{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Cover","Summary","Total","Assumptions","Demand","Calcs","Sensitivities","Misc_calcs","Data"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":0,"defined_names":20,"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":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"United Energy"]
[null,null,"Regulatory proposal 2026-31"]
[]
[null,null,"HV conductor risk based"]
[null,null,"Model number:",4.07]
[]
[null,null,"2025-01-31"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"_xlfn.SHEETS()","v":9}]

{"sheet":"Summary","index":1,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
["SUMMARY"]
[]
["RESULTS"]
[]
[null,null,null,null,null,null,"PV of costs","PV of benefits","NPV",null,"Total capital cost"]
[null,null,"Option",null,null,null,{"$f":"output_dollars","v":"2026-06-30"},{"$f":"output_dollars","v":"2026-06-30"},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,"Option 1 (base case)",{"$f":"Assumptions!E14","v":"No change to existing practices"},null,null,0,0,0,null,0]
[null,null,"Option 2",{"$f":"Assumptions!E15","v":"Proactive replacement of HV conductor"},null,null,{"$f":"-Calcs!BJ4/mill_conv*conv_2026","v":-87.774388410104692},{"$f":"Calcs!BT4/mill_conv*conv_2026","v":148.54479207605277},{"$f":"Calcs!BV4/mill_conv*conv_2026","v":60.770403665948464},null,{"$f":"Calcs!BH4/10^6","v":139.19162425368026}]
[]
[]
[]
[null,null,null,null,null,null,"NPV"]
[null,null,"Preferred option:",null,null,null,{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,{"$f":"INDEX($C$9:$C$13,MATCH($G16, $I$9:$I$13,0))","v":"Option 2"},{"$f":"INDEX($C$9:$C$13,MATCH($G16, $I$9:$I$13,0))","v":"Option 2"},null,null,{"$f":"MAX(I9:I11)","v":60.770403665948464}]
[]
[]
[]
["EXPENDITURE"]
[]
[]
[]
[null,null,"Capital expenditure 2026-31"]
[null,null,{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Misc_calcs!G$27","v":"2026-27"},{"$f":"Misc_calcs!H$27","v":"2027-28"},{"$f":"Misc_calcs!I$27","v":"2028-29"},{"$f":"Misc_calcs!J$27","v":"2029-30"},{"$f":"Misc_calcs!K$27","v":"2030-31"},null,"Total"]
[null,null,{"$f":"D10","v":"Proactive replacement of HV conductor"},null,{"$f":"Total!$F$15/mill_conv","v":10.048310688286438},{"$f":"Total!$F$15/mill_conv","v":10.048310688286438},{"$f":"Total!$F$15/mill_conv","v":10.048310688286438},{"$f":"Total!$F$15/mill_conv","v":10.048310688286438},{"$f":"Total!$F$15/mill_conv","v":10.048310688286438},null,{"$f":"SUM(E26:I26)","v":50.241553441432188}]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,"Option 2",null,{"$f":"I10","v":60.770403665948464}]
[]
[null,null,{"$f":"Assumptions!C116","v":"Capex 10% higher"},null,{"$f":"TRANSPOSE(Sensitivities!L4:P4)/mill_conv*conv_2026","v":51.992964824937786}]
[null,null,{"$f":"Assumptions!C117","v":"Capex 10% lower"},null,69.547842506958915]
[null,null,{"$f":"Assumptions!C118","v":"Total benefits 10% higher"},null,75.624882873553716]
[null,null,{"$f":"Assumptions!C119","v":"Total benefits 10% lower"},null,45.915924458343135]
[null,null,{"$f":"Assumptions!C120","v":"Capex 10% higher & Total benefits 10% lower"},null,37.138485617332641]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End",null,null,null,".",".",".",".",".",".","."]

{"sheet":"Total","index":2,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
[]
[null,"Total conductor length assessed",null,null,"km",{"$f":"SUM(Calcs!F9:F30523)/thous_conv","v":3478.757824599973}]
[null,"Total conductor length where replacement is preferred option",null,null,"km",{"$f":"Calcs!F4/thous_conv","v":787.72849040000085}]
[null,"Length replaced for 2026-31 pa",null,null,"km",51.097002955000001]
[]
[]
[null,"Total capital cost for feeders where option 2 is preferred",null,null,{"$f":"input_dollars","v":"2023-12-31"},{"$f":"Calcs!BH4","v":139191624.25368026}]
[]
[null,"Weighted average unit rate ($2023/m)",null,null,null,{"$f":"F9/F5","v":176700.00000000015}]
[]
[]
[null,"Expenditure per year over 5 years",null,null,{"$f":"input_dollars","v":"2023-12-31"},{"$f":"F11*F6","v":9028840.4221485071}]
[null,"Expenditure per year over 5 years",null,null,{"$f":"output_dollars","v":"2026-06-30"},{"$f":"F14*conv_2026","v":10048310.688286439}]

{"sheet":"Assumptions","index":3,"n_rows":120,"n_cols":16,"rows_kept":120,"cut":false,"hidden":false,"merged":[[74,9,74,12],[75,9,75,12],[7,4,7,7],[13,4,13,10],[14,4,14,10]]}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
[]
["Project"]
[]
[null,null,"Business:",null,"United Energy"]
[]
[null,null,"Descripton: ",null,"Proactive replacement of HV conductor"]
[]
[null,null,"Date of cost inputs: ","select >","December",null,2023]
[]
[]
[null,null,"Option",null,"Description"]
[null,null,"Option 1 (base case)",null,"No change to existing practices"]
[null,null,"Option 2",null,"Proactive replacement of HV conductor"]
[]
[]
["Timing & WACC"]
[]
[null,null,"Input dollars",null,null,null,{"$f":"EOMONTH(DATE(Assumptions!$G$10,INDEX(Data!$J$62:$J$63, MATCH(Assumptions!$E$10, Data!$I$62:$I$63,0)), 1),0)","v":"2023-12-31"},"[input_dollars]"]
[null,null,"Pre-tax real WACC",null,null,null,3.5000000000000003E-2,"[real_disc]"]
[null,null,"VCR date",null,null,null,"2023-12-31","[vcr_date]"]
[]
[null,null,"Model start year",null,null,null,"2026-27","[start]"]
[]
[null,null,"Analysis period (years)",null,null,null,20,"[years]\\"]
[]
[null,null,"Output dollars",null,null,null,"2026-06-30","[output_dollars]"]
[null,null,"Other benefits date",null,null,null,"2024-12-31","[custval_date]"]
[null,null,"Value of CO2 reductions value date",null,null,null,"2023-12-31"]
[]
[]
[]
[]
["Costs"]
[]
[null,"Planned replacement cost",null,null,"$/m",null,176.7]
[]
[]
[null,"Asset life (years)",null,null,null,null,65]
[]
[]
["VNR"]
[]
[null,null,"Average to max. demand ratio based on ZSS network average",null,null,null,0.5]
[null,null,"Demand forecast flat after",null,null,null,"2034-35"]
[]
[null,null,"Average outage duration",null,null,null,1.5,"hours","Based on network CAIDI"]
[]
["Other risks"]
[]
[]
[null,"SAFETY"]
[]
[null,null,"Value of statistical life",null,null,null,5400000,"2023-06-30"]
[]
[null,null,"Value of injury",null,null,null,0,{"$f":"input_dollars","v":"2023-12-31"}]
[]
[null,null,{"$f":"Data!A45","v":"Disproportionate factors applied to various bushfire and other risk valuations"}]
[null,null,{"$f":"Data!B47","v":"Harm to property from network"},null,null,null,{"$f":"Data!F47","v":1}]
[null,null,{"$f":"Data!B48","v":"Harm to property from bushfire"},null,null,null,{"$f":"Data!F48","v":1}]
[null,null,{"$f":"Data!B49","v":"Harm to environment"},null,null,null,{"$f":"Data!F49","v":1}]
[null,null,{"$f":"Data!B50","v":"Safety - Public trespass"},null,null,null,{"$f":"Data!F50","v":1}]
[null,null,{"$f":"Data!B51","v":"Safety - Single fatality or serious injury ^"},null,null,null,{"$f":"Data!F51","v":3}]
[null,null,{"$f":"Data!B52","v":"Safety from bushfire in HBRA"},null,null,null,{"$f":"Data!F52","v":3}]
[null,null,{"$f":"Data!B53","v":"Safety - Multiple fatality or serious injury ^"},null,null,null,{"$f":"Data!F53","v":6}]
[null,null,{"$f":"Data!B54","v":"Safety from bushfire (REFCL declared areas)"},null,null,null,{"$f":"Data!F54","v":6}]
[null,null,{"$f":"Data!B55","v":"Safety from bushfire (electric line construction areas)"},null,null,null,{"$f":"Data!F55","v":10}]
[]
[]
[null,null,"^ Public or employee"]
[]
[]
[null,null,"Incident type",null,null,null,"Value","Probability","DF selected","Description/comment"]
[null,null,"Safety (fatality)",null,null,null,{"$f":"G55*INDEX(hy_escalation, MATCH(input_dollars,hy_dates,0))/INDEX(hy_escalation, MATCH(H55,hy_dates,0))","v":5607473.5197347086},0,0,0]
[null,null,"Safety (injury)",null,null,null,{"$f":"G57*INDEX(hy_escalation, MATCH(input_dollars,hy_dates,0))/INDEX(hy_escalation, MATCH(H57,hy_dates,0))","v":0},0,0,0]
[]
[]
[]
[]
[null,"UNPLANNED REPLACEMENT/REPAIR"]
[]
[null,null,"Premium for failure",null,null,null,0.2]
[]
[]
[null,null,"Probability of new conductor failure",null,"per m per annum",null,5.8923000000000003E-6]
[]
[]
["Other benefits"]
[]
[null,"ENVIRONMENTAL",null,null,null,null,null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32"]
[null,null,"Value of CO2 reductions",null,null,null,null,{"$f":"G30","v":"2023-12-31"},"$/kWh",null,2.4730486797759084E-2,2.2340740091772258E-2,2.0196329122153123E-2,1.806294207659629E-2,1.5913397615084226E-2,1.3715069432539001E-2]
[]
[]
[null,"CUSTOMER VALUE",null,null,null,null,"Value"]
[null,null,"Reliability in worst-served areas",null,null,null,151432.81740793545,{"$f":"custval_date","v":"2024-12-31"},"per MWh"]
[null,null,"Enabling solar exports",null,null,null,88.357719508603083,"2024-12-31","per MWh"]
[null,null,"Aesthetics",null,null,null,0,"2024-12-31","per customer"]
[null,null,"Customer value of time - residential",null,null,null,0.35181336539087127,"2024-12-31","per customer minute"]
[null,null,"Customer value of time - business",null,null,null,0.35181336539087127,"2024-12-31","per customer minute"]
[null,null,"Communication",null,null,null,0,"2024-12-31","per customer"]
[null,null,"Information accessibility",null,null,null,0,"2024-12-31","per customer"]
[]
[]
[]
[]
[]
[]
[]
[]
["Sensitivities"]
[]
[]
[]
[null,null,null,null,null,null,"Capex","Total benefits"]
[null,1,"Capex 10% higher",null,null,null,0.1,0]
[null,2,"Capex 10% lower",null,null,null,-0.1,0]
[null,3,"Total benefits 10% higher",null,null,null,0,0.1]
[null,4,"Total benefits 10% lower",null,null,null,0,-0.1]
[null,5,"Capex 10% higher & Total benefits 10% lower",null,null,null,0.1,-0.1]

{"sheet":"Demand","index":4,"n_rows":428,"n_cols":24,"rows_kept":428,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!A1","v":"United Energy"}]
[{"$f":"Assumptions!A2","v":"Proactive replacement of HV conductor"}]
[]
[]
[]
[]
[null,"Feeder","No. ACRs",null,"Weighted average demand (MW)"]
[null,null,null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46"]
[null,"BC11",0,null,2.8409999999999997,2.8979999999999997,2.9619999999999997,3.012,3.0489999999999995,3.093,3.1499999999999995,3.21,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999,3.2469999999999999]
[null,"BC23",0,null,3.4769999999999999,3.5569999999999999,3.6429999999999998,3.7159999999999997,3.7759999999999998,3.8359999999999999,3.9119999999999999,3.9950000000000001,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999,4.0449999999999999]
[null,"BH11",1,null,5.508,5.5190000000000001,5.5399999999999991,5.56,5.5779999999999994,5.5979999999999999,5.6309999999999993,5.6950000000000003,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994,5.7109999999999994]
[null,"BH12",1,null,3.9969999999999999,4.319,4.9739999999999993,5.0859999999999994,6.4359999999999999,7.8789999999999996,7.9899999999999993,8.0759999999999987,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993,8.1389999999999993]
[null,"BH21",1,null,4.5979999999999999,4.758,4.9409999999999998,5.12,5.262999999999999,5.4259999999999993,5.6189999999999998,5.8289999999999997,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998,6.0019999999999998]
[null,"BH22",1,null,5.3520000000000003,5.335,5.3579999999999997,5.3810000000000002,5.3810000000000002,5.4079999999999995,5.4700000000000006,5.5399999999999991,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001,5.5640000000000001]
[null,"BH23",1,null,8.9979999999999993,9.16,9.34,9.5329999999999995,9.7109999999999985,9.8839999999999986,10.094999999999999,10.305,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999,10.527999999999999]
[null,"BH31",1,null,3.7369999999999997,3.84,3.956,4.0619999999999994,4.1619999999999999,4.258,4.3840000000000003,4.5279999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996,4.6449999999999996]
[null,"BH34",1,null,2.5920000000000001,2.6059999999999999,2.64,2.6569999999999996,2.6709999999999994,2.6819999999999995,2.7209999999999996,2.7639999999999998,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997,2.7809999999999997]
[null,"BR01",1,null,4.5609999999999999,4.5869999999999997,4.6470000000000002,4.6739999999999995,4.6909999999999989,4.7139999999999995,4.7569999999999997,4.827,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001,4.8540000000000001]
[null,"BR04",1,null,4.47,4.4939999999999998,4.5539999999999994,4.5969999999999995,4.6240000000000006,4.6539999999999999,4.7009999999999996,4.774,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005,4.8100000000000005]
[null,"BR06",2,null,3.4260000000000002,3.3879999999999999,3.391,3.4179999999999997,3.4409999999999998,3.4609999999999994,3.5069999999999997,3.5629999999999997,3.59,3.59,3.59,3.59,3.59,3.59,3.59,3.59,3.59,3.59,3.59,3.59]
[null,"BR09",1,null,5.0329999999999995,5.0329999999999995,5.0729999999999995,5.0889999999999995,5.0960000000000001,5.109,5.1520000000000001,5.218,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994,5.2509999999999994]
[null,"BR10",1,null,2.9550000000000001,2.9779999999999998,3.0179999999999998,3.0409999999999999,3.0510000000000002,3.0809999999999995,3.1139999999999994,3.1639999999999997,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002,3.1840000000000002]
[null,"BR13",1,null,4.266,4.3059999999999992,4.359,4.4219999999999997,4.4489999999999998,4.4950000000000001,4.5510000000000002,4.6280000000000001,4.681,4.681,4.681,4.681,4.681,4.681,4.681,4.681,4.681,4.681,4.681,4.681]
[null,"BR15",1,null,3.6479999999999997,3.6680000000000001,3.7039999999999997,3.7269999999999994,3.7369999999999997,3.7469999999999999,3.7829999999999999,3.8330000000000002,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998,3.8529999999999998]
[null,"BT13",0,null,2.8499999999999996,2.8659999999999997,2.9159999999999999,2.9590000000000001,2.9990000000000001,3.0390000000000001,3.0919999999999996,3.1589999999999998,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001,3.2050000000000001]
[null,"BT14",1,null,4.2929999999999993,4.3289999999999997,4.4019999999999992,4.4719999999999995,4.5119999999999996,4.5589999999999993,4.625,4.7119999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997]
[null,"BT15",1,null,3.8459999999999996,3.8949999999999996,3.9509999999999996,4.0010000000000003,4.024,4.0640000000000001,4.117,4.1890000000000001,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996,4.2169999999999996]
[null,"BT16",1,null,5.2619999999999996,5.3519999999999994,5.4549999999999992,5.5149999999999997,5.5620000000000003,5.6349999999999998,5.7479999999999993,5.8479999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999,5.887999999999999]
[null,"BT21",0,null,2.6489999999999996,2.6819999999999999,2.7189999999999999,2.7619999999999996,2.7959999999999998,2.8259999999999996,2.8759999999999994,2.9459999999999997,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998,2.9899999999999998]
[null,"BT23",0,null,2.3559999999999999,2.3919999999999999,2.4449999999999998,2.4809999999999999,2.5179999999999998,2.544,2.597,2.6599999999999997,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995,2.6899999999999995]
[null,"BT25",0,null,3.7199999999999998,3.7399999999999998,3.7759999999999998,3.8029999999999999,3.8229999999999995,3.839,3.8779999999999997,3.9279999999999999,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001,3.9550000000000001]
[null,"BU11",1,null,3.4390000000000001,3.4619999999999997,3.5019999999999998,3.5350000000000001,3.5449999999999999,3.5579999999999998,3.5880000000000001,3.6479999999999997,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994,3.6709999999999994]
[null,"BU12",1,null,4.5410000000000004,4.5739999999999998,4.6469999999999994,4.6970000000000001,4.74,4.79,4.8599999999999994,4.9559999999999995,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999,5.0129999999999999]
[null,"BU14",0,null,3.7809999999999997,3.778,3.7919999999999998,3.7949999999999999,3.7880000000000003,3.7850000000000001,3.7979999999999996,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997,3.8209999999999997]
[null,"BU15",1,null,3.472,3.4779999999999998,3.5009999999999994,3.5179999999999998,3.5209999999999999,3.5209999999999999,3.548,3.5709999999999997,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998,3.5739999999999998]
[null,"BU21",1,null,4.085,4.101,4.1349999999999998,4.1479999999999997,4.1519999999999992,4.1549999999999994,4.1949999999999994,4.258,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001,4.2690000000000001]
[null,"BU22",1,null,4.4790000000000001,4.4930000000000003,4.5229999999999997,4.556,4.5719999999999992,4.5919999999999996,4.6349999999999998,4.7009999999999996,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994,4.7349999999999994]
[null,"BU24",0,null,1.716,1.7229999999999999,1.7330000000000001,1.7429999999999999,1.7330000000000001,1.7330000000000001,1.7429999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999,1.7629999999999999]
[null,"BW21",1,null,4.6159999999999997,4.6489999999999991,4.7050000000000001,4.7479999999999993,4.8010000000000002,4.8409999999999993,4.9039999999999999,4.9969999999999999,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997,5.0469999999999997]
[null,"BW22",0,null,2.6949999999999998,2.7130000000000001,2.7439999999999998,2.7610000000000001,2.7749999999999999,2.7929999999999997,2.8309999999999995,2.855,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998,2.8849999999999998]
[null,"BW23",0,null,2.202,2.1759999999999997,2.17,2.177,2.1869999999999998,2.194,2.2170000000000001,2.2570000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001,2.2770000000000001]
[null,"BW32",1,null,2.5270000000000001,2.5630000000000002,2.6159999999999997,2.6489999999999996,2.6749999999999998,2.718,2.7579999999999996,2.8049999999999997,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996,2.8379999999999996]
[null,"BW33",1,null,3.5989999999999998,3.6289999999999996,3.6719999999999997,3.718,3.7409999999999997,3.7809999999999997,3.831,3.9009999999999998,3.944,3.944,3.944,3.944,3.944,3.944,3.944,3.944,3.944,3.944,3.944,3.944]
[null,"BW34",1,null,3.6579999999999995,3.7149999999999999,3.7809999999999997,3.851,3.8939999999999997,3.944,4.0199999999999996,4.1239999999999997,4.194,4.194,4.194,4.194,4.194,4.194,4.194,4.194,4.194,4.194,4.194,4.194]
[null,"BW35",0,null,4.9870000000000001,5.0660000000000007,5.1689999999999996,5.2619999999999996,5.3250000000000002,5.3979999999999997,5.4929999999999994,5.6229999999999993,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999,5.7229999999999999]
[null,"CDA11",1,null,3.6229999999999998,3.6669999999999998,3.7269999999999999,3.78,3.827,3.887,3.9729999999999999,4.0819999999999999,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002,4.1390000000000002]
[null,"CDA21",0,null,2.1149999999999998,2.1149999999999998,2.1280000000000001,2.125,2.1080000000000001,2.1080000000000001,2.1379999999999999,2.1539999999999999,2.121,2.121,2.121,2.121,2.121,2.121,2.121,2.121,2.121,2.121,2.121,2.121]
[null,"CDA22",1,null,8.4479999999999986,8.363999999999999,8.3179999999999996,8.2839999999999989,8.2189999999999994,8.1660000000000004,8.1359999999999992,8.1259999999999994,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006,8.0790000000000006]
[null,"CDA23",2,null,8.4289999999999985,8.5950000000000006,8.8119999999999994,8.9980000000000011,9.1610000000000014,9.35,9.5559999999999992,9.8259999999999987,10.032,10.032,10.032,10.032,10.032,10.032,10.032,10.032,10.032,10.032,10.032,10.032]
[null,"CDA24",0,null,3.6579999999999995,3.6709999999999998,3.6909999999999998,3.7109999999999999,3.714,3.734,3.7640000000000002,3.7969999999999997,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996]
[null,"CFD12",2,null,3.7979999999999996,3.7789999999999999,3.7730000000000001,3.78,3.7769999999999997,3.7769999999999997,3.794,3.8209999999999997,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998,3.8239999999999998]
[null,"CFD13",1,null,4.9039999999999999,4.9210000000000003,4.9779999999999998,5.008,5.0179999999999998,5.0350000000000001,5.0880000000000001,5.165,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001,5.2050000000000001]
[null,"CFD14",2,null,6.8209999999999997,6.8940000000000001,7.0139999999999993,7.1029999999999998,7.18,7.2399999999999984,7.3490000000000002,7.4719999999999995,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999,7.5289999999999999]
[null,"CFD15",1,null,2.5449999999999999,2.5880000000000001,2.6509999999999998,2.7009999999999996,2.7439999999999998,2.7869999999999999,2.851,2.9339999999999997,2.984,2.984,2.984,2.984,2.984,2.984,2.984,2.984,2.984,2.984,2.984,2.984]
[null,"CFD16",2,null,6.3010000000000002,6.3669999999999991,6.4429999999999996,6.5,6.5359999999999996,6.569,6.6519999999999992,6.7259999999999991,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995,6.7669999999999995]
[null,"CFD22",0,null,3.391,3.4269999999999996,3.4769999999999999,3.5199999999999996,3.5399999999999996,3.5629999999999997,3.609,3.6789999999999998,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995,3.7059999999999995]
[null,"CFD23",1,null,2.7530000000000001,2.7669999999999999,2.8039999999999998,2.8409999999999997,2.8709999999999996,2.9109999999999996,2.9609999999999999,3.0179999999999998,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999,3.0609999999999999]
[null,"CFD24",0,null,3.7469999999999999,3.7229999999999999,3.7029999999999998,3.6929999999999996,3.6869999999999994,3.6769999999999996,3.6799999999999997,3.694,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001,3.6970000000000001]
[null,"CFD25",0,null,3.242,3.2649999999999997,3.298,3.3279999999999998,3.3380000000000001,3.3609999999999998,3.391,3.4379999999999997,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002,3.4580000000000002]
[null,"CFD26",2,null,3.0140000000000002,3.0639999999999996,3.1239999999999997,3.1840000000000002,3.2339999999999995,3.2869999999999999,3.37,3.4569999999999999,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51]
[null,"CM11",0,null,2.3579999999999997,2.4009999999999998,2.4740000000000002,2.5270000000000001,2.5470000000000002,2.577,2.6529999999999996,2.7359999999999998,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996]
[null,"CM13",1,null,3.484,3.5369999999999999,3.617,3.6829999999999998,3.7359999999999998,3.7919999999999998,3.875,3.968,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998,4.0179999999999998]
[null,"CM15",0,null,1.3359999999999999,1.359,1.3949999999999998,1.4249999999999998,1.4379999999999999,1.448,1.4909999999999999,1.5369999999999999,1.554,1.554,1.554,1.554,1.554,1.554,1.554,1.554,1.554,1.554,1.554,1.554]
[null,"CM21",0,null,3.3169999999999997,3.37,3.4530000000000003,3.516,3.5459999999999994,3.5789999999999997,3.6649999999999996,3.7749999999999999,3.798,3.798,3.798,3.798,3.798,3.798,3.798,3.798,3.798,3.798,3.798,3.798]
[null,"CM22",0,null,1.9590000000000001,1.992,2.0289999999999999,2.0649999999999999,2.0979999999999999,2.1279999999999997,2.1709999999999998,2.2279999999999998,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001,2.2610000000000001]
[null,"CM23",0,null,2.9709999999999996,2.9739999999999998,2.984,3.0039999999999996,3.0169999999999995,3.0339999999999998,3.0540000000000003,3.0739999999999998,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001,3.1040000000000001]
[null,"CM24",0,null,2.5739999999999998,2.577,2.6,2.62,2.6499999999999995,2.67,2.7029999999999998,2.7329999999999997,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996,2.7699999999999996]
[null,"CM25",0,null,4.1899999999999995,4.2430000000000003,4.3129999999999997,4.3730000000000002,4.4260000000000002,4.4829999999999997,4.556,4.6429999999999998,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994]
[null,"CRM11",0,null,18.238,18.704999999999998,19.466999999999999,19.780999999999999,19.835000000000001,20.228999999999999,21.06,21.798000000000002,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998,21.396999999999998]
[null,"CRM13",1,null,7.9109999999999996,7.9859999999999989,8.0949999999999989,8.1749999999999989,8.2210000000000001,8.2840000000000007,8.3759999999999994,8.5079999999999991,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992,8.5719999999999992]
[null,"CRM14",1,null,9.4169999999999998,9.5090000000000003,9.6179999999999986,9.7079999999999984,9.770999999999999,9.8469999999999995,9.9559999999999995,10.128,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999,10.225999999999999]
[null,"CRM22",1,null,4.3509999999999991,4.3639999999999999,4.4009999999999998,4.4339999999999993,4.4309999999999992,4.444,4.4769999999999994,4.5199999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996,4.5359999999999996]
[null,"CRM24",0,null,6.8119999999999994,6.8219999999999992,6.8579999999999997,6.8649999999999993,6.8410000000000002,6.8579999999999997,6.931,6.984,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991,6.9439999999999991]
[null,"CRM32",0,null,16.527999999999999,16.613,16.728999999999999,16.824999999999999,16.908000000000001,16.976999999999997,17.099,17.241,17.38,17.38,17.38,17.38,17.38,17.38,17.38,17.38,17.38,17.38,17.38,17.38]
[null,"CRM33",1,null,5.4049999999999994,5.4279999999999999,5.4719999999999995,5.4979999999999993,5.5049999999999999,5.5279999999999996,5.5579999999999998,5.6239999999999997,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995,5.6579999999999995]
[null,"CRM34",1,null,8.3619999999999983,8.3520000000000003,8.3589999999999982,8.3619999999999983,8.3520000000000003,8.3619999999999983,8.3949999999999996,8.4349999999999987,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999,8.4649999999999999]
[null,"CRM35",1,null,10.773999999999999,10.83,10.927,10.972999999999999,11.010999999999999,11.07,11.146999999999998,11.27,11.317,11.317,11.317,11.317,11.317,11.317,11.317,11.317,11.317,11.317,11.317,11.317]
[null,"DC01",1,null,8.7999999999999989,8.8339999999999996,8.9309999999999992,8.9629999999999992,8.99,9.0299999999999994,9.1229999999999993,9.2509999999999994,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003,9.3040000000000003]
[null,"DC02",2,null,9.9559999999999995,10.007,10.124000000000001,10.195,10.242999999999999,10.335999999999999,10.456999999999999,10.661,10.744,10.744,10.744,10.744,10.744,10.744,10.744,10.744,10.744,10.744,10.744,10.744]
[null,"DC03",2,null,11.198999999999998,11.270999999999999,11.417,11.546999999999999,11.622999999999999,11.759,11.922000000000001,12.170999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999,12.296999999999999]
[null,"DC04",1,null,9.5340000000000007,9.6519999999999992,9.8369999999999997,10.004999999999999,10.165999999999999,10.366999999999999,10.582000000000001,10.899999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999,11.085999999999999]
[null,"DC05",1,null,13.975,14.005999999999998,14.103,14.206,14.258999999999999,14.366,14.512999999999998,14.706,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999,14.763999999999999]
[null,"DC06",1,null,6.359,6.3859999999999992,6.4189999999999996,6.4579999999999993,6.4979999999999993,6.5379999999999994,6.59,6.6400000000000006,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999,6.6859999999999999]
[null,"DC07",1,null,6.008,6.0790000000000006,6.1719999999999997,6.2549999999999999,6.3279999999999994,6.3939999999999992,6.4769999999999985,6.6099999999999994,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992,6.6969999999999992]
[null,"DC08",1,null,5.9049999999999994,5.9349999999999996,6.028999999999999,6.1129999999999995,6.1829999999999998,6.2619999999999996,6.3679999999999986,6.4969999999999999,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997,6.5869999999999997]
[null,"DC10",1,null,8.2049999999999983,8.3580000000000005,8.5540000000000003,8.7210000000000001,8.8509999999999991,9.0039999999999996,9.1969999999999992,9.423,9.577,9.577,9.577,9.577,9.577,9.577,9.577,9.577,9.577,9.577,9.577,9.577]
[null,"DC12",0,null,6.2220000000000004,6.1849999999999996,6.1549999999999994,6.129999999999999,6.0659999999999998,6.020999999999999,6.0139999999999993,6.0399999999999991,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001,6.0350000000000001]
[null,"DMA12",0,null,7.1949999999999994,7.3599999999999994,7.5659999999999998,7.7689999999999992,7.93,8.0649999999999995,8.2569999999999997,8.4890000000000008,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999,8.7149999999999999]
[null,"DMA13",1,null,4.6789999999999994,4.7910000000000004,4.9260000000000002,5.056,5.1589999999999998,5.2619999999999996,5.4149999999999991,5.6109999999999998,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996]
[null,"DMA14",1,null,10.491,10.556999999999999,10.69,10.802999999999999,10.85,10.866999999999999,10.956999999999999,11.155999999999999,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998,11.297999999999998]
[null,"DMA15",2,null,3.8369999999999997,3.8360000000000003,3.8579999999999997,3.8769999999999998,3.8809999999999998,3.891,3.9239999999999999,3.9689999999999999,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998,4.0019999999999998]
[null,"DMA21",1,null,7.5609999999999999,7.6910000000000007,7.8669999999999991,8.0180000000000007,8.1449999999999996,8.2859999999999996,8.4659999999999993,8.677999999999999,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004,8.8550000000000004]
[null,"DMA23",3,null,6.4169999999999998,6.4480000000000004,6.5329999999999995,6.6059999999999999,6.6419999999999995,6.6909999999999989,6.7769999999999992,6.8759999999999994,6.952,6.952,6.952,6.952,6.952,6.952,6.952,6.952,6.952,6.952,6.952,6.952]
[null,"DMA24",2,null,5.3559999999999999,5.3220000000000001,5.3179999999999996,5.34,5.3269999999999991,5.3269999999999991,5.3599999999999994,5.4159999999999995,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001,5.4550000000000001]
[null,"DN02",0,null,11.170999999999999,11.32,11.520999999999999,11.700999999999999,11.78,11.855999999999998,12.085999999999999,12.332999999999998,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999,12.434999999999999]
[null,"DN04",0,null,4.9930000000000003,5.0229999999999997,5.0559999999999992,5.0759999999999996,5.0759999999999996,5.0959999999999992,5.145999999999999,5.1790000000000003,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995,5.1659999999999995]
[null,"DN06",1,null,4.72,4.657,4.6109999999999998,4.5849999999999991,4.5459999999999994,4.5270000000000001,4.5139999999999993,4.5180000000000007,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005,4.5120000000000005]
[null,"DN07",0,null,6.2419999999999991,6.1289999999999996,6.0689999999999991,6.0220000000000002,5.9719999999999995,5.9249999999999998,5.8949999999999996,5.8719999999999999,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996,5.8419999999999996]
[null,"DN08",0,null,4.2759999999999998,4.2759999999999998,4.2859999999999996,4.2859999999999996,4.2859999999999996,4.2859999999999996,4.2960000000000003,4.3090000000000002,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998,4.3159999999999998]
[null,"DN09",0,null,7.0249999999999995,7.0279999999999987,7.0579999999999998,7.0809999999999995,7.0910000000000002,7.0910000000000002,7.1310000000000002,7.1710000000000003,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987,7.2009999999999987]
[null,"DN10",1,null,5.5359999999999996,5.5220000000000002,5.5549999999999997,5.5539999999999994,5.5439999999999996,5.5329999999999995,5.5489999999999995,5.6019999999999994,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998,5.5949999999999998]
[null,"DN11",0,null,9.4390000000000001,9.5599999999999987,9.7439999999999998,9.8330000000000002,9.8709999999999987,9.9959999999999987,10.186,10.343999999999998,10.336,10.336,10.336,10.336,10.336,10.336,10.336,10.336,10.336,10.336,10.336,10.336]
[null,"DN13",1,null,9.625,9.6150000000000002,9.6649999999999991,9.6939999999999991,9.6739999999999995,9.66,9.6929999999999996,9.7390000000000008,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012,9.7190000000000012]
[null,"DN21",1,null,5.5839999999999996,5.5939999999999994,5.6239999999999997,5.6339999999999995,5.64,5.6499999999999995,5.673,5.7069999999999999,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996,5.7169999999999996]
[null,"DN22",1,null,9.3209999999999997,9.3009999999999984,9.3309999999999995,9.3409999999999993,9.3179999999999996,9.3179999999999996,9.3480000000000008,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009,9.4310000000000009]
[null,"DN24",0,null,4.7620000000000005,4.7859999999999996,4.8129999999999997,4.843,4.8629999999999995,4.8899999999999997,4.93,4.9729999999999999,5.016,5.016,5.016,5.016,5.016,5.016,5.016,5.016,5.016,5.016,5.016,5.016]
[null,"DN25",0,null,5.4749999999999996,5.4139999999999997,5.3999999999999995,5.3929999999999998,5.3730000000000002,5.3599999999999994,5.3730000000000002,5.4089999999999989,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42]
[null,"DSH14",0,null,9.0549999999999997,9.1289999999999996,9.2189999999999994,9.2850000000000001,9.3209999999999997,9.375,9.4949999999999992,9.5980000000000008,9.65,9.65,9.65,9.65,9.65,9.65,9.65,9.65,9.65,9.65,9.65,9.65]
[null,"DSH21",0,null,13.172999999999998,13.452,13.907,14.222999999999999,14.328999999999997,14.497999999999998,15.004999999999999,15.505999999999998,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002,15.574000000000002]
[null,"DSH22",0,null,6.8379999999999992,7.0279999999999987,7.286999999999999,7.3869999999999996,7.42,7.59,7.8959999999999999,8.1120000000000001,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997,7.9459999999999997]
[null,"DSH23",0,null,2.62,2.6369999999999996,2.657,2.6669999999999998,2.6769999999999996,2.6970000000000001,2.7269999999999994,2.7569999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997,2.7769999999999997]
[null,"DSH24",0,null,3.9239999999999995,3.9420000000000002,3.976,4.0060000000000002,4.0289999999999999,4.056,4.0960000000000001,4.1459999999999999,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005,4.1850000000000005]
[null,"DSH31",0,null,6.0670000000000002,6.1099999999999994,6.169999999999999,6.2039999999999988,6.234,6.2769999999999992,6.35,6.4169999999999998,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992,6.4469999999999992]
[null,"DSH32",0,null,6.4640000000000004,6.5169999999999995,6.6229999999999993,6.7159999999999993,6.7559999999999993,6.7989999999999995,6.9219999999999997,7.0809999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995,7.1339999999999995]
[null,"DSH33",0,null,10.895,10.984999999999999,11.105,11.218,11.298,11.381,11.520999999999999,11.683999999999997,11.804,11.804,11.804,11.804,11.804,11.804,11.804,11.804,11.804,11.804,11.804,11.804]
[null,"DSH34",0,null,5.9059999999999997,5.9799999999999995,6.077,6.16,6.1899999999999995,6.2299999999999995,6.3330000000000002,6.4659999999999993,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997,6.4909999999999997]
[null,"DVY11",0,null,5.5779999999999994,5.6149999999999993,5.6619999999999999,5.6979999999999995,5.7209999999999992,5.754999999999999,5.8049999999999997,5.8680000000000003,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996,5.9109999999999996]
[null,"DVY13",0,null,8.73,8.8729999999999993,9.0889999999999986,9.1850000000000005,9.2219999999999978,9.3450000000000006,9.5910000000000011,9.7969999999999988,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003,9.7270000000000003]
[null,"DVY14",0,null,8.5499999999999989,8.6,8.6829999999999998,8.7530000000000001,8.7859999999999996,8.8359999999999985,8.9259999999999984,9.0389999999999997,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002,9.0990000000000002]
[null,"DVY21",0,null,7.7539999999999996,7.8140000000000001,7.8769999999999989,7.9269999999999996,7.9599999999999991,8.01,8.09,8.173,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999,8.222999999999999]
[null,"DVY22",0,null,6.9699999999999989,7,7.0559999999999992,7.1020000000000003,7.1319999999999997,7.161999999999999,7.2219999999999995,7.2949999999999999,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997,7.3579999999999997]
[null,"DVY23",0,null,8.7729999999999997,8.8859999999999992,9.0519999999999996,9.1919999999999984,9.2489999999999988,9.3219999999999992,9.5079999999999991,9.7240000000000002,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985,9.7879999999999985]
[null,"DVY24",0,null,12.215,12.257999999999999,12.311,12.361000000000001,12.390999999999998,12.416999999999998,12.479999999999999,12.562999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999,12.632999999999999]
[null,"DVY31",0,null,8.0839999999999996,8.1349999999999998,8.202,8.254999999999999,8.2850000000000001,8.3390000000000004,8.4260000000000002,8.5190000000000001,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996,8.5679999999999996]
[null,"DVY32",0,null,6.2050000000000001,6.2379999999999995,6.2880000000000003,6.3309999999999995,6.3609999999999989,6.391,6.4439999999999991,6.5139999999999993,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002,6.5670000000000002]
[null,"DVY33",0,null,7.5169999999999995,7.6479999999999997,7.770999999999999,7.8829999999999991,7.9260000000000002,7.9759999999999991,8.1020000000000003,8.2669999999999995,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005,8.3420000000000005]
[null,"DVY34",0,null,6.4219999999999997,6.57,6.6629999999999994,6.7219999999999995,6.7519999999999989,6.8090000000000002,6.9229999999999992,7.032,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006,7.0470000000000006]
[null,"EB11",1,null,6.8309999999999995,6.8109999999999999,6.81,6.8129999999999997,6.827,6.8199999999999994,6.8479999999999999,6.8769999999999989,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991,6.8829999999999991]
[null,"EB12",1,null,3.8159999999999998,3.8729999999999998,3.9559999999999995,4.0190000000000001,4.0619999999999994,4.1119999999999992,4.181,4.2939999999999996,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004,4.3470000000000004]
[null,"EB13",0,null,2.9699999999999998,2.99,3.0230000000000001,3.0529999999999999,3.0729999999999995,3.1029999999999998,3.1329999999999996,3.1759999999999997,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993,3.2159999999999993]
[null,"EB14",1,null,4.2749999999999995,4.3489999999999993,4.4450000000000003,4.5249999999999995,4.5949999999999998,4.6609999999999996,4.7609999999999992,4.8809999999999993,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992,4.9469999999999992]
[null,"EB21",1,null,4.3759999999999994,4.351,4.3650000000000002,4.3779999999999992,4.3849999999999998,4.4219999999999997,4.4689999999999994,4.5319999999999991,4.585,4.585,4.585,4.585,4.585,4.585,4.585,4.585,4.585,4.585,4.585,4.585]
[null,"EB22",1,null,4.8989999999999991,4.9189999999999996,4.9789999999999992,5.0259999999999998,5.0589999999999993,5.109,5.177999999999999,5.2880000000000003,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002,5.3250000000000002]
[null,"EB23",0,null,5.12,5.1269999999999998,5.1369999999999996,5.157,5.1439999999999992,5.1439999999999992,5.1639999999999997,5.194,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996,5.2009999999999996]
[null,"EB24",0,null,3.9340000000000002,3.9669999999999996,4.01,4.0429999999999993,4.0730000000000004,4.1029999999999998,4.1459999999999999,4.2029999999999994,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999,4.2389999999999999]
[null,"EB31",1,null,5.8379999999999992,5.8149999999999995,5.8259999999999996,5.8259999999999996,5.8069999999999995,5.8010000000000002,5.8149999999999995,5.8289999999999997,5.835,5.835,5.835,5.835,5.835,5.835,5.835,5.835,5.835,5.835,5.835,5.835]
[null,"EB32",1,null,8.0790000000000006,8.1940000000000008,8.3529999999999998,8.4929999999999986,8.5899999999999981,8.6849999999999987,8.8460000000000001,9.0589999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993,9.2159999999999993]
[null,"EB33",1,null,6.9939999999999998,7.036999999999999,7.0869999999999989,7.1169999999999991,7.1400000000000006,7.1629999999999994,7.2080000000000002,7.2949999999999999,7.319,7.319,7.319,7.319,7.319,7.319,7.319,7.319,7.319,7.319,7.319,7.319]
[null,"EL22",0,null,3.2989999999999995,3.3319999999999999,3.3809999999999998,3.4279999999999999,3.4539999999999997,3.4769999999999999,3.5270000000000001,3.5869999999999997,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998,3.6229999999999998]
[null,"EL23",1,null,4.3019999999999996,4.3239999999999998,4.3699999999999992,4.41,4.4259999999999993,4.4589999999999996,4.5149999999999997,4.585,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002,4.6150000000000002]
[null,"EL24",0,null,2.8829999999999996,2.843,2.8419999999999996,2.8419999999999996,2.8449999999999998,2.8449999999999998,2.8679999999999999,2.8879999999999999,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997,2.8979999999999997]
[null,"EL25",0,null,4.3959999999999999,4.4419999999999993,4.504999999999999,4.5549999999999997,4.5849999999999991,4.6180000000000003,4.6739999999999995,4.7439999999999998,4.774,4.774,4.774,4.774,4.774,4.774,4.774,4.774,4.774,4.774,4.774,4.774]
[null,"EL26",0,null,2.952,2.9279999999999999,2.9179999999999997,2.915,2.9049999999999998,2.9019999999999997,2.8949999999999996,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997,2.9019999999999997]
[null,"EL31",1,null,4.5659999999999998,4.5989999999999993,4.6419999999999995,4.6819999999999995,4.7089999999999996,4.7349999999999994,4.7910000000000004,4.8479999999999999,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001,4.8780000000000001]
[null,"EL32",0,null,3.073,3.0830000000000002,3.12,3.1399999999999997,3.1529999999999996,3.173,3.2130000000000001,3.2589999999999999,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998,3.2759999999999998]
[null,"EL33",0,null,4.0990000000000002,4.1120000000000001,4.1520000000000001,4.1879999999999997,4.1939999999999991,4.21,4.2560000000000002,4.3090000000000002,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005,4.3420000000000005]
[null,"EL34",0,null,2.6609999999999996,2.6749999999999998,2.7049999999999996,2.7319999999999998,2.7489999999999997,2.7719999999999998,2.8049999999999997,2.8449999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998,2.8649999999999998]
[null,"EL35",1,null,5.4249999999999998,5.41,5.4249999999999998,5.4399999999999995,5.444,5.4450000000000003,5.4689999999999994,5.516,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992,5.5269999999999992]
[null,"EM01",0,null,3.7439999999999998,3.7439999999999998,3.7529999999999997,3.7569999999999997,3.7370000000000001,3.7299999999999995,3.7359999999999998,3.7359999999999998,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999,3.7229999999999999]
[null,"EM02",0,null,9.9909999999999997,10.048,10.137,10.199999999999999,10.24,10.281000000000001,10.357000000000001,10.440000000000001,10.48,10.48,10.48,10.48,10.48,10.48,10.48,10.48,10.48,10.48,10.48,10.48]
[null,"EM03",0,null,3.9769999999999994,3.96,3.96,3.9660000000000002,3.9559999999999995,3.9590000000000001,3.9690000000000003,3.9819999999999993,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996,3.9789999999999996]
[null,"EM05",1,null,5.7240000000000002,5.7909999999999995,5.8900000000000006,5.9559999999999995,6.0189999999999992,6.0990000000000002,6.1879999999999997,6.3229999999999995,6.391,6.391,6.391,6.391,6.391,6.391,6.391,6.391,6.391,6.391,6.391,6.391]
[null,"EM06",1,null,4.1689999999999996,4.1779999999999999,4.2240000000000002,4.2510000000000003,4.2739999999999991,4.3099999999999996,4.3689999999999998,4.4489999999999998,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003,4.4850000000000003]
[null,"EM07",1,null,3.6719999999999997,3.7059999999999995,3.7450000000000001,3.7809999999999997,3.8140000000000001,3.8639999999999999,3.92,3.9969999999999999,4.03,4.03,4.03,4.03,4.03,4.03,4.03,4.03,4.03,4.03,4.03,4.03]
[null,"EM08",1,null,4.0119999999999996,4.0549999999999997,4.125,4.1709999999999994,4.218,4.2579999999999991,4.3209999999999997,4.4039999999999999,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989]
[null,"EM09",1,null,2.819,2.8519999999999999,2.8919999999999999,2.9349999999999996,2.9579999999999997,2.988,3.0310000000000001,3.0880000000000001,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997,3.1239999999999997]
[null,"EM10",1,null,4.327,4.3669999999999991,4.4370000000000003,4.5009999999999994,4.5369999999999999,4.58,4.6429999999999998,4.7290000000000001,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997,4.7969999999999997]
[null,"EM11",0,null,3.2,3.226,3.2629999999999999,3.2829999999999999,3.3140000000000001,3.34,3.3929999999999998,3.4539999999999997,3.484,3.484,3.484,3.484,3.484,3.484,3.484,3.484,3.484,3.484,3.484,3.484]
[null,"EW01",1,null,4.984,5.14,5.3129999999999997,5.4559999999999995,5.5860000000000003,5.726,5.9189999999999996,6.0919999999999996,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992,6.2289999999999992]
[null,"EW02",1,null,4.0249999999999995,4.0979999999999999,4.1840000000000002,4.2439999999999998,4.2809999999999997,4.3440000000000003,4.4340000000000002,4.5110000000000001,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997,4.5469999999999997]
[null,"EW03",1,null,1.7829999999999999,1.81,1.833,1.85,1.863,1.883,1.9159999999999999,1.9430000000000001,1.956,1.956,1.956,1.956,1.956,1.956,1.956,1.956,1.956,1.956,1.956,1.956]
[null,"EW08",1,null,2.6899999999999995,2.766,2.8529999999999998,2.9159999999999999,2.9619999999999997,3.032,3.1339999999999999,3.2139999999999995,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999,3.2589999999999999]
[null,"EW09",1,null,4.0599999999999996,4.1499999999999995,4.25,4.3199999999999994,4.3699999999999992,4.4399999999999995,4.55,4.6459999999999999,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994,4.7029999999999994]
[null,"EW12",1,null,4.7169999999999996,4.84,4.9899999999999993,5.093,5.1659999999999995,5.2759999999999998,5.4249999999999998,5.5679999999999996,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992,5.6519999999999992]
[null,"EW14",1,null,4.1189999999999998,4.1519999999999992,4.2080000000000002,4.2480000000000002,4.2649999999999997,4.3079999999999998,4.3710000000000004,4.4409999999999998,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993,4.4739999999999993]
[null,"FSH11",1,null,3.0329999999999999,3.0449999999999999,3.0709999999999997,3.093,3.129,3.149,3.2010000000000005,3.3029999999999999,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995,3.3349999999999995]
[null,"FSH12",1,null,6.9820000000000002,6.9949999999999992,7.032,7.0579999999999998,7.0540000000000003,7.0569999999999995,7.1039999999999992,7.1829999999999998,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993,7.1999999999999993]
[null,"FSH13",1,null,8.3239999999999998,8.3440000000000012,8.41,8.4589999999999996,8.4619999999999997,8.5059999999999985,8.5759999999999987,8.6950000000000003,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982,8.7339999999999982]
[null,"FSH21",1,null,5.1710000000000003,5.1969999999999992,5.2459999999999996,5.3029999999999999,5.3219999999999992,5.3419999999999996,5.4079999999999995,5.4939999999999998,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996,5.5359999999999996]
[null,"FSH22",1,null,8.702,8.657,8.6349999999999998,8.6169999999999991,8.5689999999999991,8.6,8.6449999999999996,8.7169999999999987,8.77,8.77,8.77,8.77,8.77,8.77,8.77,8.77,8.77,8.77,8.77,8.77]
[null,"FSH23",1,null,2.5270000000000001,2.504,2.4939999999999998,2.484,2.4610000000000003,2.444,2.444,2.4470000000000001,2.444,2.444,2.444,2.444,2.444,2.444,2.444,2.444,2.444,2.444,2.444,2.444]
[null,"FSH31",1,null,8.4059999999999988,8.4499999999999993,8.5299999999999994,8.5799999999999983,8.6159999999999997,8.6529999999999987,8.7330000000000005,8.84,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005,8.8870000000000005]
[null,"FSH32",2,null,8.5919999999999987,8.7349999999999994,8.9540000000000006,9.036999999999999,9.0399999999999991,9.173,9.4359999999999999,9.6519999999999992,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997,9.5389999999999997]
[null,"FSH33",1,null,6.8120000000000003,6.859,6.8989999999999991,6.9219999999999988,6.9289999999999985,6.976,7.0489999999999995,7.1289999999999996,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995,7.1499999999999995]
[null,"FSH34",1,null,5.8059999999999992,5.8849999999999998,5.9809999999999999,6.0649999999999995,6.1319999999999997,6.1950000000000003,6.298,6.4359999999999999,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995,6.5169999999999995]
[null,"FTN11",1,null,6.9290000000000003,6.8389999999999995,6.8049999999999988,6.7859999999999996,6.7439999999999998,6.7209999999999992,6.7279999999999998,6.7619999999999987,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991,6.7659999999999991]
[null,"FTN12",1,null,5.4420000000000002,5.4269999999999996,5.4489999999999998,5.468,5.468,5.4739999999999993,5.5239999999999991,5.6,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991,5.6329999999999991]
[null,"FTN13",1,null,3.4219999999999997,3.4319999999999999,3.452,3.4649999999999999,3.4619999999999997,3.4589999999999996,3.4750000000000001,3.5049999999999999,3.512,3.512,3.512,3.512,3.512,3.512,3.512,3.512,3.512,3.512,3.512,3.512]
[null,"FTN14",1,null,4.6290000000000004,4.6459999999999999,4.6790000000000003,4.6980000000000004,4.7169999999999996,4.7519999999999998,4.8149999999999995,4.8719999999999999,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995,4.9079999999999995]
[null,"FTN21",2,null,3.7919999999999998,3.8049999999999997,3.8449999999999998,3.8719999999999999,3.8819999999999997,3.8949999999999996,3.9319999999999999,3.9819999999999993,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999,4.0049999999999999]
[null,"FTN22",0,null,5.843,5.819,5.8149999999999995,5.8109999999999999,5.7969999999999997,5.8,5.8,5.8089999999999993,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001,5.8220000000000001]
[null,"FTN23",2,null,6.7259999999999991,6.73,6.7759999999999998,6.8219999999999992,6.8490000000000002,6.891,6.9509999999999996,7.0499999999999989,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993,7.1069999999999993]
[null,"FTN24",1,null,6.8810000000000002,6.944,7.02,7.0970000000000004,7.1370000000000005,7.1899999999999995,7.2729999999999997,7.3819999999999997,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998,7.4489999999999998]
[null,"FTN25",1,null,11.239999999999998,11.295999999999999,11.41,11.466000000000001,11.505999999999998,11.553000000000001,11.661999999999999,11.812999999999999,11.88,11.88,11.88,11.88,11.88,11.88,11.88,11.88,11.88,11.88,11.88,11.88]
[null,"GW01",0,null,8.2889999999999997,8.3409999999999993,8.407,8.4769999999999985,8.5300000000000011,8.5830000000000002,8.6579999999999995,8.7409999999999997,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998,8.8239999999999998]
[null,"GW02",1,null,8.4779999999999998,8.4869999999999983,8.4929999999999986,8.5089999999999986,8.5389999999999997,8.5489999999999995,8.5889999999999986,8.6579999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995,8.7059999999999995]
[null,"GW03",1,null,4.7379999999999995,4.7549999999999999,4.8079999999999998,4.8580000000000005,4.907,4.9470000000000001,5.016,5.1259999999999994,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998,5.1829999999999998]
[null,"GW04",1,null,5.7569999999999997,5.6629999999999994,5.5990000000000002,5.5619999999999994,5.5259999999999998,5.5139999999999993,5.51,5.5459999999999994,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004,5.5410000000000004]
[null,"GW05",1,null,3.9309999999999996,3.9139999999999997,3.9829999999999997,4.0350000000000001,4.0889999999999995,4.16,4.2610000000000001,4.3540000000000001,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999,4.411999999999999]
[null,"GW06",1,null,6.1310000000000002,6.1240000000000006,6.16,6.2059999999999995,6.2349999999999994,6.2910000000000004,6.3669999999999991,6.4639999999999995,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998,6.5259999999999998]
[null,"GW07",1,null,5.8279999999999994,5.8969999999999994,5.9870000000000001,6.0600000000000005,6.0990000000000002,6.1449999999999996,6.2409999999999997,6.3979999999999997,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007,6.4250000000000007]
[null,"GW08",1,null,3.1859999999999999,3.2139999999999995,3.2699999999999996,3.3499999999999996,3.3899999999999997,3.46,3.5550000000000002,3.665,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,"GW10",0,null,2.948,2.9649999999999999,3.0149999999999997,3.048,3.0839999999999996,3.1239999999999997,3.1709999999999998,3.2379999999999995,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998,3.2879999999999998]
[null,"GW11",1,null,7.331999999999999,7.3349999999999991,7.3819999999999997,7.4449999999999994,7.4949999999999992,7.5849999999999991,7.6749999999999998,7.7739999999999991,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992,7.8699999999999992]
[null,"GW12",1,null,5.7839999999999989,5.8239999999999998,5.91,5.99,6.0469999999999997,6.0960000000000001,6.2219999999999986,6.375,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993,6.4259999999999993]
[null,"HGS21",2,null,11.736999999999998,11.78,11.849999999999998,11.895999999999999,11.918999999999999,11.950000000000001,12.04,12.158999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999,12.245999999999999]
[null,"HGS22",2,null,7.7899999999999991,7.7039999999999988,7.6579999999999995,7.6049999999999995,7.5249999999999995,7.4449999999999994,7.41,7.43,7.391,7.391,7.391,7.391,7.391,7.391,7.391,7.391,7.391,7.391,7.391,7.391]
[null,"HGS23",3,null,4.5649999999999995,4.5949999999999998,4.6549999999999994,4.6979999999999995,4.7249999999999996,4.7649999999999997,4.8419999999999996,4.9379999999999997,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002,4.9980000000000002]
[null,"HGS31",1,null,7.2769999999999992,7.2459999999999987,7.2530000000000001,7.2679999999999998,7.2669999999999995,7.2959999999999994,7.3419999999999996,7.403999999999999,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998,7.4329999999999998]
[null,"HGS32",1,null,7.3509999999999991,7.4539999999999997,7.6139999999999999,7.6809999999999992,7.6950000000000003,7.7879999999999985,7.9809999999999999,8.1379999999999999,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996,8.0679999999999996]
[null,"HGS33",4,null,11.385999999999999,11.291999999999998,11.27,11.2,11.107999999999999,11.029,11.014999999999999,11.036,10.977,10.977,10.977,10.977,10.977,10.977,10.977,10.977,10.977,10.977,10.977,10.977]
[null,"HT01",1,null,5.9729999999999999,6.0419999999999998,6.1349999999999989,6.214999999999999,6.2780000000000005,6.3580000000000005,6.4539999999999997,6.5809999999999995,6.657,6.657,6.657,6.657,6.657,6.657,6.657,6.657,6.657,6.657,6.657,6.657]
[null,"HT02",1,null,5.8879999999999999,5.7930000000000001,5.8360000000000003,5.8529999999999998,5.8650000000000002,5.9350000000000005,6.0609999999999999,6.169999999999999,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992,6.1729999999999992]
[null,"HT03",0,null,2.9580000000000002,2.9710000000000001,3.004,3.0140000000000002,3.0170000000000003,3.0369999999999999,3.08,3.1199999999999997,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995,3.1169999999999995]
[null,"HT04",1,null,9.2429999999999986,9.3159999999999989,9.4130000000000003,9.472999999999999,9.5119999999999987,9.5689999999999991,9.6589999999999989,9.7859999999999996,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984,9.8329999999999984]
[null,"HT06",0,null,6.2609999999999992,6.3549999999999995,6.5440000000000005,6.68,6.7130000000000001,6.79,6.9959999999999996,7.2379999999999995,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999,7.2309999999999999]
[null,"HT07",0,null,3.4189999999999996,3.4449999999999998,3.5449999999999999,3.5969999999999995,3.6069999999999998,3.6639999999999997,3.7839999999999998,3.8959999999999999,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997,3.8739999999999997]
[null,"HT08",0,null,3.7579999999999996,3.7249999999999996,3.7309999999999999,3.7369999999999997,3.7199999999999998,3.7189999999999994,3.7789999999999999,3.8219999999999996,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995,3.7989999999999995]
[null,"HT09",0,null,8.3049999999999997,8.3119999999999994,8.3260000000000005,8.33,8.3329999999999984,8.33,8.3529999999999998,8.4,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994,8.4369999999999994]
[null,"HT10",0,null,2.6269999999999998,2.6099999999999994,2.6059999999999999,2.5989999999999998,2.6019999999999994,2.6119999999999997,2.6389999999999998,2.6659999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999,2.6859999999999999]
[null,"HT11",1,null,5.625,5.702,5.8049999999999997,5.903999999999999,5.9779999999999998,6.0510000000000002,6.1669999999999998,6.2970000000000006,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007,6.3770000000000007]
[null,"HT13",0,null,2.6959999999999997,2.6959999999999997,2.7129999999999996,2.7199999999999998,2.7169999999999996,2.7269999999999999,2.7569999999999997,2.7770000000000001,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998,2.7839999999999998]
[null,"K21",1,null,3.7389999999999999,3.7679999999999998,3.8210000000000002,3.8610000000000002,3.891,3.9239999999999995,3.96,4.0259999999999998,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997,4.0629999999999997]
[null,"K23",0,null,3.1959999999999997,3.206,3.2359999999999998,3.2589999999999995,3.2789999999999999,3.2889999999999997,3.319,3.359,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996,3.3789999999999996]
[null,"K24",0,null,4.4019999999999992,4.4179999999999993,4.4609999999999994,4.4870000000000001,4.4969999999999999,4.5189999999999992,4.5489999999999995,4.6049999999999995,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003,4.6180000000000003]
[null,"K25",1,null,3.5209999999999999,3.5739999999999998,3.6439999999999997,3.6970000000000001,3.7299999999999995,3.7729999999999997,3.8259999999999996,3.9189999999999996,3.956,3.956,3.956,3.956,3.956,3.956,3.956,3.956,3.956,3.956,3.956,3.956]
[null,"K27",0,null,2.4279999999999999,2.4510000000000001,2.4910000000000001,2.5179999999999998,2.5380000000000003,2.5609999999999999,2.5939999999999994,2.641,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996,2.6609999999999996]
[null,"K31",0,null,4.6509999999999998,4.694,4.7359999999999998,4.7679999999999998,4.8049999999999997,4.8459999999999992,4.9029999999999996,4.9449999999999994,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995,4.9719999999999995]
[null,"K32",0,null,2.9269999999999996,2.9269999999999996,2.9299999999999997,2.9299999999999997,2.9299999999999997,2.923,2.923,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998,2.9329999999999998]
[null,"K33",0,null,2.734,2.7769999999999997,2.82,2.86,2.8869999999999996,2.92,2.9630000000000001,3.0260000000000002,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998,3.0459999999999998]
[null,"K34",1,null,4.2720000000000002,4.3140000000000001,4.3769999999999998,4.4160000000000004,4.4489999999999998,4.5,4.5589999999999993,4.6389999999999993,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002,4.6760000000000002]
[null,"K35",1,null,5.218,5.2610000000000001,5.3239999999999998,5.37,5.3929999999999998,5.4399999999999995,5.4959999999999996,5.5859999999999994,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64]
[null,"KBH31",1,null,6.601,6.6440000000000001,6.7199999999999989,6.7459999999999996,6.7560000000000002,6.8119999999999994,6.9349999999999996,7.032,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992,6.9949999999999992]
[null,"KBH32",1,null,7.3480000000000008,7.2929999999999993,7.2779999999999996,7.2829999999999995,7.2959999999999994,7.3189999999999991,7.3929999999999989,7.5039999999999996,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999,7.5449999999999999]
[null,"KBH33",0,null,1.29,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2769999999999999,1.2769999999999999,1.2869999999999999,1.294,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999,1.2869999999999999]
[null,"KBH34",1,null,10.914,11.320999999999998,11.781999999999998,12.218,12.622,13.068,13.549999999999997,14.122,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999,14.571999999999999]
[null,"KBH35",0,null,9.9420000000000002,10.266999999999999,10.676,11.061999999999999,11.428000000000001,11.823999999999998,12.29,12.728999999999999,13.134,13.134,13.134,13.134,13.134,13.134,13.134,13.134,13.134,13.134,13.134,13.134]
[null,"LD01",0,null,2.7299999999999995,2.6859999999999999,2.6759999999999997,2.6559999999999997,2.633,2.6129999999999995,2.6129999999999995,2.6029999999999998,2.593,2.593,2.593,2.593,2.593,2.593,2.593,2.593,2.593,2.593,2.593,2.593]
[null,"LD02",1,null,6.8629999999999995,6.7619999999999996,6.7,6.6429999999999989,6.6110000000000007,6.6050000000000004,6.6219999999999999,6.665,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004,6.6820000000000004]
[null,"LD03",1,null,6.8089999999999993,6.8349999999999991,6.879999999999999,6.9,6.891,6.8929999999999989,6.972999999999999,7.0259999999999989,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992,7.0189999999999992]
[null,"LD04",1,null,5.7569999999999997,5.7899999999999991,5.8780000000000001,5.9409999999999989,5.992,6.0579999999999998,6.1439999999999992,6.2729999999999997,6.343,6.343,6.343,6.343,6.343,6.343,6.343,6.343,6.343,6.343,6.343,6.343]
[null,"LD05",1,null,7.1020000000000003,7.0380000000000003,6.9849999999999994,6.9259999999999984,6.859,6.8159999999999998,6.7889999999999997,6.7690000000000001,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999,6.7389999999999999]
[null,"LD06",2,null,8.4130000000000003,8.4379999999999988,8.5210000000000008,8.5839999999999996,8.6179999999999986,8.6709999999999994,8.7669999999999995,8.9059999999999988,8.98,8.98,8.98,8.98,8.98,8.98,8.98,8.98,8.98,8.98,8.98,8.98]
[null,"LD07",1,null,5.669999999999999,5.6680000000000001,5.718,5.7509999999999994,5.774,5.8109999999999999,5.915,6.01,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997,6.0469999999999997]
[null,"LD32",0,null,3.1089999999999995,3.129,3.1719999999999997,3.1949999999999994,3.2119999999999997,3.242,3.2919999999999998,3.3620000000000001,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996,3.3949999999999996]
[null,"LD33",1,null,8,7.9279999999999999,7.9049999999999994,7.8769999999999998,7.8339999999999996,7.8009999999999993,7.8049999999999997,7.8739999999999997,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998,7.8769999999999998]
[null,"LWN21",1,null,12.606999999999999,13.055,13.527000000000001,13.989000000000001,14.368,14.761999999999999,15.228999999999999,15.759999999999998,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999,16.158999999999999]
[null,"LWN23",1,null,6.3979999999999997,6.4409999999999989,6.5109999999999992,6.5499999999999989,6.58,6.6159999999999997,6.6989999999999998,6.8079999999999998,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991,6.8749999999999991]
[null,"LWN24",1,null,4.6669999999999998,4.6529999999999996,4.6659999999999995,4.6820000000000004,4.6779999999999999,4.681,4.7109999999999994,4.7640000000000002,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997,4.7809999999999997]
[null,"LWN32",1,null,3.8689999999999998,3.8860000000000001,3.9290000000000003,3.9619999999999997,3.972,3.9950000000000001,4.0449999999999999,4.1079999999999997,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999,4.1379999999999999]
[null,"LWN33",1,null,6.0709999999999997,6.0609999999999991,6.06,6.0699999999999994,6.0529999999999999,6.0629999999999997,6.0869999999999997,6.1369999999999996,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999,6.1539999999999999]
[null,"LWN34",1,null,4.8579999999999997,4.8410000000000002,4.8410000000000002,4.835,4.8179999999999996,4.8079999999999998,4.8109999999999999,4.8339999999999996,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995,4.8309999999999995]
[null,"LWN35",2,null,6.6050000000000004,6.6080000000000005,6.6239999999999997,6.6440000000000001,6.6470000000000002,6.6429999999999989,6.68,6.7489999999999997,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999,6.7629999999999999]
[null,"M11",0,null,3.7080000000000002,3.7439999999999998,3.8,3.8499999999999996,3.8929999999999998,3.9359999999999999,3.9990000000000001,4.0819999999999999,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004,4.1290000000000004]
[null,"M12",1,null,3.1399999999999997,3.1599999999999993,3.1769999999999996,3.1999999999999993,3.2069999999999999,3.2199999999999998,3.2469999999999999,3.29,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3]
[null,"M13",1,null,4.05,4.0569999999999995,4.1039999999999992,4.1439999999999992,4.1769999999999996,4.2139999999999995,4.2669999999999995,4.3369999999999997,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38,4.38]
[null,"M21",0,null,2.9589999999999996,2.9619999999999997,2.972,2.9790000000000001,2.972,2.9790000000000001,2.9989999999999997,3.0190000000000001,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002,3.0260000000000002]
[null,"M22",1,null,2.5169999999999999,2.5169999999999999,2.5330000000000004,2.5499999999999998,2.5569999999999999,2.5699999999999994,2.593,2.6359999999999997,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996,2.6529999999999996]
[null,"M23",1,null,2.1749999999999998,2.1749999999999998,2.1839999999999997,2.2009999999999996,2.2109999999999999,2.2309999999999999,2.2610000000000001,2.2869999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999,2.3069999999999999]
[null,"M25",1,null,3.3460000000000001,3.3890000000000002,3.4489999999999998,3.492,3.5289999999999999,3.569,3.6219999999999999,3.6949999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998,3.7519999999999998]
[null,"M31",0,null,2.7829999999999999,2.7829999999999999,2.806,2.8289999999999997,2.8419999999999996,2.8649999999999998,2.9019999999999997,2.9349999999999996,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999,2.9649999999999999]
[null,"M32",1,null,4.2729999999999997,4.32,4.3899999999999997,4.4499999999999993,4.5069999999999997,4.5670000000000002,4.6470000000000002,4.7329999999999997,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996,4.8099999999999996]
[null,"M33",1,null,1.94,1.96,1.9829999999999997,2.0059999999999998,2.0229999999999997,2.036,2.069,2.0989999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998,2.1189999999999998]
[null,"M34",0,null,2.782,2.7919999999999998,2.8019999999999996,2.8179999999999996,2.8279999999999998,2.8409999999999997,2.8709999999999996,2.9109999999999996,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997,2.9339999999999997]
[null,"M35",1,null,3.1269999999999998,3.1539999999999999,3.1879999999999997,3.218,3.2320000000000002,3.2690000000000001,3.3219999999999996,3.3619999999999997,3.379,3.379,3.379,3.379,3.379,3.379,3.379,3.379,3.379,3.379,3.379,3.379]
[null,"MC12",1,null,5.835,5.9079999999999995,6.0010000000000003,6.0810000000000004,6.1339999999999995,6.2109999999999994,6.3,6.4129999999999994,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997,6.4989999999999997]
[null,"MC14",0,null,7.8529999999999998,7.9529999999999994,8.0860000000000003,8.1489999999999991,8.1689999999999987,8.266,8.4290000000000003,8.5549999999999997,8.532,8.532,8.532,8.532,8.532,8.532,8.532,8.532,8.532,8.532,8.532,8.532]
[null,"MC15",1,null,6.1779999999999999,6.270999999999999,6.4039999999999999,6.5139999999999993,6.5869999999999997,6.66,6.802999999999999,6.9629999999999992,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993,7.0429999999999993]
[null,"MC21",1,null,5.4320000000000004,5.4779999999999998,5.5679999999999996,5.6199999999999992,5.6630000000000003,5.7130000000000001,5.7919999999999998,5.875,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999,5.9279999999999999]
[null,"MC22",0,null,8.1809999999999992,8.1509999999999998,8.1309999999999985,8.088000000000001,8.020999999999999,7.984,7.984,7.9809999999999999,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995,7.9239999999999995]
[null,"MC23",2,null,8.1429999999999989,8.1999999999999993,8.3059999999999992,8.41,8.4559999999999995,8.5060000000000002,8.6259999999999994,8.7929999999999993,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986,8.8839999999999986]
[null,"MC31",0,null,8.020999999999999,8.0820000000000007,8.1760000000000002,8.2219999999999995,8.254999999999999,8.3059999999999992,8.41,8.5259999999999998,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985,8.5539999999999985]
[null,"MC32",0,null,11.08,11.954999999999998,12.143999999999998,12.28,12.302999999999999,12.358999999999998,12.527999999999999,12.753,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999,12.812999999999999]
[null,"MC34",2,null,6.43,6.375,6.3559999999999999,6.3239999999999998,6.282,6.2669999999999995,6.2789999999999999,6.3059999999999992,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994,6.2799999999999994]
[null,"MGE12",1,null,7.758,7.6709999999999994,7.6129999999999995,7.5799999999999992,7.5110000000000001,7.4599999999999991,7.452,7.4689999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994,7.4289999999999994]
[null,"MGE13",0,null,9.1059999999999999,9.1,9.1469999999999985,9.1639999999999979,9.1310000000000002,9.1109999999999989,9.1679999999999993,9.2609999999999992,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994,9.2349999999999994]
[null,"MGE14",0,null,6.9989999999999997,7.0329999999999995,7.1229999999999993,7.2059999999999995,7.2089999999999996,7.226,7.359,7.5249999999999995,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993,7.5429999999999993]
[null,"MGE21",1,null,7.2729999999999997,7.2969999999999988,7.3869999999999996,7.4939999999999998,7.5809999999999995,7.6819999999999995,7.8179999999999996,7.9939999999999998,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993,8.1069999999999993]
[null,"MGE22",1,null,5.72,5.7609999999999992,5.8339999999999996,5.8639999999999999,5.867,5.92,6.0270000000000001,6.1029999999999998,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996,6.0759999999999996]
[null,"MGE23",2,null,5.6349999999999998,5.6920000000000002,5.7619999999999996,5.8279999999999994,5.8680000000000003,5.9179999999999993,6.0009999999999994,6.113999999999999,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993,6.1679999999999993]
[null,"MGE24",1,null,7.2929999999999993,7.3349999999999991,7.4349999999999996,7.5079999999999991,7.5249999999999995,7.5779999999999994,7.6909999999999989,7.8379999999999992,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001,7.8620000000000001]
[null,"MGE31",1,null,7.399,7.3639999999999999,7.3549999999999995,7.3609999999999989,7.3539999999999992,7.3569999999999993,7.3689999999999998,7.4079999999999995,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007,7.4250000000000007]
[null,"MGE32",1,null,5.2429999999999994,5.2459999999999996,5.2590000000000003,5.2650000000000006,5.2620000000000005,5.2590000000000003,5.2959999999999994,5.3349999999999991,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999,5.347999999999999]
[null,"MGE33",1,null,5.52,5.5359999999999996,5.6069999999999993,5.6509999999999998,5.6609999999999996,5.6879999999999997,5.7910000000000004,5.9339999999999993,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994,5.9449999999999994]
[null,"MGE34",1,null,5.4409999999999998,5.4809999999999999,5.5469999999999997,5.5889999999999995,5.6159999999999997,5.6749999999999998,5.7409999999999997,5.8569999999999993,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999,5.927999999999999]
[null,"MR11",0,null,2.9209999999999998,2.9409999999999998,2.9609999999999999,2.9779999999999998,2.9950000000000001,3.0049999999999999,3.0249999999999999,3.0649999999999999,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994,3.0779999999999994]
[null,"MR12",1,null,4.4819999999999993,4.5009999999999994,4.5409999999999995,4.5709999999999997,4.5739999999999998,4.5999999999999996,4.6359999999999992,4.6859999999999999,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996,4.7089999999999996]
[null,"MR13",0,null,4.6339999999999995,4.63,4.6470000000000002,4.6629999999999994,4.6559999999999997,4.6629999999999994,4.6859999999999999,4.7219999999999995,4.742,4.742,4.742,4.742,4.742,4.742,4.742,4.742,4.742,4.742,4.742,4.742]
[null,"MR14",1,null,4.4399999999999995,4.5060000000000002,4.6059999999999999,4.6820000000000004,4.742,4.8089999999999993,4.8919999999999995,4.9949999999999992,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999,5.0609999999999999]
[null,"MR15",1,null,4.3919999999999995,4.4279999999999999,4.4770000000000003,4.5170000000000003,4.5469999999999997,4.577,4.6329999999999991,4.7,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995,4.7299999999999995]
[null,"MR21",1,null,3.8029999999999999,3.7799999999999994,3.7799999999999994,3.7729999999999997,3.76,3.76,3.7690000000000001,3.8,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996,3.8099999999999996]
[null,"MR22",1,null,4.74,4.8289999999999997,4.9419999999999993,5.048,5.1150000000000002,5.1889999999999992,5.298,5.4349999999999996,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001,5.5110000000000001]
[null,"MR23",0,null,3.6019999999999994,3.5419999999999998,3.512,3.4889999999999999,3.4660000000000002,3.4459999999999997,3.4319999999999999,3.4290000000000003,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998,3.4249999999999998]
[null,"MR24",1,null,3.524,3.4870000000000001,3.4669999999999996,3.4569999999999999,3.4299999999999997,3.407,3.4139999999999997,3.4339999999999997,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995,3.4239999999999995]
[null,"MR31",0,null,4.069,4.0350000000000001,4.0410000000000004,4.0510000000000002,4.0410000000000004,4.0339999999999998,4.0600000000000005,4.093,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001]
[null,"MR32",1,null,4.7669999999999995,4.742,4.7610000000000001,4.7699999999999996,4.7569999999999997,4.75,4.7859999999999996,4.83,4.835,4.835,4.835,4.835,4.835,4.835,4.835,4.835,4.835,4.835,4.835,4.835]
[null,"MR33",1,null,5.9990000000000006,6.0069999999999997,6.0540000000000003,6.08,6.0749999999999993,6.109,6.17,6.2269999999999994,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997,6.2409999999999997]
[null,"MTN21",1,null,7.7419999999999991,7.7349999999999994,7.7649999999999988,7.7750000000000004,7.7739999999999991,7.8170000000000002,7.895999999999999,7.96,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005,7.9830000000000005]
[null,"MTN22",2,null,9.6370000000000005,9.6150000000000002,9.6489999999999991,9.6689999999999987,9.6529999999999987,9.6470000000000002,9.6790000000000003,9.7759999999999998,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989,9.7839999999999989]
[null,"MTN23",1,null,5.5959999999999992,5.5689999999999991,5.5510000000000002,5.5559999999999992,5.5519999999999996,5.5579999999999998,5.5809999999999995,5.6310000000000002,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64,5.64]
[null,"MTN24",2,null,8.1379999999999999,8.161999999999999,8.2119999999999997,8.2449999999999992,8.2479999999999993,8.2750000000000004,8.3640000000000008,8.4699999999999989,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985,8.5059999999999985]
[null,"MTN31",1,null,6.7639999999999993,6.8070000000000004,6.8870000000000005,6.9439999999999991,6.9640000000000004,6.9939999999999998,7.0639999999999992,7.1769999999999996,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001,7.2130000000000001]
[null,"MTN32",4,null,6.7259999999999991,6.7450000000000001,6.8009999999999984,6.8449999999999989,6.8460000000000001,6.8659999999999997,6.9320000000000004,7.0379999999999994,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999,7.097999999999999]
[null,"MTN34",1,null,7.7989999999999995,7.8689999999999998,7.9779999999999998,8.0609999999999999,8.1239999999999988,8.206999999999999,8.3359999999999985,8.4789999999999992,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004,8.5730000000000004]
[null,"MTN35",1,null,7.3699999999999992,7.3329999999999993,7.35,7.3659999999999997,7.3759999999999994,7.3860000000000001,7.448999999999999,7.5319999999999991,7.569,7.569,7.569,7.569,7.569,7.569,7.569,7.569,7.569,7.569,7.569,7.569]
[null,"NB22",1,null,2.9989999999999997,2.9529999999999998,2.96,2.9569999999999999,2.9539999999999997,2.9509999999999996,2.9609999999999999,2.9910000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001,2.9950000000000001]
[null,"NB23",0,null,2.8989999999999996,2.8629999999999995,2.8459999999999996,2.8259999999999996,2.8159999999999998,2.7989999999999999,2.7929999999999997,2.8029999999999999,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[null,"NB24",0,null,2.2309999999999999,2.218,2.2210000000000001,2.214,2.2069999999999999,2.1970000000000001,2.1999999999999997,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21]
[null,"NB25",1,null,5.7309999999999999,5.7430000000000003,5.7989999999999995,5.8460000000000001,5.8490000000000002,5.8649999999999993,5.9079999999999995,5.9770000000000003,5.984,5.984,5.984,5.984,5.984,5.984,5.984,5.984,5.984,5.984,5.984,5.984]
[null,"NB26",0,null,2.6419999999999999,2.6619999999999999,2.6779999999999999,2.6909999999999998,2.694,2.7239999999999998,2.7499999999999996,2.7769999999999997,2.78,2.78,2.78,2.78,2.78,2.78,2.78,2.78,2.78,2.78,2.78,2.78]
[null,"NB31",0,null,3.2349999999999994,3.1849999999999996,3.1479999999999997,3.1149999999999998,3.0779999999999994,3.0380000000000003,3.008,2.9849999999999999,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997,2.9419999999999997]
[null,"NB32",1,null,4.2809999999999997,4.2669999999999995,4.2869999999999999,4.3129999999999997,4.3120000000000003,4.3309999999999995,4.3709999999999996,4.4209999999999994,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989,4.4409999999999989]
[null,"NB33",1,null,4.5919999999999996,4.5949999999999998,4.6150000000000002,4.6079999999999997,4.6049999999999995,4.6049999999999995,4.6079999999999997,4.6399999999999997,4.641,4.641,4.641,4.641,4.641,4.641,4.641,4.641,4.641,4.641,4.641,4.641]
[null,"NB34",1,null,5.0299999999999994,5.0430000000000001,5.0730000000000004,5.093,5.0889999999999995,5.0959999999999992,5.1319999999999997,5.1879999999999997,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993,5.1919999999999993]
[null,"NB35",1,null,5.3869999999999996,5.363999999999999,5.3839999999999995,5.3809999999999993,5.3609999999999998,5.351,5.3729999999999993,5.4089999999999998,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002,5.3890000000000002]
[null,"NB36",1,null,4.827,4.8540000000000001,4.8940000000000001,4.9340000000000002,4.9469999999999992,4.9669999999999996,5.0140000000000002,5.0739999999999998,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003,5.0940000000000003]
[null,"NO01",0,null,2.383,2.423,2.4729999999999999,2.5230000000000001,2.5629999999999997,2.6059999999999999,2.6459999999999999,2.6959999999999997,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996,2.7459999999999996]
[null,"NO02",0,null,5.3680000000000003,5.4740000000000002,5.6129999999999995,5.726,5.7829999999999995,5.8620000000000001,6.0169999999999995,6.202,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004,6.2460000000000004]
[null,"NO03",0,null,3.714,3.76,3.8259999999999996,3.8819999999999997,3.9219999999999997,3.968,4.0440000000000005,4.1399999999999997,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998,4.1829999999999998]
[null,"NO04",0,null,5.141,5.13,5.1499999999999995,5.18,5.2029999999999994,5.2089999999999996,5.2519999999999998,5.3149999999999995,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997,5.3579999999999997]
[null,"NO05",0,null,2.8029999999999999,2.8129999999999997,2.843,2.8659999999999997,2.8859999999999997,2.9059999999999997,2.9430000000000001,2.976,2.996,2.996,2.996,2.996,2.996,2.996,2.996,2.996,2.996,2.996,2.996,2.996]
[null,"NO06",0,null,1.9319999999999999,1.972,2.0219999999999998,2.0619999999999998,2.0949999999999998,2.1419999999999999,2.1949999999999998,2.2480000000000002,2.278,2.278,2.278,2.278,2.278,2.278,2.278,2.278,2.278,2.278,2.278,2.278]
[null,"NO07",1,null,7.3239999999999998,7.3649999999999993,7.4550000000000001,7.5309999999999988,7.5839999999999996,7.65,7.754999999999999,7.8919999999999995,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987,7.9669999999999987]
[null,"NO31",0,null,4.5309999999999997,4.5799999999999992,4.6429999999999998,4.7130000000000001,4.7690000000000001,4.8319999999999999,4.9149999999999991,5.0009999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994,5.0699999999999994]
[null,"NO32",0,null,6.2580000000000009,6.2839999999999998,6.3439999999999994,6.4109999999999996,6.4609999999999985,6.508,6.5779999999999994,6.6609999999999996,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002,6.7240000000000002]
[null,"NP11",1,null,4.9580000000000002,5.0110000000000001,5.0839999999999996,5.1239999999999997,5.1539999999999999,5.2069999999999999,5.327,5.4129999999999994,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42,5.42]
[null,"NP12",1,null,6.5049999999999999,6.4930000000000003,6.5069999999999997,6.5229999999999997,6.5189999999999992,6.532,6.5749999999999993,6.6419999999999995,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994,6.6549999999999994]
[null,"NP14",1,null,3.8569999999999998,3.8259999999999996,3.823,3.8029999999999999,3.7829999999999999,3.7729999999999997,3.7759999999999998,3.7989999999999995,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999,3.7949999999999999]
[null,"NP16",1,null,4.8579999999999997,4.9379999999999997,5.0510000000000002,5.141,5.2139999999999995,5.3069999999999995,5.4269999999999996,5.5869999999999997,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992,5.6969999999999992]
[null,"NP23",1,null,4.8570000000000002,4.875,4.9309999999999992,4.9710000000000001,4.9909999999999997,5.0209999999999999,5.0739999999999998,5.1529999999999996,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994,5.1869999999999994]
[null,"NP24",1,null,3.1649999999999996,3.202,3.242,3.2919999999999998,3.3119999999999994,3.3459999999999996,3.3919999999999995,3.4529999999999994,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996,3.4959999999999996]
[null,"NP25",1,null,5.6709999999999994,5.6949999999999994,5.7419999999999991,5.8019999999999996,5.843,5.91,6.0069999999999997,6.1029999999999989,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006,6.1720000000000006]
[null,"NP31",0,null,3.5829999999999997,3.5269999999999997,3.4839999999999995,3.4409999999999998,3.3979999999999997,3.3580000000000001,3.3309999999999995,3.3109999999999999,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995,3.2909999999999995]
[null,"NP33",1,null,6.7199999999999989,6.7479999999999993,6.8209999999999997,6.9039999999999999,6.9779999999999998,7.0469999999999988,7.1589999999999989,7.278999999999999,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997,7.3979999999999997]
[null,"NP34",1,null,6.9139999999999997,6.9959999999999996,7.1009999999999991,7.23,7.3389999999999986,7.4790000000000001,7.6269999999999989,7.7959999999999994,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996,7.9429999999999996]
[null,"NP36",1,null,5.351,5.4169999999999998,5.516,5.609,5.6649999999999991,5.7549999999999999,5.8679999999999994,6.01,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001,6.1120000000000001]
[null,"NW11",1,null,4.1440000000000001,4.077,4.0789999999999997,4.0830000000000002,4.08,4.1029999999999998,4.1329999999999991,4.2099999999999991,4.25,4.25,4.25,4.25,4.25,4.25,4.25,4.25,4.25,4.25,4.25,4.25]
[null,"NW13",2,null,8.5459999999999994,8.5439999999999987,8.6069999999999993,8.6429999999999989,8.6529999999999987,8.6739999999999995,8.7439999999999998,8.8840000000000003,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011,8.9050000000000011]
[null,"NW14",1,null,7.3559999999999999,7.319,7.3159999999999998,7.3140000000000001,7.3179999999999996,7.3349999999999991,7.3879999999999999,7.4899999999999984,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992,7.5109999999999992]
[null,"NW21",1,null,8.3219999999999992,8.2289999999999992,8.222999999999999,8.24,8.24,8.2589999999999986,8.331999999999999,8.4380000000000006,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983,8.5029999999999983]
[null,"NW22",1,null,5.5,5.5190000000000001,5.5849999999999991,5.6419999999999995,5.6589999999999998,5.6999999999999993,5.7769999999999992,5.88,5.93,5.93,5.93,5.93,5.93,5.93,5.93,5.93,5.93,5.93,5.93,5.93]
[null,"NW23",1,null,7.4150000000000009,7.5069999999999997,7.6359999999999992,7.7560000000000002,7.8489999999999993,7.968,8.1079999999999988,8.2910000000000004,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988,8.4059999999999988]
[null,"NW31",1,null,7.9399999999999995,8.0069999999999997,8.1239999999999988,8.2099999999999991,8.2889999999999997,8.3840000000000003,8.5229999999999997,8.734,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006,8.8130000000000006]
[null,"NW32",0,null,5.1269999999999998,5.1059999999999999,5.0959999999999992,5.0979999999999999,5.109,5.1319999999999997,5.1719999999999997,5.2219999999999995,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998]
[null,"NW33",1,null,6.8819999999999997,6.7439999999999998,6.6849999999999987,6.641,6.6020000000000003,6.5859999999999994,6.6159999999999997,6.6759999999999993,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995,6.6659999999999995]
[null,"OAK21",1,null,5.2839999999999998,5.3569999999999993,5.47,5.5589999999999993,5.6389999999999993,5.7249999999999996,5.8439999999999994,6.0040000000000004,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992,6.1039999999999992]
[null,"OAK22",0,null,2.88,2.7929999999999997,2.7329999999999997,2.7229999999999999,2.7229999999999999,2.7329999999999997,2.7459999999999996,2.766,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996,2.7859999999999996]
[null,"OAK23",0,null,3.0339999999999998,3.0329999999999999,3.0489999999999999,3.0710000000000002,3.097,3.1100000000000003,3.1429999999999998,3.1889999999999996,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999,3.2189999999999999]
[null,"OAK24",0,null,3.1339999999999999,3.1769999999999996,3.23,3.27,3.29,3.3199999999999994,3.367,3.4129999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998,3.4329999999999998]
[null,"OAK25",0,null,2.94,2.9529999999999998,2.9689999999999999,2.972,2.9820000000000002,2.9849999999999999,3.0009999999999999,3.0139999999999998,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997,3.0269999999999997]
[null,"OAK26",1,null,4.9239999999999995,5.0239999999999991,5.1429999999999998,5.2530000000000001,5.343,5.4489999999999998,5.5889999999999995,5.754999999999999,5.875,5.875,5.875,5.875,5.875,5.875,5.875,5.875,5.875,5.875,5.875,5.875]
[null,"OAK31",0,null,4.1849999999999996,4.2379999999999995,4.3179999999999996,4.3810000000000002,4.4139999999999997,4.4470000000000001,4.4999999999999991,4.57,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002,4.6070000000000002]
[null,"OAK32",0,null,1.6320000000000001,1.655,1.6779999999999999,1.698,1.718,1.7409999999999999,1.7609999999999997,1.8039999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998,1.8239999999999998]
[null,"OAK33",1,null,4.5619999999999994,4.6419999999999995,4.758,4.8509999999999991,4.9269999999999996,5.01,5.133,5.2629999999999999,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003,5.3520000000000003]
[null,"OAK34",0,null,4.4209999999999994,4.3570000000000002,4.306,4.2589999999999995,4.2089999999999996,4.1549999999999994,4.1179999999999994,4.0880000000000001,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999,4.0609999999999999]
[null,"OAK35",0,null,1.6819999999999999,1.6419999999999999,1.643,1.6599999999999997,1.67,1.6829999999999998,1.7130000000000001,1.7330000000000001,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75]
[null,"OE01",0,null,1.2189999999999999,1.242,1.2749999999999999,1.2849999999999999,1.2949999999999999,1.3149999999999999,1.3579999999999999,1.391,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999,1.3779999999999999]
[null,"OE02",0,null,0.747,0.76,0.77300000000000002,0.78999999999999992,0.80299999999999994,0.81299999999999994,0.83299999999999996,0.85299999999999998,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999,0.86299999999999999]
[null,"OE04",0,null,6.35,6.3870000000000005,6.427999999999999,6.5,6.5109999999999992,6.5589999999999993,6.6109999999999989,6.6980000000000004,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993,6.7479999999999993]
[null,"OE05",0,null,1.5219999999999998,1.552,1.585,1.605,1.625,1.6480000000000001,1.6909999999999998,1.7209999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999,1.7309999999999999]
[null,"OE06",0,null,3.9369999999999998,3.9669999999999996,3.9969999999999999,4.0169999999999995,4.03,4.0529999999999999,4.093,4.1229999999999993,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005,4.1530000000000005]
[null,"OE09",0,null,1.3019999999999998,1.3149999999999999,1.345,1.365,1.385,1.4049999999999998,1.4279999999999999,1.468,1.488,1.488,1.488,1.488,1.488,1.488,1.488,1.488,1.488,1.488,1.488,1.488]
[null,"OE10",0,null,1.1339999999999999,1.1339999999999999,1.1440000000000001,1.1440000000000001,1.147,1.1539999999999999,1.1669999999999998,1.177,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998,1.1869999999999998]
[null,"OE14",0,null,1.667,1.677,1.6829999999999998,1.6929999999999998,1.6929999999999998,1.7029999999999998,1.72,1.7329999999999997,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999,1.7429999999999999]
[null,"OE15",0,null,2.0919999999999996,2.1219999999999999,2.165,2.1850000000000001,2.198,2.2279999999999998,2.2880000000000003,2.3279999999999998,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997,2.3249999999999997]
[null,"OR22",0,null,1.2749999999999999,1.2849999999999999,1.2909999999999999,1.3009999999999999,1.3109999999999999,1.3140000000000001,1.3239999999999998,1.337,1.347,1.347,1.347,1.347,1.347,1.347,1.347,1.347,1.347,1.347,1.347,1.347]
[null,"OR23",1,null,4.6360000000000001,4.6989999999999998,4.7789999999999999,4.859,4.9119999999999999,4.9819999999999993,5.0649999999999995,5.1639999999999997,5.258,5.258,5.258,5.258,5.258,5.258,5.258,5.258,5.258,5.258,5.258,5.258]
[null,"OR24",1,null,5.2629999999999999,5.319,5.399,5.4659999999999993,5.4919999999999991,5.5389999999999997,5.5979999999999999,5.6839999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993]
[null,"OR25",1,null,4.9509999999999996,5.0209999999999999,5.1139999999999999,5.1899999999999995,5.246999999999999,5.3140000000000001,5.3999999999999995,5.5030000000000001,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997,5.5629999999999997]
[null,"OR32",1,null,4.2299999999999995,4.302999999999999,4.3959999999999999,4.476,4.5259999999999998,4.593,4.6829999999999998,4.7959999999999994,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004,4.8390000000000004]
[null,"OR33",2,null,8.6639999999999997,8.7409999999999997,8.8669999999999991,8.9770000000000003,9.0540000000000003,9.1470000000000002,9.26,9.4349999999999987,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999,9.5449999999999999]
[null,"OR34",1,null,3.6589999999999998,3.7119999999999997,3.7720000000000002,3.8249999999999993,3.875,3.9180000000000001,3.976,4.0590000000000002,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999,4.1059999999999999]
[null,"OR35",1,null,4.9860000000000007,4.9759999999999991,4.992,4.9849999999999994,4.9619999999999997,4.952,4.9719999999999995,5.0019999999999998,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993,4.9819999999999993]
[null,"RBD11",0,null,7.1259999999999994,7.1589999999999998,7.202,7.2219999999999995,7.2290000000000001,7.2519999999999989,7.3019999999999996,7.3549999999999995,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001,7.3780000000000001]
[null,"RBD12",2,null,5.8069999999999995,5.85,5.923,5.9829999999999997,6.02,6.06,6.1429999999999998,6.266,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994,6.3119999999999994]
[null,"RBD13",1,null,7.9429999999999996,7.9649999999999999,8.0380000000000003,8.1059999999999999,8.1579999999999995,8.2029999999999994,8.2589999999999986,8.3759999999999994,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993,8.4339999999999993]
[null,"RBD14",1,null,4.1690000000000005,4.1720000000000006,4.2080000000000002,4.2169999999999996,4.2240000000000002,4.234,4.3019999999999996,4.3620000000000001,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996,4.3949999999999996]
[null,"RBD21",4,null,7.2629999999999999,7.2560000000000002,7.2779999999999996,7.3010000000000002,7.3019999999999996,7.3119999999999994,7.3379999999999992,7.4109999999999996,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997,7.4539999999999997]
[null,"RBD22",1,null,3.1329999999999996,3.1029999999999998,3.1029999999999998,3.0999999999999996,3.0999999999999996,3.0999999999999996,3.1129999999999995,3.1259999999999999,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993,3.1389999999999993]
[null,"RBD23",1,null,8.2249999999999996,8.3160000000000007,8.4570000000000007,8.5630000000000006,8.6259999999999994,8.7010000000000005,8.8679999999999986,9.0519999999999996,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999,9.1539999999999999]
[null,"RBD24",1,null,6.3599999999999994,6.4219999999999997,6.5239999999999991,6.593,6.6529999999999996,6.7189999999999994,6.8249999999999993,6.9769999999999994,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995,7.0329999999999995]
[null,"RD04",0,null,4.3479999999999999,4.3879999999999999,4.4409999999999998,4.4809999999999999,4.4940000000000007,4.5239999999999991,4.5670000000000002,4.6129999999999995,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997,4.6399999999999997]
[null,"RD10",0,null,2.8220000000000001,2.8619999999999997,2.9049999999999998,2.9449999999999998,2.9649999999999999,2.988,3.028,3.0779999999999994,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999,3.0979999999999999]
[null,"RWT12",1,null,6.8749999999999991,6.9059999999999997,6.9469999999999992,6.9849999999999994,6.9829999999999988,6.9870000000000001,7.0380000000000003,7.1129999999999995,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994,7.1469999999999994]
[null,"RWT23",1,null,6.1560000000000006,6.0589999999999993,6.0519999999999996,6.0889999999999995,6.109,6.15,6.2130000000000001,6.3220000000000001,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996,6.3789999999999996]
[null,"RWT24",1,null,6.31,6.2729999999999997,6.3109999999999991,6.3899999999999988,6.4399999999999995,6.51,6.6259999999999994,6.7919999999999998,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999,6.8719999999999999]
[null,"RWT34",1,null,9.1129999999999995,9.1590000000000007,9.2270000000000003,9.2909999999999986,9.3049999999999997,9.3489999999999984,9.4289999999999985,9.5419999999999998,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995,9.6129999999999995]
[null,"RWT35",1,null,5.915,5.9849999999999994,6.0880000000000001,6.1579999999999995,6.1939999999999991,6.2439999999999998,6.3339999999999996,6.4639999999999995,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999,6.520999999999999]
[null,"SH22",0,null,2.2709999999999999,2.2879999999999998,2.3180000000000001,2.3449999999999998,2.3579999999999997,2.3809999999999998,2.407,2.4470000000000001,2.464,2.464,2.464,2.464,2.464,2.464,2.464,2.464,2.464,2.464,2.464,2.464]
[null,"SH24",0,null,1.4709999999999999,1.4869999999999999,1.5029999999999999,1.5329999999999999,1.5459999999999998,1.573,1.5989999999999998,1.629,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997,1.6559999999999997]
[null,"SH32",0,null,1.2730000000000001,1.2829999999999999,1.3029999999999999,1.3159999999999998,1.3259999999999998,1.3359999999999999,1.349,1.3759999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999,1.3859999999999999]
[null,"SH34",0,null,2.36,2.3929999999999998,2.4459999999999997,2.4859999999999998,2.5190000000000001,2.5489999999999999,2.6019999999999994,2.6689999999999996,2.702,2.702,2.702,2.702,2.702,2.702,2.702,2.702,2.702,2.702,2.702,2.702]
[null,"SR21",1,null,3.8689999999999998,3.8689999999999998,3.8780000000000001,3.8979999999999997,3.9209999999999998,3.9479999999999995,3.984,4.0309999999999997,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002,4.0670000000000002]
[null,"SR22",0,null,4.4550000000000001,4.4820000000000002,4.532,4.5659999999999998,4.593,4.6099999999999994,4.6599999999999993,4.7289999999999992,4.76,4.76,4.76,4.76,4.76,4.76,4.76,4.76,4.76,4.76,4.76,4.76]
[null,"SR23",0,null,2.7399999999999998,2.7699999999999996,2.8,2.8369999999999997,2.8569999999999998,2.8769999999999998,2.9139999999999997,2.9539999999999997,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995,2.9839999999999995]
[null,"SR24",0,null,3.2450000000000001,3.3109999999999999,3.3869999999999996,3.4669999999999996,3.5270000000000001,3.59,3.6669999999999998,3.7629999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999,3.8359999999999999]
[null,"SR25",0,null,4.5380000000000003,4.5780000000000003,4.6379999999999999,4.7009999999999996,4.7409999999999997,4.8049999999999997,4.8780000000000001,4.9710000000000001,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996,5.0279999999999996]
[null,"SR31",1,null,4.5350000000000001,4.6150000000000002,4.7110000000000003,4.8040000000000003,4.8840000000000003,4.9669999999999996,5.069,5.1719999999999997,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998,5.2519999999999998]
[null,"SR32",0,null,1.288,1.288,1.2909999999999999,1.298,1.298,1.298,1.298,1.3079999999999998,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999,1.3109999999999999]
[null,"SR35",0,null,2.0489999999999999,2.0549999999999997,2.0680000000000001,2.081,2.0879999999999996,2.0979999999999999,2.121,2.1479999999999997,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999,2.1579999999999999]
[null,"SR36",1,null,3.5989999999999998,3.6419999999999999,3.6989999999999998,3.7479999999999998,3.7679999999999998,3.8009999999999997,3.8570000000000002,3.9299999999999997,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998,3.9699999999999998]
[null,"SS11",1,null,19.427999999999997,19.631,19.873999999999999,20.096999999999998,20.244,20.407,20.636999999999997,20.91,21.11,21.11,21.11,21.11,21.11,21.11,21.11,21.11,21.11,21.11,21.11,21.11]
[null,"SS12",1,null,4.2579999999999991,4.2720000000000002,4.3249999999999993,4.3809999999999993,4.4239999999999995,4.4649999999999999,4.5380000000000003,4.6169999999999991,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002,4.6840000000000002]
[null,"SS13",1,null,4.4659999999999993,4.5280000000000005,4.6109999999999998,4.6839999999999993,4.7469999999999999,4.82,4.9089999999999998,5.0219999999999994,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999,5.1059999999999999]
[null,"SS14",0,null,4.1749999999999998,4.1279999999999992,4.0999999999999996,4.0830000000000002,4.0619999999999994,4.048,4.0640000000000001,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996,4.0839999999999996]
[null,"SS21",0,null,3.44,3.4039999999999999,3.4129999999999994,3.4259999999999997,3.4129999999999994,3.4169999999999998,3.46,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51,3.51]
[null,"SS22",1,null,4.4159999999999995,4.4659999999999993,4.5459999999999994,4.6020000000000003,4.6450000000000005,4.7050000000000001,4.8010000000000002,4.9109999999999996,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003]
[null,"SS23",1,null,9.5,9.5399999999999991,9.6289999999999978,9.6859999999999999,9.6859999999999999,9.7089999999999996,9.7829999999999995,9.9030000000000005,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007,9.9250000000000007]
[null,"SS24",0,null,5.8330000000000002,5.7899999999999991,5.766,5.7530000000000001,5.7299999999999995,5.7,5.6970000000000001,5.7,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999,5.7069999999999999]
[null,"STO13",1,null,12.218,12.21,12.322999999999999,12.436999999999998,12.510999999999999,12.524999999999999,12.643999999999998,12.933999999999997,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999,13.059999999999999]
[null,"STO14",1,null,12.273,12.236999999999998,12.488,12.704000000000001,12.808,12.966999999999999,13.198999999999998,13.523999999999997,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999,13.716999999999999]
[null,"STO21",3,null,11.337999999999999,11.343999999999999,11.481,11.616999999999999,11.722,11.82,11.959,12.157999999999998,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999,12.305999999999999]
[null,"STO22",1,null,5.3379999999999992,5.3469999999999995,5.3949999999999996,5.4550000000000001,5.5219999999999994,5.536999999999999,5.6099999999999994,5.6639999999999997,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993,5.7479999999999993]
[null,"STO23",1,null,7.9489999999999998,8.0350000000000001,8.1539999999999999,8.270999999999999,8.3279999999999994,8.3979999999999997,8.5289999999999999,8.702,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993,8.8409999999999993]
[null,"SV14",0,null,4.7179999999999991,4.7940000000000005,4.88,4.9660000000000002,5.0419999999999998,5.1150000000000002,5.2009999999999996,5.2939999999999996,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991,5.3829999999999991]
[null,"SV16",1,null,3.9260000000000002,3.9559999999999995,4.0060000000000002,4.056,4.0990000000000002,4.1519999999999992,4.2189999999999994,4.2919999999999998,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993,4.3489999999999993]
[null,"SV20",0,null,8.3249999999999993,8.3979999999999997,8.4739999999999984,8.5469999999999988,8.6069999999999993,8.66,8.7359999999999989,8.8290000000000006,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988,8.9219999999999988]
[null,"SV21",0,null,2.0539999999999998,2.0539999999999998,2.0569999999999999,2.0639999999999996,2.0669999999999997,2.0739999999999998,2.0869999999999997,2.1,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12,2.12]
[null,"SV23",0,null,7.2110000000000003,7.2639999999999993,7.3159999999999998,7.383,7.4359999999999999,7.4989999999999988,7.5749999999999993,7.6649999999999991,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993,7.7479999999999993]
[null,"SV31",0,null,0.48,0.48,0.48299999999999998,0.49,0.49,0.49299999999999999,0.49299999999999999,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989,0.50299999999999989]
[null,"SV32",1,null,4.2009999999999996,4.2370000000000001,4.2969999999999997,4.3500000000000005,4.395999999999999,4.4559999999999995,4.5329999999999995,4.6259999999999994,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996,4.6929999999999996]
[null,"SV33",1,null,2.7519999999999998,2.778,2.8309999999999995,2.8769999999999998,2.9239999999999995,2.9670000000000001,3.03,3.1029999999999998,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993,3.1599999999999993]
[null,"SV34",0,null,6.3650000000000002,6.452,6.5609999999999991,6.6499999999999986,6.7329999999999988,6.8079999999999998,6.9179999999999993,7.0399999999999991,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987,7.1529999999999987]
[null,"SVW41",0,null,6.6329999999999991,6.6920000000000002,6.8010000000000002,6.891,6.9379999999999997,6.996999999999999,7.1159999999999997,7.2489999999999988,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992,7.3059999999999992]
[null,"SVW42",0,null,7.3710000000000004,7.4969999999999999,7.6109999999999989,7.7259999999999991,7.7910000000000004,7.8569999999999993,7.9879999999999995,8.1349999999999998,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991,8.1939999999999991]
[null,"SVW43",0,null,6.2450000000000001,6.3680000000000003,6.4979999999999993,6.6139999999999999,6.7240000000000002,6.8369999999999997,6.956999999999999,7.0829999999999993,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992,7.2129999999999992]
[null,"SVW44",0,null,4.8790000000000004,4.952,5.0319999999999991,5.1049999999999995,5.1679999999999993,5.2379999999999995,5.3079999999999998,5.391,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995,5.4639999999999995]
[null,"SVW45",0,null,7.7850000000000001,7.7050000000000001,7.6449999999999996,7.6049999999999995,7.5449999999999999,7.4849999999999994,7.4519999999999991,7.4219999999999988,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998,7.3849999999999998]
[null,"SVW53",2,null,6.3519999999999994,6.3579999999999997,6.411999999999999,6.4589999999999996,6.5030000000000001,6.56,6.6319999999999997,6.7219999999999995,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996,6.7859999999999996]
[null,"SVW54",0,null,3.9479999999999995,4.0380000000000003,4.1479999999999997,4.2480000000000002,4.3280000000000003,4.4139999999999997,4.5239999999999991,4.6340000000000003,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996,4.7169999999999996]
[null,"SVW55",1,null,3.4969999999999999,3.5179999999999998,3.556,3.593,3.6229999999999998,3.6599999999999997,3.7229999999999999,3.7930000000000001,3.843,3.843,3.843,3.843,3.843,3.843,3.843,3.843,3.843,3.843,3.843,3.843]
[null,"WD14",0,null,4.1469999999999994,4.2299999999999995,4.33,4.4260000000000002,4.4990000000000006,4.5859999999999994,4.6890000000000001,4.8049999999999997,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999,4.9119999999999999]
[null,"WD15",0,null,2.0999999999999996,2.149,2.2050000000000001,2.258,2.3049999999999997,2.3579999999999997,2.4139999999999997,2.4969999999999999,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998]
[null,"WD16",0,null,1.6509999999999998,1.661,1.6739999999999999,1.6839999999999997,1.694,1.694,1.7039999999999997,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998,1.7239999999999998]
[null,"WD23",1,null,5.2649999999999997,5.3579999999999997,5.4809999999999999,5.5939999999999994,5.7039999999999988,5.8170000000000002,5.9469999999999992,6.0960000000000001,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992,6.2129999999999992]
[null,"WD26",0,null,1.3399999999999999,1.3459999999999999,1.363,1.373,1.373,1.373,1.3859999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999,1.4059999999999999]
[null,"WD34",1,null,2.4870000000000001,2.5569999999999999,2.633,2.6959999999999997,2.7559999999999998,2.8159999999999998,2.8889999999999998,2.992,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999,3.0489999999999999]
[null,"WD36",1,null,4.1310000000000002,4.1440000000000001,4.181,4.1979999999999995,4.1979999999999995,4.2080000000000002,4.2439999999999998,4.2940000000000005,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002,4.3010000000000002]

{"sheet":"Calcs","index":5,"n_rows":30527,"n_cols":86,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
[]
[null,null,null,null,null,{"$f":"SUMIF($BX9:$BX30523,TRUE, F9:F30523)","v":787728.49040000082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($BX9:$BX30523,TRUE, BH9:BH30523)","v":139191624.25368026},null,{"$f":"SUMIF($BX9:$BX30523,TRUE, BJ9:BJ30523)","v":78869072.692025185},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($BX9:$BX30523,TRUE, BT9:BT30523)","v":133473900.71839292},null,{"$f":"SUMIF($BX9:$BX30523,TRUE, BV9:BV30523)","v":54604828.026368089},null,{"$f":"COUNTIF($BX$9:$BX$30523, TRUE)","v":4423}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Option 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option 1",null,"Option 1",null,null,null,"Option 2",null,"Option 2",null,"Option 2",null,"Option 2",null,"Option 1 ",null,"Option 2",null,"Option 2",null,"Option 2",null,"Selected"]
[null,"GIS ID","Feeder ID","ZSS","Operating","Section length","ZSS VCR","No. of ACRs","% of",null,null,"Probability of aged conductor failure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted energy at risk (MWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of energy at",null,"PV of unplanned",null,"Probability of new",null,"Total replacement ",null,"PV of annualised",null,"PV of energy at",null,"PV of unplanned",null,"Total risk PV",null,"Total risk PV",null,"Total benefits PV",null,"NPV"]
[null,null,null,null,"voltage","(m)",null,null,"demand",null,null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46",null,"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46",null,"risk ($ 2023)",null,"replacement ($ 2023)",null,"conductor failure",null,"cost ($ 2023)",null,"capex ($ 2023)",null,"risk ($ 2023)",null,"replacement ($ 2023)",null,"($ 2023)",null,"($ 2023)"]
[null,49218922,"RBD12","RBD","12.7kV",367.84,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9, Demand!$B$9:$B$428,0))","v":2},{"$f":"1/(H9+1)","v":0.33333333333333331},null,null,2.5335274711665479E-3,2.7921979029845913E-3,3.0807994681822325E-3,3.4029913033788361E-3,3.7628948087549408E-3,4.1651532571352875E-3,4.6149991923062437E-3,5.1183306433073821E-3,5.681797317557637E-3,6.3128980899119988E-3,7.0200912795120203E-3,7.8129194043319687E-3,8.7021503277386093E-3,9.6999369656968933E-3,1.0819998011458418E-2,1.2077822461189498E-2,1.349090109416191E-2,1.5078988480658268E-2,1.6864399566230072E-2,1.8872345419866189E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9,Demand!$B$9:$B$428,0))*$I9*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG9:$AZ9)*(Misc_calcs!$G$29:$Z$29)*($L9:$AE9))*Calcs!$G9","v":5839.7006366591559},null,{"$f":"SUMPRODUCT(($L9:$AE9)*(Misc_calcs!$G$29:$Z$29))*$F9*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8122.642926014646},null,{"$f":"Assumptions!$G$86*$F9","v":2.167423632E-3},null,{"$f":"($F9*Assumptions!$G$37)","v":64997.327999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9))*(Misc_calcs!$G$29:$Z$29))","v":36828.932878005806},null,{"$f":"SUMPRODUCT(($AG9:$AZ9)*(Misc_calcs!$G$29:$Z$29))*$BF9*$G9","v":1733.6724753794347},null,{"$f":"SUMPRODUCT($BF9*(Misc_calcs!$G$29:$Z$29))*$F9*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2444.3210707309358},null,{"$f":"BB9+BD9","v":13962.343562673803},null,{"$f":"BL9+BN9","v":4177.9935461103705},null,{"$f":"BP9-BR9","v":9784.3500165634323},null,{"$f":"BT9-BJ9","v":-27044.582861442374},null,{"$f":"BV9>0","v":false},null,null,null,null,null,null,null,null,{"$f":"BB9","v":5839.7006366591559},{"$f":"BC9","v":0}]
[null,49228522,"DMA23","DMA","12.7kV",194.48,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.5792029696703034E-3,6.2485609903010393E-3,7.0032556255594808E-3,7.8545061701958806E-3,8.8150346895504716E-3,9.8992696974349748E-3,1.1123577651359028E-2,1.2506526083325149E-2,1.4069182710231993E-2,1.5835455466310586E-2,1.7832479080999192E-2,2.0091054600658357E-2,2.2646149134531803E-2,2.5537464109168618E-2,2.8810081457974996E-2,3.2515198472834336E-2,3.507095817648799E-2,3.507095817648799E-2,3.507095817648799E-2,3.507095817648799E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10,Demand!$B$9:$B$428,0))*$I10*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG10:$AZ10)*(Misc_calcs!$G$29:$Z$29)*($L10:$AE10))*Calcs!$G10","v":10558.586356447257},null,{"$f":"SUMPRODUCT(($L10:$AE10)*(Misc_calcs!$G$29:$Z$29))*$F10*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10305.962498946308},null,{"$f":"Assumptions!$G$86*$F10","v":1.1459345040000001E-3},null,{"$f":"($F10*Assumptions!$G$37)","v":34364.615999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10))*(Misc_calcs!$G$29:$Z$29))","v":19471.756378084407},null,{"$f":"SUMPRODUCT(($AG10:$AZ10)*(Misc_calcs!$G$29:$Z$29))*$BF10*$G10","v":690.54237928264615},null,{"$f":"SUMPRODUCT($BF10*(Misc_calcs!$G$29:$Z$29))*$F10*Assumptions!$G$37*(1+Assumptions!$G$83)","v":683.26666866354719},null,{"$f":"BB10+BD10","v":20864.548855393565},null,1373.8090479461935,null,19490.739807447371,null,18.983429362964671,null,true]
[null,49228533,"DMA23","DMA","12.7kV",213.34,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.9043258331349553E-3,6.6073450201387558E-3,7.3994073634166633E-3,8.2921480719050887E-3,9.2987517229259943E-3,1.0434161060852147E-2,1.1715314153135634E-2,1.3161413774558404E-2,1.4794233420709346E-2,1.6638464954605903E-2,1.8722113576060469E-2,2.1076946583221498E-2,2.3739003282640465E-2,2.6749174412953831E-2,3.015386059457436E-2,3.4005720622717388E-2,3.8364521905322135E-2,3.8472018805902661E-2,3.8472018805902661E-2,3.8472018805902661E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11,Demand!$B$9:$B$428,0))*$I11*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG11:$AZ11)*(Misc_calcs!$G$29:$Z$29)*($L11:$AE11))*Calcs!$G11","v":11239.013002120964},null,{"$f":"SUMPRODUCT(($L11:$AE11)*(Misc_calcs!$G$29:$Z$29))*$F11*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12032.961235980505},null,{"$f":"Assumptions!$G$86*$F11","v":1.2570632820000001E-3},null,{"$f":"($F11*Assumptions!$G$37)","v":37697.178},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11))*(Misc_calcs!$G$29:$Z$29))","v":21360.060189739452},null,{"$f":"SUMPRODUCT(($AG11:$AZ11)*(Misc_calcs!$G$29:$Z$29))*$BF11*$G11","v":757.50879882846414},null,{"$f":"SUMPRODUCT($BF11*(Misc_calcs!$G$29:$Z$29))*$F11*Assumptions!$G$37*(1+Assumptions!$G$83)","v":822.21410953930149},null,23271.974238101469,null,1579.7229083677657,null,21692.251329733703,null,332.19113999425099,null,true]
[null,49228539,"DMA23","DMA","12.7kV",196.53,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.4390979468735955E-3,6.0867231499384545E-3,6.8163754060761089E-3,7.6387731347684791E-3,8.566062042311081E-3,9.6120074683100805E-3,1.0792212855140836E-2,1.2124367906224634E-2,1.3628530487353558E-2,1.5327446880700753E-2,1.7246915632807558E-2,1.9416200956222561E-2,2.1868502461504315E-2,2.4641488925554594E-2,2.7777904859152991E-2,3.1326259838673709E-2,3.5341611934250297E-2,3.5440638679685242E-2,3.5440638679685242E-2,3.5440638679685242E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12,Demand!$B$9:$B$428,0))*$I12*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG12:$AZ12)*(Misc_calcs!$G$29:$Z$29)*($L12:$AE12))*Calcs!$G12","v":10353.441573576609},null,{"$f":"SUMPRODUCT(($L12:$AE12)*(Misc_calcs!$G$29:$Z$29))*$F12*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10211.408364748364},null,{"$f":"Assumptions!$G$86*$F12","v":1.158013719E-3},null,{"$f":"($F12*Assumptions!$G$37)","v":34726.850999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12))*(Misc_calcs!$G$29:$Z$29))","v":19677.006792394735},null,{"$f":"SUMPRODUCT(($AG12:$AZ12)*(Misc_calcs!$G$29:$Z$29))*$BF12*$G12","v":697.82133792893069},null,{"$f":"SUMPRODUCT($BF12*(Misc_calcs!$G$29:$Z$29))*$F12*Assumptions!$G$37*(1+Assumptions!$G$83)","v":697.74711902656668},null,20564.849938324973,null,1395.5684569554974,null,19169.281481369475,null,-507.72531102526045,null,false]
[null,49228555,"DMA23","DMA","12.7kV",130.83000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.6208069220448405E-3,4.0519309505238285E-3,4.5376603794684642E-3,5.085130459582558E-3,5.7024265862492176E-3,6.398712344573388E-3,7.184374944477055E-3,8.0711904196375563E-3,9.0725112891694194E-3,1.0203479750684776E-2,1.1481269893859527E-2,1.2925362901860263E-2,1.4557859751888308E-2,1.6403836544702118E-2,1.8491748296560247E-2,2.0853887827271565E-2,2.3526907288240809E-2,2.3592829382095455E-2,2.3592829382095455E-2,2.3592829382095455E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13,Demand!$B$9:$B$428,0))*$I13*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG13:$AZ13)*(Misc_calcs!$G$29:$Z$29)*($L13:$AE13))*Calcs!$G13","v":6892.2849492241776},null,{"$f":"SUMPRODUCT(($L13:$AE13)*(Misc_calcs!$G$29:$Z$29))*$F13*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4525.2504361495357},null,{"$f":"Assumptions!$G$86*$F13","v":7.7088960900000014E-4},null,{"$f":"($F13*Assumptions!$G$37)","v":23117.661},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13))*(Misc_calcs!$G$29:$Z$29))","v":13098.981319131959},null,{"$f":"SUMPRODUCT(($AG13:$AZ13)*(Misc_calcs!$G$29:$Z$29))*$BF13*$G13","v":464.53959009434698},null,{"$f":"SUMPRODUCT($BF13*(Misc_calcs!$G$29:$Z$29))*$F13*Assumptions!$G$37*(1+Assumptions!$G$83)","v":309.21106491022834},null,11417.535385373714,null,773.75065500457526,null,10643.78473036914,null,-2455.1965887628194,null,false]
[null,49228577,"DMA23","DMA","12.7kV",209.7,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.8776032459561681E-3,5.4385354103530384E-3,6.0684510328596472E-3,6.7761215273062954E-3,7.5714563494401633E-3,8.4656525467872758E-3,9.4713641239572641E-3,1.0602893863207976E-2,1.1876410593018097E-2,1.3310195297643053E-2,1.4924919914499955E-2,1.6743963180942217E-2,1.8793768475711375E-2,2.1104249262358533E-2,2.3709248492721581E-2,2.6647059180049122E-2,2.996101431710603E-2,3.3700155409918747E-2,3.7815610497786575E-2,3.7815610497786575E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14,Demand!$B$9:$B$428,0))*$I14*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG14:$AZ14)*(Misc_calcs!$G$29:$Z$29)*($L14:$AE14))*Calcs!$G14","v":9349.3534968953336},null,{"$f":"SUMPRODUCT(($L14:$AE14)*(Misc_calcs!$G$29:$Z$29))*$F14*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9837.331341389181},null,{"$f":"Assumptions!$G$86*$F14","v":1.2356153100000001E-3},null,{"$f":"($F14*Assumptions!$G$37)","v":37053.99},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14))*(Misc_calcs!$G$29:$Z$29))","v":20995.615551646963},null,{"$f":"SUMPRODUCT(($AG14:$AZ14)*(Misc_calcs!$G$29:$Z$29))*$BF14*$G14","v":744.58420884189059},null,{"$f":"SUMPRODUCT($BF14*(Misc_calcs!$G$29:$Z$29))*$F14*Assumptions!$G$37*(1+Assumptions!$G$83)","v":794.39628517261019},null,19186.684838284513,null,1538.9804940145009,null,17647.704344270012,null,-3347.9112073769502,null,false]
[null,49228617,"DMA23","DMA","12.7kV",271.25,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.5070234472572259E-3,8.4008734260459239E-3,9.4079368488177093E-3,1.0543007239637459E-2,1.1822848058702897E-2,1.3266458178288858E-2,1.489537341350914E-2,1.6734009029478615E-2,1.8810048820509094E-2,2.1154887123543881E-2,2.3804130999842518E-2,2.6798170810437942E-2,3.0182828538559227E-2,3.4010094494767634E-2,3.8338964499288905E-2,4.3236391295172448E-2,4.8778365833030038E-2,4.8915042191342906E-2,4.8915042191342906E-2,4.8915042191342906E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15,Demand!$B$9:$B$428,0))*$I15*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG15:$AZ15)*(Misc_calcs!$G$29:$Z$29)*($L15:$AE15))*Calcs!$G15","v":14289.782866904061},null,{"$f":"SUMPRODUCT(($L15:$AE15)*(Misc_calcs!$G$29:$Z$29))*$F15*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19452.141936861164},null,{"$f":"Assumptions!$G$86*$F15","v":1.598286375E-3},null,{"$f":"($F15*Assumptions!$G$37)","v":47929.875},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15))*(Misc_calcs!$G$29:$Z$29))","v":27158.134088622985},null,{"$f":"SUMPRODUCT(($AG15:$AZ15)*(Misc_calcs!$G$29:$Z$29))*$BF15*$G15","v":963.13050380716652},null,{"$f":"SUMPRODUCT($BF15*(Misc_calcs!$G$29:$Z$29))*$F15*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1329.1678787615701},null,33741.924803765229,null,2292.2983825687365,null,31449.626421196492,null,4291.4923325735072,null,true]
[null,49228671,"DMA23","DMA","12.7kV",237.74,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.5796119976071262E-3,7.363036491458648E-3,8.2456881343333545E-3,9.2405328706042754E-3,1.0362263216501482E-2,1.1627530939378409E-2,1.3055211337613507E-2,1.4666703434721642E-2,1.6486270992028873E-2,1.8541429916133906E-2,2.0863388401484093E-2,2.3487547017413887E-2,2.6454066937353256E-2,2.9808515632022331E-2,3.3602600626952792E-2,3.7895003378854555E-2,4.2752326979334787E-2,4.2872118453713783E-2,4.2872118453713783E-2,4.2872118453713783E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16,Demand!$B$9:$B$428,0))*$I16*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG16:$AZ16)*(Misc_calcs!$G$29:$Z$29)*($L16:$AE16))*Calcs!$G16","v":12524.434944802844},null,{"$f":"SUMPRODUCT(($L16:$AE16)*(Misc_calcs!$G$29:$Z$29))*$F16*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14942.816141352794},null,{"$f":"Assumptions!$G$86*$F16","v":1.4008354020000001E-3},null,{"$f":"($F16*Assumptions!$G$37)","v":42008.657999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16))*(Misc_calcs!$G$29:$Z$29))","v":23803.040730798988},null,{"$f":"SUMPRODUCT(($AG16:$AZ16)*(Misc_calcs!$G$29:$Z$29))*$BF16*$G16","v":844.14616027692455},null,{"$f":"SUMPRODUCT($BF16*(Misc_calcs!$G$29:$Z$29))*$F16*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1021.0449470188752},null,27467.251086155637,null,1865.1911072957996,null,25602.059978859837,null,1799.0192480608493,null,true]
[null,49229358,"DMA15","DMA","22kV",542.82000000000005,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1586659509218691E-2,1.2694325718687574E-2,1.3915481928225266E-2,1.5262161420001755E-2,1.6747700106356522E-2,1.8386879407406541E-2,2.0196084934428187E-2,2.2193482737363265E-2,2.4399215071137764E-2,2.6835617853795853E-2,2.9527462232206866E-2,3.2502222941039029E-2,3.5790376440858723E-2,3.9425732154997992E-2,4.3445800496007908E-2,4.7892201785271898E-2,5.2811120628361539E-2,5.8253810819159507E-2,6.427715641342753E-2,7.0944295243778432E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17,Demand!$B$9:$B$428,0))*$I17*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG17:$AZ17)*(Misc_calcs!$G$29:$Z$29)*($L17:$AE17))*Calcs!$G17","v":13896.116732022319},null,{"$f":"SUMPRODUCT(($L17:$AE17)*(Misc_calcs!$G$29:$Z$29))*$F17*Assumptions!$G$37*(1+Assumptions!$G$83)","v":49182.089270041797},null,{"$f":"Assumptions!$G$86*$F17","v":3.1984582860000005E-3},null,{"$f":"($F17*Assumptions!$G$37)","v":95916.294000000009},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17))*(Misc_calcs!$G$29:$Z$29))","v":54348.307266309035},null,{"$f":"SUMPRODUCT(($AG17:$AZ17)*(Misc_calcs!$G$29:$Z$29))*$BF17*$G17","v":1493.0290048601851},null,{"$f":"SUMPRODUCT($BF17*(Misc_calcs!$G$29:$Z$29))*$F17*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5322.9455672527411},null,63078.206002064115,null,6815.9745721129257,null,56262.231429951193,null,1913.9241636421575,null,true]
[null,49238758,"DMA23","DMA","22kV",69.450999999999993,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.0922660733528639E-4,4.0922660733528639E-4,4.0922660733528639E-4,4.0922660733528639E-4,4.0922660733528639E-4,4.0922660733528639E-4,4.0922660733528639E-4,4.2693937359640212E-4,5.1780562201427655E-4,6.309125421021613E-4,7.7204341369284868E-4,9.4853975334831047E-4,1.1697304298691562E-3,1.4474805997129634E-3,1.7968942186049803E-3,2.2372134505481713E-3,2.7929705807030669E-3,3.4954638197527595E-3,4.384648661375435E-3,5.511562503026245E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18,Demand!$B$9:$B$428,0))*$I18*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG18:$AZ18)*(Misc_calcs!$G$29:$Z$29)*($L18:$AE18))*Calcs!$G18","v":745.46194266887801},null,{"$f":"SUMPRODUCT(($L18:$AE18)*(Misc_calcs!$G$29:$Z$29))*$F18*Assumptions!$G$37*(1+Assumptions!$G$83)","v":259.24367371883739},null,{"$f":"Assumptions!$G$86*$F18","v":4.0922612729999997E-4},null,{"$f":"($F18*Assumptions!$G$37)","v":12271.991699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18))*(Misc_calcs!$G$29:$Z$29))","v":6953.5836703740233},null,{"$f":"SUMPRODUCT(($AG18:$AZ18)*(Misc_calcs!$G$29:$Z$29))*$BF18*$G18","v":246.60046680151711},null,{"$f":"SUMPRODUCT($BF18*(Misc_calcs!$G$29:$Z$29))*$F18*Assumptions!$G$37*(1+Assumptions!$G$83)","v":87.135945978692661},null,1004.7056163877154,null,333.73641278020978,null,670.96920360750562,null,-6282.6144667665176,null,false]
[null,49238849,"DMA23","DMA","12.7kV",181.34,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.018704633827191E-3,5.6162742380798814E-3,6.2895309425423165E-3,7.0483647293487816E-3,7.9039825510237166E-3,8.8690858103259058E-3,9.9580719439843236E-3,1.118726340057383E-2,1.2575167753405048E-2,1.4142773201782293E-2,1.5913884296816377E-2,1.7915503390838035E-2,2.0178264063344997E-2,2.2736923633847606E-2,2.5630922847192809E-2,2.8905021926144046E-2,3.2610023447600611E-2,3.2701396316970041E-2,3.2701396316970041E-2,3.2701396316970041E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19,Demand!$B$9:$B$428,0))*$I19*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG19:$AZ19)*(Misc_calcs!$G$29:$Z$29)*($L19:$AE19))*Calcs!$G19","v":9553.2137330299811},null,{"$f":"SUMPRODUCT(($L19:$AE19)*(Misc_calcs!$G$29:$Z$29))*$F19*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8693.9103779237485},null,{"$f":"Assumptions!$G$86*$F19","v":1.0685096820000001E-3},null,{"$f":"($F19*Assumptions!$G$37)","v":32042.777999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19))*(Misc_calcs!$G$29:$Z$29))","v":18156.151283431856},null,{"$f":"SUMPRODUCT(($AG19:$AZ19)*(Misc_calcs!$G$29:$Z$29))*$BF19*$G19","v":643.88602971572936},null,{"$f":"SUMPRODUCT($BF19*(Misc_calcs!$G$29:$Z$29))*$F19*Assumptions!$G$37*(1+Assumptions!$G$83)","v":594.05624597415192},null,18247.12411095373,null,1237.9422756898812,null,17009.181835263847,null,-1146.969448168009,null,false]
[null,49238875,"DMA23","DMA","12.7kV",309.69,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.2033617035773302E-3,8.0317598055900455E-3,8.9620343365107505E-3,1.0007139131099126E-2,1.1181708711769787E-2,1.2502279147422756E-2,1.3987538176196114E-2,1.5658608490686118E-2,1.7539368605397114E-2,1.9656816317248818E-2,2.2041480440255085E-2,2.4727887255631832E-2,2.7755088980653583E-2,3.1167262537242793E-2,3.5014388010066511E-2,3.9353017441437349E-2,4.4247146036550153E-2,4.9769199470184738E-2,5.5847002456173217E-2,5.5847002456173217E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20,Demand!$B$9:$B$428,0))*$I20*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG20:$AZ20)*(Misc_calcs!$G$29:$Z$29)*($L20:$AE20))*Calcs!$G20","v":13807.349949706802},null,{"$f":"SUMPRODUCT(($L20:$AE20)*(Misc_calcs!$G$29:$Z$29))*$F20*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21455.310438288263},null,{"$f":"Assumptions!$G$86*$F20","v":1.8247863870000001E-3},null,{"$f":"($F20*Assumptions!$G$37)","v":54722.222999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20))*(Misc_calcs!$G$29:$Z$29))","v":31006.829662324973},null,{"$f":"SUMPRODUCT(($AG20:$AZ20)*(Misc_calcs!$G$29:$Z$29))*$BF20*$G20","v":1099.6198552038393},null,{"$f":"SUMPRODUCT($BF20*(Misc_calcs!$G$29:$Z$29))*$F20*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1732.58562895925},null,35262.660387995064,null,2832.2054841630893,null,32430.454903831975,null,1423.6252415070012,null,true]
[null,49238881,"DMA23","DMA","12.7kV",257.60000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.1292506544275071E-3,7.9781197955739354E-3,8.9345051880384951E-3,1.0012455907578283E-2,1.1227891833813331E-2,1.2598855766736259E-2,1.4145799783668037E-2,1.589191051057582E-2,1.7863478621799607E-2,2.0090318610230057E-2,2.2606245697914959E-2,2.5449617698686873E-2,2.8663950715328505E-2,3.2298618771805135E-2,3.6409648866421458E-2,4.1060624507415384E-2,4.63237125846582E-2,4.6453511035907585E-2,4.6453511035907585E-2,4.6453511035907585E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21,Demand!$B$9:$B$428,0))*$I21*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG21:$AZ21)*(Misc_calcs!$G$29:$Z$29)*($L21:$AE21))*Calcs!$G21","v":13570.684116182434},null,{"$f":"SUMPRODUCT(($L21:$AE21)*(Misc_calcs!$G$29:$Z$29))*$F21*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17543.637841631538},null,{"$f":"Assumptions!$G$86*$F21","v":1.5178564800000002E-3},null,{"$f":"($F21*Assumptions!$G$37)","v":45517.919999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21))*(Misc_calcs!$G$29:$Z$29))","v":25791.466695776136},null,{"$f":"SUMPRODUCT(($AG21:$AZ21)*(Misc_calcs!$G$29:$Z$29))*$BF21*$G21","v":914.66329135751573},null,{"$f":"SUMPRODUCT($BF21*(Misc_calcs!$G$29:$Z$29))*$F21*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1198.7594976126995},null,31114.321957813972,null,2113.4227889702152,null,29000.899168843756,null,3209.4324730676199,null,true]
[null,49238892,"DMA23","DMA","12.7kV",134.9,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.7334468683317972E-3,4.1779827656169416E-3,4.6788227867484208E-3,5.2433241534639392E-3,5.8798237903005387E-3,6.5977703529996948E-3,7.4078741879534879E-3,8.3222776703287191E-3,9.3547487037296852E-3,1.0520900545497033E-2,1.1838441555313387E-2,1.3327458957891537E-2,1.5010741271342453E-2,1.6914144690669694E-2,1.9067009441305342E-2,2.1502632942741989E-2,2.425880756083227E-2,2.4326780429906575E-2,2.4326780429906575E-2,2.4326780429906575E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22,Demand!$B$9:$B$428,0))*$I22*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG22:$AZ22)*(Misc_calcs!$G$29:$Z$29)*($L22:$AE22))*Calcs!$G22","v":7106.6975437616884},null,{"$f":"SUMPRODUCT(($L22:$AE22)*(Misc_calcs!$G$29:$Z$29))*$F22*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4811.1825486331845},null,{"$f":"Assumptions!$G$86*$F22","v":7.9487127000000006E-4},null,{"$f":"($F22*Assumptions!$G$37)","v":23836.829999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22))*(Misc_calcs!$G$29:$Z$29))","v":13506.478483152958},null,{"$f":"SUMPRODUCT(($AG22:$AZ22)*(Misc_calcs!$G$29:$Z$29))*$BF22*$G22","v":478.99098604087288},null,{"$f":"SUMPRODUCT($BF22*(Misc_calcs!$G$29:$Z$29))*$F22*Assumptions!$G$37*(1+Assumptions!$G$83)","v":328.7488505511771},null,11917.880092394873,null,807.73983659204998,null,11110.140255802822,null,-2396.3382273501356,null,false]
[null,49275052,"DMA15","DMA","22kV",434.93000000000006,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.1013620256995699E-3,3.4116574002831224E-3,3.7570502127112094E-3,4.14173109536492E-3,4.5704074812171376E-3,5.0483686391057502E-3,5.5815590009031203E-3,6.1766608469089306E-3,6.8411875537024158E-3,7.5835887645013689E-3,8.4133690181196451E-3,9.3412215715250289E-3,1.0379179375752775E-2,1.1540785418891114E-2,1.2841284936827901E-2,1.4297842316731891E-2,1.59297858846979E-2,1.7758884183108316E-2,1.9809657811263051E-2,2.2109731431730555E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23,Demand!$B$9:$B$428,0))*$I23*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG23:$AZ23)*(Misc_calcs!$G$29:$Z$29)*($L23:$AE23))*Calcs!$G23","v":4041.0267377465125},null,{"$f":"SUMPRODUCT(($L23:$AE23)*(Misc_calcs!$G$29:$Z$29))*$F23*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11453.993771332827},null,{"$f":"Assumptions!$G$86*$F23","v":2.5627380390000004E-3},null,{"$f":"($F23*Assumptions!$G$37)","v":76852.131000000008},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23))*(Misc_calcs!$G$29:$Z$29))","v":43546.128144386334},null,{"$f":"SUMPRODUCT(($AG23:$AZ23)*(Misc_calcs!$G$29:$Z$29))*$BF23*$G23","v":1196.2770441100922},null,{"$f":"SUMPRODUCT($BF23*(Misc_calcs!$G$29:$Z$29))*$F23*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3417.2682645749346},null,15495.020509079339,null,4613.5453086850266,null,10881.475200394312,null,-32664.65294399202,null,false]
[null,49275186,"MTN32","MTN","22kV",181.94,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.5128254612103422E-3,1.6723220649051251E-3,1.8506479953990873E-3,2.0501419894625702E-3,2.2734422262364194E-3,2.5235254024059323E-3,2.8037509694698991E-3,3.1179112205764878E-3,3.4702880064414934E-3,3.8657169642752026E-3,4.309660262086938E-3,4.8082889951017293E-3,5.3685765234559417E-3,5.9984042132730404E-3,6.7066812394192526E-3,7.5034803308377165E-3,8.4001915919172734E-3,9.4096968199074756E-3,1.0546567063528994E-2,1.182728653685086E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24,Demand!$B$9:$B$428,0))*$I24*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG24:$AZ24)*(Misc_calcs!$G$29:$Z$29)*($L24:$AE24))*Calcs!$G24","v":2536.2685720351151},null,{"$f":"SUMPRODUCT(($L24:$AE24)*(Misc_calcs!$G$29:$Z$29))*$F24*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2475.8707429854012},null,{"$f":"Assumptions!$G$86*$F24","v":1.072045062E-3},null,{"$f":"($F24*Assumptions!$G$37)","v":32148.797999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24))*(Misc_calcs!$G$29:$Z$29))","v":18216.224575425116},null,{"$f":"SUMPRODUCT(($AG24:$AZ24)*(Misc_calcs!$G$29:$Z$29))*$BF24*$G24","v":606.68371504705374},null,{"$f":"SUMPRODUCT($BF24*(Misc_calcs!$G$29:$Z$29))*$F24*Assumptions!$G$37*(1+Assumptions!$G$83)","v":597.99385945260019},null,5012.1393150205167,null,1204.6775744996539,null,3807.4617405208628,null,-14408.762834904253,null,false]
[null,49275216,"MTN32","MTN","22kV",61.685000000000009,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.1290886322282055E-4,5.6698464644208343E-4,6.2744433107723822E-4,6.9508084324501835E-4,7.7078863210615334E-4,8.5557691792574457E-4,9.5058469029213344E-4,1.0570976895749183E-3,1.1765676359093303E-3,1.3106340053936237E-3,1.4611486933430405E-3,1.6302039499991768E-3,1.8201640257743202E-3,2.0337010217420445E-3,2.2738355076045765E-3,2.5439825448374444E-3,2.8480038383391065E-3,3.1902668370671246E-3,3.5757117143771907E-3,4.0099272838608627E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25,Demand!$B$9:$B$428,0))*$I25*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG25:$AZ25)*(Misc_calcs!$G$29:$Z$29)*($L25:$AE25))*Calcs!$G25","v":859.8973665273503},null,{"$f":"SUMPRODUCT(($L25:$AE25)*(Misc_calcs!$G$29:$Z$29))*$F25*Assumptions!$G$37*(1+Assumptions!$G$83)","v":284.59726702242949},null,{"$f":"Assumptions!$G$86*$F25","v":3.6346652550000007E-4},null,{"$f":"($F25*Assumptions!$G$37)","v":10899.739500000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25))*(Misc_calcs!$G$29:$Z$29))","v":6176.0350276745021},null,{"$f":"SUMPRODUCT(($AG25:$AZ25)*(Misc_calcs!$G$29:$Z$29))*$BF25*$G25","v":205.69025482399431},null,{"$f":"SUMPRODUCT($BF25*(Misc_calcs!$G$29:$Z$29))*$F25*Assumptions!$G$37*(1+Assumptions!$G$83)","v":68.73840994267465},null,1144.4946335497798,null,274.42866476666893,null,870.06596878311086,null,-5305.9690588913909,null,false]
[null,49275222,"MTN32","MTN","22kV",457.35999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.6891585408297821E-3,4.0762503936724783E-3,4.5089064441684208E-3,4.9927731851211153E-3,5.5342186903259809E-3,6.1404266191138791E-3,6.8195026207167418E-3,7.5805947874874532E-3,8.4340300264929263E-3,9.3914684690717502E-3,1.0466078321584886E-2,1.1672733882304937E-2,1.3028239814309908E-2,1.4551585178184875E-2,1.6264231197886836E-2,1.8190437265780554E-2,2.035763029710156E-2,2.2796823229586413E-2,2.5543089241671715E-2,2.8636099144913801E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26,Demand!$B$9:$B$428,0))*$I26*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG26:$AZ26)*(Misc_calcs!$G$29:$Z$29)*($L26:$AE26))*Calcs!$G26","v":6155.7253837665321},null,{"$f":"SUMPRODUCT(($L26:$AE26)*(Misc_calcs!$G$29:$Z$29))*$F26*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15106.144993803162},null,{"$f":"Assumptions!$G$86*$F26","v":2.6949023279999999E-3},null,{"$f":"($F26*Assumptions!$G$37)","v":80815.511999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26))*(Misc_calcs!$G$29:$Z$29))","v":45791.868043401293},null,{"$f":"SUMPRODUCT(($AG26:$AZ26)*(Misc_calcs!$G$29:$Z$29))*$BF26*$G26","v":1525.07894863098},null,{"$f":"SUMPRODUCT($BF26*(Misc_calcs!$G$29:$Z$29))*$F26*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3778.8243229011941},null,21261.870377569692,null,5303.9032715321737,null,15957.967106037519,null,-29833.900937363775,null,false]
[null,49275275,"MTN32","MTN","22kV",90.763000000000005,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.9674237657902302E-4,9.862401998962263E-4,1.0856379486192604E-3,1.1960835448784569E-3,1.3188618260497897E-3,1.4554111669218862E-3,1.6073421431671293E-3,1.7764584886991663E-3,1.9647806309085422E-3,2.1745721230963526E-3,2.4083693331626056E-3,2.6690147923028422E-3,2.9596946577437498E-3,3.2839808001040921E-3,3.6458780895867568E-3,4.0498775267749816E-3,4.5010159443153331E-3,5.004943096341097E-3,5.567997054381886E-3,6.1972889431352353E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27,Demand!$B$9:$B$428,0))*$I27*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG27:$AZ27)*(Misc_calcs!$G$29:$Z$29)*($L27:$AE27))*Calcs!$G27","v":1396.920737606195},null,{"$f":"SUMPRODUCT(($L27:$AE27)*(Misc_calcs!$G$29:$Z$29))*$F27*Assumptions!$G$37*(1+Assumptions!$G$83)","v":680.59119365162587},null,{"$f":"Assumptions!$G$86*$F27","v":5.3480282490000011E-4},null,{"$f":"($F27*Assumptions!$G$37)","v":16037.822099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27))*(Misc_calcs!$G$29:$Z$29))","v":9087.3870019748847},null,{"$f":"SUMPRODUCT(($AG27:$AZ27)*(Misc_calcs!$G$29:$Z$29))*$BF27*$G27","v":302.65161057939849},null,{"$f":"SUMPRODUCT($BF27*(Misc_calcs!$G$29:$Z$29))*$F27*Assumptions!$G$37*(1+Assumptions!$G$83)","v":148.81887876689865},null,2077.5119312578208,null,451.47048934629714,null,1626.0414419115236,null,-7461.3455600633606,null,false]
[null,49275281,"MTN32","MTN","22kV",691.45,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.933924378366132E-3,8.7393570731197738E-3,9.6347182269510279E-3,1.0630503224585509E-2,1.1738465332804362E-2,1.2971768998528879E-2,1.4345162032631406E-2,1.5875169022719616E-2,1.7580308610246197E-2,1.9481337595927531E-2,2.1601525207188482E-2,2.3966961277338935E-2,2.6606902554226021E-2,2.9554161882721065E-2,3.2845545597934019E-2,3.6522345132767559E-2,4.0630889593629482E-2,4.522316690228699E-2,5.0357522051755629E-2,5.6099442093032977E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28,Demand!$B$9:$B$428,0))*$I28*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG28:$AZ28)*(Misc_calcs!$G$29:$Z$29)*($L28:$AE28))*Calcs!$G28","v":12548.34439209132},null,{"$f":"SUMPRODUCT(($L28:$AE28)*(Misc_calcs!$G$29:$Z$29))*$F28*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46570.847827309895},null,{"$f":"Assumptions!$G$86*$F28","v":4.0742308350000004E-3},null,{"$f":"($F28*Assumptions!$G$37)","v":122179.215},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28))*(Misc_calcs!$G$29:$Z$29))","v":69229.4629145746},null,{"$f":"SUMPRODUCT(($AG28:$AZ28)*(Misc_calcs!$G$29:$Z$29))*$BF28*$G28","v":2305.6582102302154},null,{"$f":"SUMPRODUCT($BF28*(Misc_calcs!$G$29:$Z$29))*$F28*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8636.9798341591559},null,59119.192219401215,null,10942.638044389372,null,48176.554175011843,null,-21052.908739562758,null,false]
[null,49275294,"MTN32","MTN","22kV",17.936,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.0383998287992721E-4,4.4657582161102628E-4,4.9415161868060194E-4,5.4713428603740352E-4,6.0615850627106444E-4,6.7193493929912872E-4,7.4525943119480508E-4,8.2702334820350734E-4,9.1822517415946999E-4,1.0199835265499611E-3,1.1335517656155783E-3,1.2603343923812817E-3,1.4019054556767903E-3,1.5600292153557199E-3,1.7366833394300591E-3,1.9340849471156613E-3,2.1547198483024485E-3,2.4013753732445471E-3,2.6771772349007072E-3,2.9856309210067478E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29,Demand!$B$9:$B$428,0))*$I29*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG29:$AZ29)*(Misc_calcs!$G$29:$Z$29)*($L29:$AE29))*Calcs!$G29","v":659.48779868377176},null,{"$f":"SUMPRODUCT(($L29:$AE29)*(Misc_calcs!$G$29:$Z$29))*$F29*Assumptions!$G$37*(1+Assumptions!$G$83)","v":63.478035231703387},null,{"$f":"Assumptions!$G$86*$F29","v":1.0568429280000001E-4},null,{"$f":"($F29*Assumptions!$G$37)","v":3169.2911999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29))*(Misc_calcs!$G$29:$Z$29))","v":1795.790941985407},null,{"$f":"SUMPRODUCT(($AG29:$AZ29)*(Misc_calcs!$G$29:$Z$29))*$BF29*$G29","v":59.808063719269867},null,{"$f":"SUMPRODUCT($BF29*(Misc_calcs!$G$29:$Z$29))*$F29*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.8115440524652593},null,722.96583391547517,null,65.619607771735133,null,657.34622614374007,null,-1138.4447158416669,null,false]
[null,49275326,"MTN32","MTN","22kV",255.56,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.5249438841657406E-3,2.7769415454037393E-3,3.0568142761823449E-3,3.3677942634018094E-3,3.7134992041391781E-3,4.0979791084313783E-3,4.5257688497272186E-3,5.0019471742004879E-3,5.5322029685553262E-3,6.1229096854280244E-3,6.781208937375752E-3,7.515104396294903E-3,8.3335672766765394E-3,9.2466548403490577E-3,1.0265643539490669E-2,1.1403178616204998E-2,1.2673442203642743E-2,1.4092342228671714E-2,1.5677724702993893E-2,1.7449612312370022E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30,Demand!$B$9:$B$428,0))*$I30*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG30:$AZ30)*(Misc_calcs!$G$29:$Z$29)*($L30:$AE30))*Calcs!$G30","v":3933.2884953410444},null,{"$f":"SUMPRODUCT(($L30:$AE30)*(Misc_calcs!$G$29:$Z$29))*$F30*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5395.7820593124115},null,{"$f":"Assumptions!$G$86*$F30","v":1.5058361880000001E-3},null,{"$f":"($F30*Assumptions!$G$37)","v":45157.451999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30))*(Misc_calcs!$G$29:$Z$29))","v":25587.217502999029},null,{"$f":"SUMPRODUCT(($AG30:$AZ30)*(Misc_calcs!$G$29:$Z$29))*$BF30*$G30","v":852.17154126319167},null,{"$f":"SUMPRODUCT($BF30*(Misc_calcs!$G$29:$Z$29))*$F30*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1179.8481138568029},null,9329.0705546534555,null,2032.0196551199947,null,7297.0508995334603,null,-18290.166603465568,null,false]
[null,49275349,"MTN32","MTN","22kV",208.06,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C31, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.0556418239925031E-3,2.2608016040722417E-3,2.4886554167416605E-3,2.7418346941750684E-3,3.0232847253607665E-3,3.3363027598224786E-3,3.6845807907115559E-3,4.0722535962754488E-3,4.5039526907091135E-3,4.9848669163803216E-3,5.5208105005102488E-3,6.1182995018512973E-3,6.7846376881566788E-3,7.528013014881145E-3,8.3576060213900009E-3,9.2837116250102207E-3,1.0317875977813074E-2,1.1473050258637646E-2,1.2763763506436491E-2,1.4206316863796007E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C31,Demand!$B$9:$B$428,0))*$I31*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG31:$AZ31)*(Misc_calcs!$G$29:$Z$29)*($L31:$AE31))*Calcs!$G31","v":3202.2225870271468},null,{"$f":"SUMPRODUCT(($L31:$AE31)*(Misc_calcs!$G$29:$Z$29))*$F31*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3576.3978833563283},null,{"$f":"Assumptions!$G$86*$F31","v":1.225951938E-3},null,{"$f":"($F31*Assumptions!$G$37)","v":36764.201999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH31))*(Misc_calcs!$G$29:$Z$29))","v":20831.415220198702},null,{"$f":"SUMPRODUCT(($AG31:$AZ31)*(Misc_calcs!$G$29:$Z$29))*$BF31*$G31","v":693.78154200665074},null,{"$f":"SUMPRODUCT($BF31*(Misc_calcs!$G$29:$Z$29))*$F31*Assumptions!$G$37*(1+Assumptions!$G$83)","v":782.01940899316708},null,6778.6204703834755,null,1475.8009509998178,null,5302.8195193836582,null,-15528.595700815044,null,false]
[null,49299446,"STO21","STO","22kV",359,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C32, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.8076680980861791E-3,5.4115680596019261E-3,6.0983717583562493E-3,6.879947982125381E-3,7.7699079598749429E-3,8.7838652354805223E-3,9.9397346968264303E-3,1.1258076699300011E-2,1.2762493127468522E-2,1.4480083281727053E-2,1.644196867909823E-2,1.868389724354988E-2,2.1246938959317153E-2,2.4178286903226383E-2,2.7532179696351598E-2,3.137096386466081E-2,3.5766317422418259E-2,4.0800659248425866E-2,4.6568772579943823E-2,5.3179675278715408E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C32,Demand!$B$9:$B$428,0))*$I32*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG32:$AZ32)*(Misc_calcs!$G$29:$Z$29)*($L32:$AE32))*Calcs!$G32","v":18453.529276055924},null,{"$f":"SUMPRODUCT(($L32:$AE32)*(Misc_calcs!$G$29:$Z$29))*$F32*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19390.980048787031},null,{"$f":"Assumptions!$G$86*$F32","v":2.1153357000000001E-3},null,{"$f":"($F32*Assumptions!$G$37)","v":63435.299999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH32))*(Misc_calcs!$G$29:$Z$29))","v":35943.853042638337},null,{"$f":"SUMPRODUCT(($AG32:$AZ32)*(Misc_calcs!$G$29:$Z$29))*$BF32*$G32","v":2180.0405243543214},null,{"$f":"SUMPRODUCT($BF32*(Misc_calcs!$G$29:$Z$29))*$F32*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2328.2480121665085},null,37844.509324842955,null,4508.2885365208294,null,33336.220788322127,null,-2607.6322543162096,null,false]
[null,49306555,"MTN32","MTN","22kV",159.41,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C33, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,9.3929264481890833E-4,1.0181150469466041E-3,1.1430870803073598E-3,1.2855588929195818E-3,1.4481255609927223E-3,1.6337803410524994E-3,1.8459770769401053E-3,2.0887025225577111E-3,2.3665601700171846E-3,2.6848674292010524E-3,3.0497683025970564E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C33,Demand!$B$9:$B$428,0))*$I33*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG33:$AZ33)*(Misc_calcs!$G$29:$Z$29)*($L33:$AE33))*Calcs!$G33","v":735.77242084625959},null,{"$f":"SUMPRODUCT(($L33:$AE33)*(Misc_calcs!$G$29:$Z$29))*$F33*Assumptions!$G$37*(1+Assumptions!$G$83)","v":632.35952946669363},null,{"$f":"Assumptions!$G$86*$F33","v":9.3929154300000008E-4},null,{"$f":"($F33*Assumptions!$G$37)","v":28167.746999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH33))*(Misc_calcs!$G$29:$Z$29))","v":15960.472461077934},null,{"$f":"SUMPRODUCT(($AG33:$AZ33)*(Misc_calcs!$G$29:$Z$29))*$BF33*$G33","v":531.55683750495143},null,{"$f":"SUMPRODUCT($BF33*(Misc_calcs!$G$29:$Z$29))*$F33*Assumptions!$G$37*(1+Assumptions!$G$83)","v":459.06212979336482},null,1368.1319503129532,null,990.61896729831619,null,377.51298301463703,null,-15582.959478063298,null,false]
[null,49306645,"MTN32","MTN","22kV",231.27999999999997,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C34, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.6597798862251238E-3,1.8305199913046296E-3,2.0211109526742602E-3,2.2339888532513577E-3,2.4718985340015953E-3,2.7379335247215094E-3,3.0355812067444183E-3,3.3687738989785819E-3,3.7419466505755252E-3,4.160102627673367E-3,4.6288870997040566E-3,5.1546711645530548E-3,5.7446465035234477E-3,6.4069326289733081E-3,7.1506982823763623E-3,7.9862988614746062E-3,8.9254320056335636E-3,9.9813137524287516E-3,1.1168878000368355E-2,1.2505002377575226E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C34,Demand!$B$9:$B$428,0))*$I34*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG34:$AZ34)*(Misc_calcs!$G$29:$Z$29)*($L34:$AE34))*Calcs!$G34","v":2715.7990084256335},null,{"$f":"SUMPRODUCT(($L34:$AE34)*(Misc_calcs!$G$29:$Z$29))*$F34*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3370.5512186682222},null,{"$f":"Assumptions!$G$86*$F34","v":1.3627711439999999E-3},null,{"$f":"($F34*Assumptions!$G$37)","v":40867.175999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH34))*(Misc_calcs!$G$29:$Z$29))","v":23156.251620338138},null,{"$f":"SUMPRODUCT(($AG34:$AZ34)*(Misc_calcs!$G$29:$Z$29))*$BF34*$G34","v":771.20924269584816},null,{"$f":"SUMPRODUCT($BF34*(Misc_calcs!$G$29:$Z$29))*$F34*Assumptions!$G$37*(1+Assumptions!$G$83)","v":966.31006024716635},null,6086.3502270938552,null,1737.5193029430145,null,4348.8309241508405,null,-18807.420696187299,null,false]
[null,49306656,"MTN32","MTN","22kV",619.37,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C35, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.4449060365412268E-3,4.9021496325421495E-3,5.412554007081705E-3,5.9826430129639114E-3,6.6197673599298172E-3,7.3322115496660383E-3,8.1293148219530043E-3,9.0216079635522493E-3,1.0020968077511946E-2,1.1140793689476189E-2,1.2396202883706769E-2,1.3804257519842726E-2,1.5384216987579205E-2,1.7157825416841917E-2,1.9149636782927394E-2,2.1387382937701174E-2,2.3902390268632223E-2,2.6730051447776702E-2,2.9910359594812128E-2,3.3488513155477205E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C35,Demand!$B$9:$B$428,0))*$I35*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG35:$AZ35)*(Misc_calcs!$G$29:$Z$29)*($L35:$AE35))*Calcs!$G35","v":7272.9351083041556},null,{"$f":"SUMPRODUCT(($L35:$AE35)*(Misc_calcs!$G$29:$Z$29))*$F35*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24172.69684624271},null,{"$f":"Assumptions!$G$86*$F35","v":3.6495138510000001E-3},null,{"$f":"($F35*Assumptions!$G$37)","v":109442.67899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH35))*(Misc_calcs!$G$29:$Z$29))","v":62012.658103116715},null,{"$f":"SUMPRODUCT(($AG35:$AZ35)*(Misc_calcs!$G$29:$Z$29))*$BF35*$G35","v":2065.3055545162897},null,{"$f":"SUMPRODUCT($BF35*(Misc_calcs!$G$29:$Z$29))*$F35*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6930.1187344242953},null,31445.631954546865,null,8995.424288940585,null,22450.207665606278,null,-39562.450437510437,null,false]
[null,49306679,"MTN32","MTN","22kV",151,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C36, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.0836508250605054E-3,1.1951250375605285E-3,1.3195596413603137E-3,1.4585451264309711E-3,1.6138735672528576E-3,1.7875646931552573E-3,1.9818953745174995E-3,2.1994329762442316E-3,2.4430730899208937E-3,2.716082224051705E-3,3.0221461088520947E-3,3.3654243594236914E-3,3.7506123401592904E-3,4.1830111854676997E-3,4.6686070591440282E-3,5.2141608789461509E-3,5.8273098964487548E-3,6.51668270761303E-3,7.292029479659381E-3,8.1643694180813693E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C36,Demand!$B$9:$B$428,0))*$I36*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG36:$AZ36)*(Misc_calcs!$G$29:$Z$29)*($L36:$AE36))*Calcs!$G36","v":1773.1133270160444},null,{"$f":"SUMPRODUCT(($L36:$AE36)*(Misc_calcs!$G$29:$Z$29))*$F36*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1436.7416053343497},null,{"$f":"Assumptions!$G$86*$F36","v":8.8973730000000003E-4},null,{"$f":"($F36*Assumptions!$G$37)","v":26681.699999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH36))*(Misc_calcs!$G$29:$Z$29))","v":15118.445151638965},null,{"$f":"SUMPRODUCT(($AG36:$AZ36)*(Misc_calcs!$G$29:$Z$29))*$BF36*$G36","v":503.51347132079331},null,{"$f":"SUMPRODUCT($BF36*(Misc_calcs!$G$29:$Z$29))*$F36*Assumptions!$G$37*(1+Assumptions!$G$83)","v":411.90232016673195},null,3209.8549323503939,null,915.41579148752521,null,2294.439140862869,null,-12824.006010776096,null,false]
[null,49317347,"STO21","STO","22kV",215.8,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C37, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.502259141447868E-3,6.2182535127089118E-3,7.0336376499642202E-3,7.9626619572688434E-3,9.0216604051466392E-3,1.0229358955586857E-2,1.1607230008438059E-2,1.3179899772178136E-2,1.4975616500999094E-2,1.702678873582969E-2,1.9370604063002273E-2,2.2049740488010373E-2,2.5113184344576892E-2,2.8617170757183334E-2,3.2626265089886336E-2,3.7214606593544405E-2,3.8915635409739358E-2,3.8915635409739358E-2,3.8915635409739358E-2,3.8915635409739358E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C37,Demand!$B$9:$B$428,0))*$I37*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG37:$AZ37)*(Misc_calcs!$G$29:$Z$29)*($L37:$AE37))*Calcs!$G37","v":19697.412694236908},null,{"$f":"SUMPRODUCT(($L37:$AE37)*(Misc_calcs!$G$29:$Z$29))*$F37*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12451.74170877084},null,{"$f":"Assumptions!$G$86*$F37","v":1.27155834E-3},null,{"$f":"($F37*Assumptions!$G$37)","v":38131.86},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH37))*(Misc_calcs!$G$29:$Z$29))","v":21606.360686911848},null,{"$f":"SUMPRODUCT(($AG37:$AZ37)*(Misc_calcs!$G$29:$Z$29))*$BF37*$G37","v":1310.4533291244081},null,{"$f":"SUMPRODUCT($BF37*(Misc_calcs!$G$29:$Z$29))*$F37*Assumptions!$G$37*(1+Assumptions!$G$83)","v":841.28515263933389},null,32149.154403007749,null,2151.7384817637421,null,29997.415921244006,null,8391.0552343321579,null,true]
[null,49327037,"STO21","STO","22kV",151.19999999999999,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C38, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.6610204927608678E-3,2.9819172514427318E-3,3.3446160933262858E-3,3.7547701242771699E-3,4.2188143677709573E-3,4.7440754624757924E-3,5.3388968915556879E-3,6.0127819560337045E-3,6.7765570209263977E-3,7.6425579245926502E-3,8.6248428553462424E-3,9.7394354723127352E-3,1.1004602588291015E-2,1.2441171350754869E-2,1.4072891564252236E-2,1.5926849606080852E-2,1.8033941311829359E-2,2.0429412264857685E-2,2.3153475133137522E-2,2.6252015079917319E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C38,Demand!$B$9:$B$428,0))*$I38*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG38:$AZ38)*(Misc_calcs!$G$29:$Z$29)*($L38:$AE38))*Calcs!$G38","v":9513.0221024715047},null,{"$f":"SUMPRODUCT(($L38:$AE38)*(Misc_calcs!$G$29:$Z$29))*$F38*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4212.4956034143461},null,{"$f":"Assumptions!$G$86*$F38","v":8.9091575999999994E-4},null,{"$f":"($F38*Assumptions!$G$37)","v":26717.039999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH38))*(Misc_calcs!$G$29:$Z$29))","v":15138.469582303385},null,{"$f":"SUMPRODUCT(($AG38:$AZ38)*(Misc_calcs!$G$29:$Z$29))*$BF38*$G38","v":918.16748546622102},null,{"$f":"SUMPRODUCT($BF38*(Misc_calcs!$G$29:$Z$29))*$F38*Assumptions!$G$37*(1+Assumptions!$G$83)","v":412.99417474463979},null,13725.51770588585,null,1331.1616602108609,null,12394.356045674989,null,-2744.1135366283961,null,false]
[null,49327046,"STO21","STO","22kV",258.37,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C39, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.5471419623983166E-3,5.0954891551273709E-3,5.7152675928089456E-3,6.4161372818088112E-3,7.2090943664086127E-3,8.106658579628773E-3,9.1230872345981675E-3,1.0274619536907593E-2,1.1579755538999691E-2,1.305957467577383E-2,1.473809952735323E-2,1.6642711263104772E-2,1.8804624145084325E-2,2.1259427525757508E-2,2.4047704983173612E-2,2.7215741618539086E-2,3.0816332121278781E-2,3.4909704013698938E-2,3.9564572553893784E-2,4.4859346138877237E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C39,Demand!$B$9:$B$428,0))*$I39*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG39:$AZ39)*(Misc_calcs!$G$29:$Z$29)*($L39:$AE39))*Calcs!$G39","v":16255.816935288118},null,{"$f":"SUMPRODUCT(($L39:$AE39)*(Misc_calcs!$G$29:$Z$29))*$F39*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12300.423057205695},null,{"$f":"Assumptions!$G$86*$F39","v":1.5223935510000001E-3},null,{"$f":"($F39*Assumptions!$G$37)","v":45653.978999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH39))*(Misc_calcs!$G$29:$Z$29))","v":25868.560753834176},null,{"$f":"SUMPRODUCT(($AG39:$AZ39)*(Misc_calcs!$G$29:$Z$29))*$BF39*$G39","v":1568.9611985443621},null,{"$f":"SUMPRODUCT($BF39*(Misc_calcs!$G$29:$Z$29))*$F39*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1205.9367054064385},null,28556.239992493814,null,2774.8979039508004,null,25781.342088543013,null,-87.218665291162324,null,false]
[null,49327072,"STO21","STO","22kV",177.52,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C40, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.2735151697694592E-3,4.7952241230207176E-3,5.3849811967988919E-3,6.0519599376911747E-3,6.8065954988288813E-3,7.6607603447298063E-3,8.6279646271674067E-3,9.7235847147168417E-3,1.0965123851977635E-2,1.2372509487871042E-2,1.3968432455817931E-2,1.5778733923398687E-2,1.7832846868279562E-2,2.0164299795607799E-2,2.2811291506695447E-2,2.5817346979005784E-2,2.9232065845365814E-2,3.2012528257353706E-2,3.2012528257353706E-2,3.2012528257353706E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C40,Demand!$B$9:$B$428,0))*$I40*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG40:$AZ40)*(Misc_calcs!$G$29:$Z$29)*($L40:$AE40))*Calcs!$G40","v":14749.175519730532},null,{"$f":"SUMPRODUCT(($L40:$AE40)*(Misc_calcs!$G$29:$Z$29))*$F40*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7671.0603062217078},null,{"$f":"Assumptions!$G$86*$F40","v":1.046001096E-3},null,{"$f":"($F40*Assumptions!$G$37)","v":31367.784},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH40))*(Misc_calcs!$G$29:$Z$29))","v":17773.684657741385},null,{"$f":"SUMPRODUCT(($AG40:$AZ40)*(Misc_calcs!$G$29:$Z$29))*$BF40*$G40","v":1077.9966403436745},null,{"$f":"SUMPRODUCT($BF40*(Misc_calcs!$G$29:$Z$29))*$F40*Assumptions!$G$37*(1+Assumptions!$G$83)","v":569.29179185067358},null,22420.235825952241,null,1647.2884321943479,null,20772.947393757891,null,2999.2627360165061,null,true]
[null,49327094,"STO21","STO","22kV",296.56,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C41, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.2192608289230351E-3,5.8486599212159811E-3,6.5600486020955251E-3,7.3645147358177079E-3,8.2746798208079043E-3,9.304914147829503E-3,1.04715824216915E-2,1.179332418572325E-2,1.3291374008769393E-2,1.498992710394971E-2,1.6916556859665879E-2,1.9102691690932969E-2,2.1584159679785608E-2,2.4401810686374759E-2,2.7602226999303196E-2,3.1238535179757526E-2,3.537133356769917E-2,4.0069751992501283E-2,4.541266260240253E-2,5.1490063439816665E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C41,Demand!$B$9:$B$428,0))*$I41*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG41:$AZ41)*(Misc_calcs!$G$29:$Z$29)*($L41:$AE41))*Calcs!$G41","v":18658.610017916333},null,{"$f":"SUMPRODUCT(($L41:$AE41)*(Misc_calcs!$G$29:$Z$29))*$F41*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16205.447354576812},null,{"$f":"Assumptions!$G$86*$F41","v":1.7474204880000002E-3},null,{"$f":"($F41*Assumptions!$G$37)","v":52402.151999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH41))*(Misc_calcs!$G$29:$Z$29))","v":29692.225789205637},null,{"$f":"SUMPRODUCT(($AG41:$AZ41)*(Misc_calcs!$G$29:$Z$29))*$BF41*$G41","v":1800.8713590599375},null,{"$f":"SUMPRODUCT($BF41*(Misc_calcs!$G$29:$Z$29))*$F41*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1588.7863125949591},null,34864.057372493146,null,3389.6576716548966,null,31474.39970083825,null,1782.1739116326135,null,true]
[null,49327100,"STO21","STO","22kV",256.14999999999998,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C42, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.5080714234173036E-3,5.0517070367530137E-3,5.6661601342958209E-3,6.3610077204602974E-3,7.1471514570405469E-3,8.0370035033940097E-3,9.0446986691269139E-3,1.018633662723567E-2,1.1480258471628946E-2,1.2947362515769889E-2,1.4611464929873939E-2,1.6499711615297005E-2,1.8643048630891161E-2,2.1076759533702777E-2,2.3841079194333401E-2,2.6981895017179965E-2,3.0551548062335253E-2,3.4609748357429207E-2,3.9224620736462802E-2,4.4473899885719717E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C42,Demand!$B$9:$B$428,0))*$I42*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG42:$AZ42)*(Misc_calcs!$G$29:$Z$29)*($L42:$AE42))*Calcs!$G42","v":16116.141610767698},null,{"$f":"SUMPRODUCT(($L42:$AE42)*(Misc_calcs!$G$29:$Z$29))*$F42*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12089.952614920838},null,{"$f":"Assumptions!$G$86*$F42","v":1.5093126449999999E-3},null,{"$f":"($F42*Assumptions!$G$37)","v":45261.704999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH42))*(Misc_calcs!$G$29:$Z$29))","v":25646.289573459078},null,{"$f":"SUMPRODUCT(($AG42:$AZ42)*(Misc_calcs!$G$29:$Z$29))*$BF42*$G42","v":1555.4801680037863},null,{"$f":"SUMPRODUCT($BF42*(Misc_calcs!$G$29:$Z$29))*$F42*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1185.3021279960503},null,28206.094225688536,null,2740.7822959998366,null,25465.311929688698,null,-180.97764377038038,null,false]
[null,49327326,"STO21","STO","22kV",254.26,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C43, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.2857642349211108E-3,2.5869630426073598E-3,2.932455677016773E-3,3.3290878815479732E-3,3.7847952360765755E-3,4.3087798959448222E-3,4.9117163360703851E-3,5.6059908974585631E-3,6.4059807309064486E-3,7.3283786632142257E-3,8.3925715970044959E-3,9.6210813222542615E-3,1.1040078096171212E-2,1.2679979073476441E-2,1.4576145682794098E-2,1.6769696394918352E-2,1.9308454071528716E-2,2.2248050284190135E-2,2.565321272994741E-2,2.9599266231109062E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C43,Demand!$B$9:$B$428,0))*$I43*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG43:$AZ43)*(Misc_calcs!$G$29:$Z$29)*($L43:$AE43))*Calcs!$G43","v":9677.1400989478625},null,{"$f":"SUMPRODUCT(($L43:$AE43)*(Misc_calcs!$G$29:$Z$29))*$F43*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7196.6774075706107},null,{"$f":"Assumptions!$G$86*$F43","v":1.498176198E-3},null,{"$f":"($F43*Assumptions!$G$37)","v":44927.741999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH43))*(Misc_calcs!$G$29:$Z$29))","v":25457.058703680283},null,{"$f":"SUMPRODUCT(($AG43:$AZ43)*(Misc_calcs!$G$29:$Z$29))*$BF43*$G43","v":1544.0030744354588},null,{"$f":"SUMPRODUCT($BF43*(Misc_calcs!$G$29:$Z$29))*$F43*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1167.8751805149484},null,16873.817506518473,null,2711.8782549504072,null,14161.939251568067,null,-11295.119452112216,null,false]
[null,49332113,"MTN32","MTN","22kV",300.10000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C44, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.2815624991900557E-3,5.9184746505156344E-3,6.6383550899948313E-3,7.4524240363464207E-3,8.3734536492596871E-3,9.4159857558795343E-3,1.0596580404469987E-2,1.1934099636281184E-2,1.3450031494576801E-2,1.5168860007739779E-2,1.7118487704295023E-2,1.9330718156356164E-2,2.1841807121336869E-2,2.469309207911069E-2,2.7931711365291642E-2,3.1611425706249106E-2,3.5793556796825346E-2,4.054805966060708E-2,4.5954747932900594E-2,5.210469395160839E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C44,Demand!$B$9:$B$428,0))*$I44*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG44:$AZ44)*(Misc_calcs!$G$29:$Z$29)*($L44:$AE44))*Calcs!$G44","v":10314.787044716699},null,{"$f":"SUMPRODUCT(($L44:$AE44)*(Misc_calcs!$G$29:$Z$29))*$F44*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16594.641289807299},null,{"$f":"Assumptions!$G$86*$F44","v":1.7682792300000002E-3},null,{"$f":"($F44*Assumptions!$G$37)","v":53027.67},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH44))*(Misc_calcs!$G$29:$Z$29))","v":30046.658211965922},null,{"$f":"SUMPRODUCT(($AG44:$AZ44)*(Misc_calcs!$G$29:$Z$29))*$BF44*$G44","v":1000.6913426713251},null,{"$f":"SUMPRODUCT($BF44*(Misc_calcs!$G$29:$Z$29))*$F44*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1626.9429881688995},null,26909.428334523996,null,2627.6343308402247,null,24281.794003683772,null,-5764.8642082821498,null,false]
[null,49332119,"MTN32","MTN","22kV",364.6,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C45, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.4167200506654266E-3,7.1905226843652116E-3,8.0651258440923544E-3,9.0541612917424356E-3,1.0173146286304837E-2,1.1439748105943611E-2,1.287408602289156E-2,1.4499076065938418E-2,1.6340824668186274E-2,1.8429078170016405E-2,2.0797736144571692E-2,2.34854376534737E-2,2.6536230844516569E-2,3.0000337794214453E-2,3.3935028203216706E-2,3.8405617502493911E-2,4.348660715802239E-2,4.9262987511687242E-2,5.5831726412314417E-2,6.3303470225779465E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C45,Demand!$B$9:$B$428,0))*$I45*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG45:$AZ45)*(Misc_calcs!$G$29:$Z$29)*($L45:$AE45))*Calcs!$G45","v":12531.727279252607},null,{"$f":"SUMPRODUCT(($L45:$AE45)*(Misc_calcs!$G$29:$Z$29))*$F45*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24494.535429438216},null,{"$f":"Assumptions!$G$86*$F45","v":2.14833258E-3},null,{"$f":"($F45*Assumptions!$G$37)","v":64424.82},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH45))*(Misc_calcs!$G$29:$Z$29))","v":36504.53710124216},null,{"$f":"SUMPRODUCT(($AG45:$AZ45)*(Misc_calcs!$G$29:$Z$29))*$BF45*$G45","v":1215.7682890302069},null,{"$f":"SUMPRODUCT($BF45*(Misc_calcs!$G$29:$Z$29))*$F45*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2401.4506833514056},null,37026.262708690825,null,3617.2189723816127,null,33409.043736309213,null,-3095.4933649329469,null,false]
[null,49332163,"MTN32","MTN","22kV",454.09999999999997,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C46, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.991861149224273E-3,8.9556125917998972E-3,1.0044908518382713E-2,1.1276726940702798E-2,1.2670394209026402E-2,1.4247914467660433E-2,1.6034345756980407E-2,1.8058229406315511E-2,2.0352080312187017E-2,2.2952946782787847E-2,2.5903049871777304E-2,2.9250513544822838E-2,3.3050198646448078E-2,3.7364655491916574E-2,4.2265212032585583E-2,4.7833216971701828E-2,5.4161459984799688E-2,6.1355794374813977E-2,6.9536991124059172E-2,7.8842857458931576E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C46,Demand!$B$9:$B$428,0))*$I46*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG46:$AZ46)*(Misc_calcs!$G$29:$Z$29)*($L46:$AE46))*Calcs!$G46","v":15607.946674461351},null,{"$f":"SUMPRODUCT(($L46:$AE46)*(Misc_calcs!$G$29:$Z$29))*$F46*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37996.087758211957},null,{"$f":"Assumptions!$G$86*$F46","v":2.6756934299999998E-3},null,{"$f":"($F46*Assumptions!$G$37)","v":80239.469999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH46))*(Misc_calcs!$G$29:$Z$29))","v":45465.469823571213},null,{"$f":"SUMPRODUCT(($AG46:$AZ46)*(Misc_calcs!$G$29:$Z$29))*$BF46*$G46","v":1514.2083928925313},null,{"$f":"SUMPRODUCT($BF46*(Misc_calcs!$G$29:$Z$29))*$F46*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3725.1464178404658},null,53604.03443267331,null,5239.3548107329971,null,48364.679621940311,null,2899.2097983690983,null,true]
[null,49332372,"MTN32","MTN","22kV",267.24,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C47, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.9178466654911888E-3,2.1151338744216934E-3,2.3353584010405979E-3,2.5813350966053827E-3,2.8562355769049912E-3,3.1636343615815306E-3,3.5075610588480568E-3,3.8925593945133017E-3,4.323753990400395E-3,4.8069259175866075E-3,5.3485981862889664E-3,5.9561324888237578E-3,6.6378386873123772E-3,7.4030987364529025E-3,8.262506956858609E-3,9.2280288297322474E-3,1.0313180773026263E-2,1.1533233687301365E-2,1.2905443431418365E-2,1.4449311809854738E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C47,Demand!$B$9:$B$428,0))*$I47*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG47:$AZ47)*(Misc_calcs!$G$29:$Z$29)*($L47:$AE47))*Calcs!$G47","v":3138.0583146474683},null,{"$f":"SUMPRODUCT(($L47:$AE47)*(Misc_calcs!$G$29:$Z$29))*$F47*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4500.1573555167151},null,{"$f":"Assumptions!$G$86*$F47","v":1.5746582520000001E-3},null,{"$f":"($F47*Assumptions!$G$37)","v":47221.307999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH47))*(Misc_calcs!$G$29:$Z$29))","v":26756.644253801303},null,{"$f":"SUMPRODUCT(($AG47:$AZ47)*(Misc_calcs!$G$29:$Z$29))*$BF47*$G47","v":891.11880844880011},null,{"$f":"SUMPRODUCT($BF47*(Misc_calcs!$G$29:$Z$29))*$F47*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1290.1590995698596},null,7638.2156701641834,null,2181.2779080186597,null,5456.9377621455242,null,-21299.706491655779,null,false]
[null,49332674,"MTN32","MTN","22kV",563.6,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C48, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.3209041755218414E-3,3.3209041755218414E-3,3.3209041755218414E-3,3.3209041755218414E-3,3.3331210992291393E-3,3.7089742737337929E-3,4.1334272528805597E-3,4.6131462741771101E-3,5.1557446633666735E-3,5.769920368687024E-3,6.4656137515364011E-3,7.2541886447020296E-3,8.1486401396598691E-3,9.1638330824335805E-3,1.0316775853288815E-2,1.162693469085305E-2,1.3116594609576747E-2,1.481127386630807E-2,1.6740199975001667E-2,1.8936856468779587E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C48,Demand!$B$9:$B$428,0))*$I48*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG48:$AZ48)*(Misc_calcs!$G$29:$Z$29)*($L48:$AE48))*Calcs!$G48","v":3981.919295355362},null,{"$f":"SUMPRODUCT(($L48:$AE48)*(Misc_calcs!$G$29:$Z$29))*$F48*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12050.693829368434},null,{"$f":"Assumptions!$G$86*$F48","v":3.3209002800000005E-3},null,{"$f":"($F48*Assumptions!$G$37)","v":99588.12},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH48))*(Misc_calcs!$G$29:$Z$29))","v":56428.84561234252},null,{"$f":"SUMPRODUCT(($AG48:$AZ48)*(Misc_calcs!$G$29:$Z$29))*$BF48*$G48","v":1879.3390227576103},null,{"$f":"SUMPRODUCT($BF48*(Misc_calcs!$G$29:$Z$29))*$F48*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5738.2876195460185},null,16032.613124723797,null,7617.6266423036286,null,8414.9864824201686,null,-48013.859129922348,null,false]
[null,49332685,"MTN32","MTN","22kV",94.903999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C49, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.5920349516274813E-4,5.5920349516274813E-4,5.5920349516274813E-4,5.5920349516274813E-4,5.6126068985316207E-4,6.2455020311290256E-4,6.960233853927902E-4,7.7680275728265514E-4,8.6817031854533478E-4,9.7159070736315355E-4,1.0887377705390536E-3,1.2215250516976603E-3,1.3721407803660044E-3,1.5430880320356215E-3,1.7372308296318695E-3,1.9578470722156098E-3,2.208689309487707E-3,2.4940545333713643E-3,2.8188643336188048E-3,3.1887569664887472E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C49,Demand!$B$9:$B$428,0))*$I49*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG49:$AZ49)*(Misc_calcs!$G$29:$Z$29)*($L49:$AE49))*Calcs!$G49","v":670.5111227934799},null,{"$f":"SUMPRODUCT(($L49:$AE49)*(Misc_calcs!$G$29:$Z$29))*$F49*Assumptions!$G$37*(1+Assumptions!$G$83)","v":341.6953891344499},null,{"$f":"Assumptions!$G$86*$F49","v":5.5920283920000004E-4},null,{"$f":"($F49*Assumptions!$G$37)","v":16769.536799999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH49))*(Misc_calcs!$G$29:$Z$29))","v":9501.9928388817498},null,{"$f":"SUMPRODUCT(($AG49:$AZ49)*(Misc_calcs!$G$29:$Z$29))*$BF49*$G49","v":316.4598839882687},null,{"$f":"SUMPRODUCT($BF49*(Misc_calcs!$G$29:$Z$29))*$F49*Assumptions!$G$37*(1+Assumptions!$G$83)","v":162.7081767149115},null,1012.2065119279298,null,479.16806070318023,null,533.03845122474956,null,-8968.9543876570006,null,false]
[null,49332980,"MTN24","MTN","22kV",172,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C50, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.5966995723291503E-3,1.7677738888335279E-3,1.9592413221735071E-3,2.1736537227594541E-3,2.4138916646059411E-3,2.6832075680306459E-3,2.9852745462144508E-3,3.3242417412623435E-3,3.7047970183412653E-3,4.1322380032933256E-3,4.6125525817082803E-3,5.1525101279191361E-3,5.7597649031792646E-3,6.4429732561365697E-3,7.2119264787594232E-3,8.0777014206335034E-3,9.0528312480601478E-3,1.0151499056212984E-2,1.1389757407936778E-2,1.2785777287488823E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C50,Demand!$B$9:$B$428,0))*$I50*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG50:$AZ50)*(Misc_calcs!$G$29:$Z$29)*($L50:$AE50))*Calcs!$G50","v":5440.4604845842741},null,{"$f":"SUMPRODUCT(($L50:$AE50)*(Misc_calcs!$G$29:$Z$29))*$F50*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2509.810280689268},null,{"$f":"Assumptions!$G$86*$F50","v":1.0134756E-3},null,{"$f":"($F50*Assumptions!$G$37)","v":30392.399999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH50))*(Misc_calcs!$G$29:$Z$29))","v":17221.010371403328},null,{"$f":"SUMPRODUCT(($AG50:$AZ50)*(Misc_calcs!$G$29:$Z$29))*$BF50*$G50","v":1149.2645186272391},null,{"$f":"SUMPRODUCT($BF50*(Misc_calcs!$G$29:$Z$29))*$F50*Assumptions!$G$37*(1+Assumptions!$G$83)","v":534.43788604940994},null,7950.2707652735426,null,1683.7024046766492,null,6266.5683605968934,null,-10954.442010806435,null,false]
[null,49333215,"MTN24","MTN","22kV",643.53,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C51, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.7918762669864629E-3,3.8588150172560007E-3,4.413322269778217E-3,5.0592744053165467E-3,5.8126757069944541E-3,6.6924319707796984E-3,7.7208881701998876E-3,8.9244671604973725E-3,1.0334428584240152E-2,1.1987770796287697E-2,1.392830298213057E-2,1.6207919834446843E-2,1.8888117338575258E-2,2.2041795589670975E-2,2.5755403350542664E-2,3.013148953139964E-2,3.5291739255112448E-2,4.138058705065812E-2,4.8569517454147865E-2,5.7062184440946698E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C51,Demand!$B$9:$B$428,0))*$I51*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG51:$AZ51)*(Misc_calcs!$G$29:$Z$29)*($L51:$AE51))*Calcs!$G51","v":18494.672423650485},null,{"$f":"SUMPRODUCT(($L51:$AE51)*(Misc_calcs!$G$29:$Z$29))*$F51*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31861.60166757886},null,{"$f":"Assumptions!$G$86*$F51","v":3.7918718190000002E-3},null,{"$f":"($F51*Assumptions!$G$37)","v":113711.75099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH51))*(Misc_calcs!$G$29:$Z$29))","v":64431.609327378959},null,{"$f":"SUMPRODUCT(($AG51:$AZ51)*(Misc_calcs!$G$29:$Z$29))*$BF51*$G51","v":4299.9197422801581},null,{"$f":"SUMPRODUCT($BF51*(Misc_calcs!$G$29:$Z$29))*$F51*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7481.3149623856898},null,50356.274091229345,null,11781.234704665847,null,38575.039386563498,null,-25856.569940815461,null,false]
[null,49333248,"MTN24","MTN","22kV",303.63,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C52, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.1372460994766039E-3,6.6606575612429605E-3,7.2319844212710427E-3,7.8557686944036795E-3,8.5369921372741124E-3,9.2811193965475786E-3,1.0094145428011576E-2,1.0982647611680805E-2,1.195384303056957E-2,1.3015651427526965E-2,1.4176764405956783E-2,1.5446721496823359E-2,1.6835993776595247E-2,1.8356075789268643E-2,2.0019586600968871E-2,2.1840380898540242E-2,2.3833671134760821E-2,2.6016161823193468E-2,2.840619719612747E-2,3.1023923560586586E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C52,Demand!$B$9:$B$428,0))*$I52*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG52:$AZ52)*(Misc_calcs!$G$29:$Z$29)*($L52:$AE52))*Calcs!$G52","v":15962.761141718551},null,{"$f":"SUMPRODUCT(($L52:$AE52)*(Misc_calcs!$G$29:$Z$29))*$F52*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13018.700514926311},null,{"$f":"Assumptions!$G$86*$F52","v":1.7890790490000001E-3},null,{"$f":"($F52*Assumptions!$G$37)","v":53651.420999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH52))*(Misc_calcs!$G$29:$Z$29))","v":30400.089413192964},null,{"$f":"SUMPRODUCT(($AG52:$AZ52)*(Misc_calcs!$G$29:$Z$29))*$BF52*$G52","v":2028.7859638999339},null,{"$f":"SUMPRODUCT($BF52*(Misc_calcs!$G$29:$Z$29))*$F52*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1665.4427290036235},null,28981.46165664486,null,3694.2286929035572,null,25287.232963741302,null,-5112.8564494516613,null,false]
[null,49333571,"MTN35","MTN","22kV",35.826000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C53, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.5813137256197421E-4,8.5033735582520031E-4,9.5457648743643242E-4,1.0724746619212217E-3,1.2058821171020465E-3,1.3569048015590643E-3,1.5279401655737979E-3,1.7217180028672543E-3,1.9413470597334393E-3,2.1903682301986729E-3,2.47281527242698E-3,2.7932841148234494E-3,3.1570119725393988E-3,3.5699676690747846E-3,4.0389547565126936E-3,4.5717292551611406E-3,5.1771340930800765E-3,5.8652526227796539E-3,6.4605725402656251E-3,6.4605725402656251E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C53,Demand!$B$9:$B$428,0))*$I53*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG53:$AZ53)*(Misc_calcs!$G$29:$Z$29)*($L53:$AE53))*Calcs!$G53","v":3912.6304396078108},null,{"$f":"SUMPRODUCT(($L53:$AE53)*(Misc_calcs!$G$29:$Z$29))*$F53*Assumptions!$G$37*(1+Assumptions!$G$83)","v":281.23524031722945},null,{"$f":"Assumptions!$G$86*$F53","v":2.1109753980000002E-4},null,{"$f":"($F53*Assumptions!$G$37)","v":6330.4542000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH53))*(Misc_calcs!$G$29:$Z$29))","v":3586.976264917997},null,{"$f":"SUMPRODUCT(($AG53:$AZ53)*(Misc_calcs!$G$29:$Z$29))*$BF53*$G53","v":320.43271434177535},null,{"$f":"SUMPRODUCT($BF53*(Misc_calcs!$G$29:$Z$29))*$F53*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.186595562636779},null,4193.8656799250402,null,343.61930990441215,null,3850.2463700206281,null,263.27010510263108,null,true]
[null,49333605,"MTN35","MTN","22kV",67.28,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C54, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4237447313674321E-3,1.5969044074113628E-3,1.7926619235952429E-3,2.0140706541076255E-3,2.2646052821589258E-3,2.5482207069975394E-3,2.869419258075284E-3,3.2333273944316664E-3,3.6457832350490086E-3,4.1134364575382883E-3,4.6438623214672915E-3,5.2456918228471405E-3,5.9287602722171255E-3,6.7042769155181026E-3,7.5850185903582317E-3,8.5855508370245495E-3,9.7224803713065241E-3,1.1014743383593342E-2,1.2132733782980833E-2,1.2132733782980833E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C54,Demand!$B$9:$B$428,0))*$I54*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG54:$AZ54)*(Misc_calcs!$G$29:$Z$29)*($L54:$AE54))*Calcs!$G54","v":7347.7858532019609},null,{"$f":"SUMPRODUCT(($L54:$AE54)*(Misc_calcs!$G$29:$Z$29))*$F54*Assumptions!$G$37*(1+Assumptions!$G$83)","v":991.84786240580547},null,{"$f":"Assumptions!$G$86*$F54","v":3.9643394400000004E-4},null,{"$f":"($F54*Assumptions!$G$37)","v":11888.376},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH54))*(Misc_calcs!$G$29:$Z$29))","v":6736.2184755117205},null,{"$f":"SUMPRODUCT(($AG54:$AZ54)*(Misc_calcs!$G$29:$Z$29))*$BF54*$G54","v":601.76165413148681},null,{"$f":"SUMPRODUCT($BF54*(Misc_calcs!$G$29:$Z$29))*$F54*Assumptions!$G$37*(1+Assumptions!$G$83)","v":81.773447805930275},null,8339.6337156077661,null,683.53510193741704,null,7656.0986136703486,null,919.88013815862814,null,true]
[null,49333611,"MTN35","MTN","22kV",71.650000000000006,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C55, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4428957685373982E-3,1.6180485015612521E-3,1.8160549554460813E-3,2.0400046681927318E-3,2.2934138698009754E-3,2.5802852118950244E-3,2.9051759317398956E-3,3.2732756484847017E-3,3.6904951602225742E-3,4.1635678056114612E-3,4.7001651768486122E-3,5.3090292257268867E-3,6.0001230958886612E-3,6.7848033474522187E-3,7.6760166208842684E-3,8.6885242221528009E-3,9.8391586086185763E-3,1.1147116323729816E-2,1.2634292578571443E-2,1.2920784416625693E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C55,Demand!$B$9:$B$428,0))*$I55*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG55:$AZ55)*(Misc_calcs!$G$29:$Z$29)*($L55:$AE55))*Calcs!$G55","v":7492.2949061673999},null,{"$f":"SUMPRODUCT(($L55:$AE55)*(Misc_calcs!$G$29:$Z$29))*$F55*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1077.0106346845796},null,{"$f":"Assumptions!$G$86*$F55","v":4.2218329500000003E-4},null,{"$f":"($F55*Assumptions!$G$37)","v":12660.555},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH55))*(Misc_calcs!$G$29:$Z$29))","v":7173.7522855293528},null,{"$f":"SUMPRODUCT(($AG55:$AZ55)*(Misc_calcs!$G$29:$Z$29))*$BF55*$G55","v":640.84754040607947},null,{"$f":"SUMPRODUCT($BF55*(Misc_calcs!$G$29:$Z$29))*$F55*Assumptions!$G$37*(1+Assumptions!$G$83)","v":92.741204720940104},null,8569.3055408519795,null,733.58874512701959,null,7835.7167957249603,null,661.96451019560755,null,true]
[null,49333622,"MTN35","MTN","22kV",62.52,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C56, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2590348004041609E-3,1.4118686994781505E-3,1.5846441844311096E-3,1.7800571089380264E-3,2.0011756474522958E-3,2.2514924137847442E-3,2.5349839393213995E-3,2.8561785560818364E-3,3.2202338788152873E-3,3.6330252506186814E-3,4.1012467111873722E-3,4.6325262692595249E-3,5.2355575150727016E-3,5.9202498992702406E-3,6.6979003368832449E-3,7.5813891747242585E-3,8.5854039945685041E-3,9.7266952206502173E-3,1.1024368067163805E-2,1.1274353687752106E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C56,Demand!$B$9:$B$428,0))*$I56*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG56:$AZ56)*(Misc_calcs!$G$29:$Z$29)*($L56:$AE56))*Calcs!$G56","v":6537.5893584589794},null,{"$f":"SUMPRODUCT(($L56:$AE56)*(Misc_calcs!$G$29:$Z$29))*$F56*Assumptions!$G$37*(1+Assumptions!$G$83)","v":820.02206958549175},null,{"$f":"Assumptions!$G$86*$F56","v":3.6838659600000006E-4},null,{"$f":"($F56*Assumptions!$G$37)","v":11047.284},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH56))*(Misc_calcs!$G$29:$Z$29))","v":6259.6370256984646},null,{"$f":"SUMPRODUCT(($AG56:$AZ56)*(Misc_calcs!$G$29:$Z$29))*$BF56*$G56","v":559.18755375000831},null,{"$f":"SUMPRODUCT($BF56*(Misc_calcs!$G$29:$Z$29))*$F56*Assumptions!$G$37*(1+Assumptions!$G$83)","v":70.611962576757236},null,7357.6114280444708,null,629.79951632676557,null,6727.8119117177048,null,468.17488601924015,null,true]
[null,49333628,"MTN35","MTN","22kV",48.85499999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C57, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2465130677954618E-3,1.4001213865768667E-3,1.5739177906041065E-3,1.7706425022195804E-3,1.9934150176356925E-3,2.245787253579574E-3,2.5318042009399621E-3,2.8560731513400462E-3,3.2238427144312487E-3,3.6410930172608999E-3,4.1146386754134243E-3,4.6522463523052272E-3,5.2627689820810382E-3,5.956299027647164E-3,6.7443434837818131E-3,7.6400237220391846E-3,8.6583037162347928E-3,8.8101175530250972E-3,8.8101175530250972E-3,8.8101175530250972E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C57,Demand!$B$9:$B$428,0))*$I57*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG57:$AZ57)*(Misc_calcs!$G$29:$Z$29)*($L57:$AE57))*Calcs!$G57","v":6238.9469839945123},null,{"$f":"SUMPRODUCT(($L57:$AE57)*(Misc_calcs!$G$29:$Z$29))*$F57*Assumptions!$G$37*(1+Assumptions!$G$83)","v":611.63985165125075},null,{"$f":"Assumptions!$G$86*$F57","v":2.8786831649999997E-4},null,{"$f":"($F57*Assumptions!$G$37)","v":8632.6784999999982},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH57))*(Misc_calcs!$G$29:$Z$29))","v":4891.4678005517972},null,{"$f":"SUMPRODUCT(($AG57:$AZ57)*(Misc_calcs!$G$29:$Z$29))*$BF57*$G57","v":436.96589792796942},null,{"$f":"SUMPRODUCT($BF57*(Misc_calcs!$G$29:$Z$29))*$F57*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43.117977237710413},null,6850.5868356457631,null,480.08387516567984,null,6370.5029604800829,null,1479.0351599282858,null,true]
[null,49333634,"MTN35","MTN","22kV",40.661999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C58, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.8543296832638311E-4,1.1057518444868193E-3,1.2417632340849267E-3,1.3955823123335217E-3,1.5696150873084856E-3,1.766598894821341E-3,1.9896485777815128E-3,2.2423091522734513E-3,2.5286158761845812E-3,2.8531627659573611E-3,3.2211807551950611E-3,3.6386268580449388E-3,4.1122858935057176E-3,4.6498865474758518E-3,5.2602338013785221E-3,5.9533600440277359E-3,6.7406975121312865E-3,7.332657863905568E-3,7.332657863905568E-3,7.332657863905568E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C58,Demand!$B$9:$B$428,0))*$I58*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG58:$AZ58)*(Misc_calcs!$G$29:$Z$29)*($L58:$AE58))*Calcs!$G58","v":4957.735882168251},null,{"$f":"SUMPRODUCT(($L58:$AE58)*(Misc_calcs!$G$29:$Z$29))*$F58*Assumptions!$G$37*(1+Assumptions!$G$83)","v":404.51064669036595},null,{"$f":"Assumptions!$G$86*$F58","v":2.395927026E-4},null,{"$f":"($F58*Assumptions!$G$37)","v":7184.9753999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH58))*(Misc_calcs!$G$29:$Z$29))","v":4071.1669983837319},null,{"$f":"SUMPRODUCT(($AG58:$AZ58)*(Misc_calcs!$G$29:$Z$29))*$BF58*$G58","v":363.68656926715983},null,{"$f":"SUMPRODUCT($BF58*(Misc_calcs!$G$29:$Z$29))*$F58*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.868802809666249},null,5362.2465288586172,null,393.55537207682607,null,4968.6911567817915,null,897.52415839805963,null,true]
[null,49333736,"MTN35","MTN","22kV",96.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C59, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.048431777591668E-3,2.2975675778451237E-3,2.5792163228897077E-3,2.8977710956839802E-3,3.2582311431775274E-3,3.6662866295683982E-3,4.1284153415827515E-3,4.6519930407399723E-3,5.2454193988219992E-3,5.9182617284439104E-3,6.6814190356425957E-3,7.5473092813853043E-3,8.5300831502767224E-3,9.6458680948595769E-3,1.0913046961157503E-2,1.2352576115100721E-2,1.3988348691178234E-2,1.5847609386620623E-2,1.7456133029021173E-2,1.7456133029021173E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C59,Demand!$B$9:$B$428,0))*$I59*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG59:$AZ59)*(Misc_calcs!$G$29:$Z$29)*($L59:$AE59))*Calcs!$G59","v":10571.725187127675},null,{"$f":"SUMPRODUCT(($L59:$AE59)*(Misc_calcs!$G$29:$Z$29))*$F59*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2053.1648034491805},null,{"$f":"Assumptions!$G$86*$F59","v":5.7037464000000006E-4},null,{"$f":"($F59*Assumptions!$G$37)","v":17104.559999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH59))*(Misc_calcs!$G$29:$Z$29))","v":9691.8244415804711},null,{"$f":"SUMPRODUCT(($AG59:$AZ59)*(Misc_calcs!$G$29:$Z$29))*$BF59*$G59","v":865.79262960653875},null,{"$f":"SUMPRODUCT($BF59*(Misc_calcs!$G$29:$Z$29))*$F59*Assumptions!$G$37*(1+Assumptions!$G$83)","v":169.27431237748863},null,12624.889990576856,null,1035.0669419840274,null,11589.823048592829,null,1897.9986070123578,null,true]
[null,49333762,"MTN35","MTN","22kV",92.655000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C60, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9607174209995458E-3,2.1991851645169419E-3,2.4687736404684487E-3,2.7736878189111489E-3,3.1187128778007627E-3,3.5092953270935943E-3,3.9516355730821262E-3,4.4527935453487818E-3,5.0208092396472346E-3,5.6648402938943247E-3,6.3953190159862063E-3,7.2241316267226789E-3,8.1648228748852237E-3,9.2328296315001453E-3,1.0445747584566619E-2,1.1823635743229931E-2,1.3389364132036358E-2,1.5169010823526178E-2,1.6708657084751621E-2,1.6708657084751621E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C60,Demand!$B$9:$B$428,0))*$I60*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG60:$AZ60)*(Misc_calcs!$G$29:$Z$29)*($L60:$AE60))*Calcs!$G60","v":10119.041293525981},null,{"$f":"SUMPRODUCT(($L60:$AE60)*(Misc_calcs!$G$29:$Z$29))*$F60*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1881.0953804315959},null,{"$f":"Assumptions!$G$86*$F60","v":5.4595105650000002E-4},null,{"$f":"($F60*Assumptions!$G$37)","v":16372.138499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH60))*(Misc_calcs!$G$29:$Z$29))","v":9276.8181160603199},null,{"$f":"SUMPRODUCT(($AG60:$AZ60)*(Misc_calcs!$G$29:$Z$29))*$BF60*$G60","v":828.71917454745699},null,{"$f":"SUMPRODUCT($BF60*(Misc_calcs!$G$29:$Z$29))*$F60*Assumptions!$G$37*(1+Assumptions!$G$83)","v":155.08795324374469},null,12000.136673957577,null,983.80712779120165,null,11016.329546166375,null,1739.5114301060548,null,true]
[null,49338096,"MTN35","MTN","22kV",191.51,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C61, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.2506734490866333E-3,4.6887860380298036E-3,5.1752432078753206E-3,5.7155632152551721E-3,6.3159072268175491E-3,6.9831551991586848E-3,7.7249907902139465E-3,8.5499963830149642E-3,9.467759432556724E-3,1.0488991491989064E-2,1.1625661437336322E-2,1.2891144592569317E-2,1.4300389661474712E-2,1.5870105602040246E-2,1.7618970835976501E-2,1.9567867473859434E-2,2.1740143558938704E-2,2.4161906694103341E-2,2.6862352821520753E-2,2.9874134378327352E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C61,Demand!$B$9:$B$428,0))*$I61*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG61:$AZ61)*(Misc_calcs!$G$29:$Z$29)*($L61:$AE61))*Calcs!$G61","v":17988.652637582964},null,{"$f":"SUMPRODUCT(($L61:$AE61)*(Misc_calcs!$G$29:$Z$29))*$F61*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6916.9171008606772},null,{"$f":"Assumptions!$G$86*$F61","v":1.128434373E-3},null,{"$f":"($F61*Assumptions!$G$37)","v":33839.816999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH61))*(Misc_calcs!$G$29:$Z$29))","v":19174.39358271773},null,{"$f":"SUMPRODUCT(($AG61:$AZ61)*(Misc_calcs!$G$29:$Z$29))*$BF61*$G61","v":1712.8920092556634},null,{"$f":"SUMPRODUCT($BF61*(Misc_calcs!$G$29:$Z$29))*$F61*Assumptions!$G$37*(1+Assumptions!$G$83)","v":662.55701450861386},null,24905.569738443643,null,2375.4490237642772,null,22530.120714679364,null,3355.7271319616339,null,true]
[null,49338133,"MTN35","MTN","22kV",207.69,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C62, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.6097977580324941E-3,5.0849249242254195E-3,5.6124811333278964E-3,6.1984508598838025E-3,6.8495158056380186E-3,7.5731371902943321E-3,8.3776478367684967E-3,9.2723552231652549E-3,1.026765681451468E-2,1.1375169145064014E-2,1.2607872298680912E-2,1.3980271632973326E-2,1.550857881463988E-2,1.7210914482208444E-2,1.910753513092768E-2,2.1221087126760303E-2,2.357689110623978E-2,2.6203260410935843E-2,2.9131857644518019E-2,3.2398093932613489E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C62,Demand!$B$9:$B$428,0))*$I62*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG62:$AZ62)*(Misc_calcs!$G$29:$Z$29)*($L62:$AE62))*Calcs!$G62","v":19508.450035505226},null,{"$f":"SUMPRODUCT(($L62:$AE62)*(Misc_calcs!$G$29:$Z$29))*$F62*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8135.0613185633974},null,{"$f":"Assumptions!$G$86*$F62","v":1.2237717870000001E-3},null,{"$f":"($F62*Assumptions!$G$37)","v":36698.822999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH62))*(Misc_calcs!$G$29:$Z$29))","v":20794.370023469513},null,{"$f":"SUMPRODUCT(($AG62:$AZ62)*(Misc_calcs!$G$29:$Z$29))*$BF62*$G62","v":1857.6081739977483},null,{"$f":"SUMPRODUCT($BF62*(Misc_calcs!$G$29:$Z$29))*$F62*Assumptions!$G$37*(1+Assumptions!$G$83)","v":779.24049999113015},null,27643.511354068622,null,2636.8486739888785,null,25006.662680079742,null,4212.2926566102287,null,true]
[null,49372779,"RBD21","RBD","22kV",132.41,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C63, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.5668516742670339E-3,1.7553562788017053E-3,1.9687861855564588E-3,2.2105856844154476E-3,2.4846877383503359E-3,2.7955844729197193E-3,3.1484079429265127E-3,3.5490226851353532E-3,4.0041317885119599E-3,4.5213984689327948E-3,5.109585428607271E-3,5.778714617161498E-3,6.5402503978899493E-3,7.4073095664824208E-3,8.3949021790697131E-3,9.520207731453954E-3,1.0802891903099167E-2,1.2265469850717482E-2,1.3933722921870596E-2,1.5837176675884013E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C63,Demand!$B$9:$B$428,0))*$I63*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG63:$AZ63)*(Misc_calcs!$G$29:$Z$29)*($L63:$AE63))*Calcs!$G63","v":3132.2944640423343},null,{"$f":"SUMPRODUCT(($L63:$AE63)*(Misc_calcs!$G$29:$Z$29))*$F63*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2197.8547731525323},null,{"$f":"Assumptions!$G$86*$F63","v":7.8019944300000005E-4},null,{"$f":"($F63*Assumptions!$G$37)","v":23396.846999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH63))*(Misc_calcs!$G$29:$Z$29))","v":13257.174321380897},null,{"$f":"SUMPRODUCT(($AG63:$AZ63)*(Misc_calcs!$G$29:$Z$29))*$BF63*$G63","v":448.77194419536698},null,{"$f":"SUMPRODUCT($BF63*(Misc_calcs!$G$29:$Z$29))*$F63*Assumptions!$G$37*(1+Assumptions!$G$83)","v":316.72468639533378},null,5330.1492371948661,null,765.49663059070076,null,4564.6526066041652,null,-8692.5217147767326,null,false]
[null,49391765,"RBD21","RBD","22kV",884.7,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C64, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.8661408905452179E-2,2.0403299828378414E-2,2.2319507223030374E-2,2.4428085806522275E-2,2.6748999661849855E-2,2.9304326843448185E-2,3.2118486096932609E-2,3.5218488096690953E-2,3.8634213867232002E-2,4.2398723345113465E-2,4.6548597361012835E-2,5.1124316679551758E-2,5.6170682131710718E-2,6.1737280315364698E-2,6.7878999828399983E-2,7.4656603541319672E-2,8.2137363018081944E-2,9.0395761861644094E-2,9.9514275501536603E-2,0.10958423576278023,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C64,Demand!$B$9:$B$428,0))*$I64*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG64:$AZ64)*(Misc_calcs!$G$29:$Z$29)*($L64:$AE64))*Calcs!$G64","v":26831.231609114442},null,{"$f":"SUMPRODUCT(($L64:$AE64)*(Misc_calcs!$G$29:$Z$29))*$F64*Assumptions!$G$37*(1+Assumptions!$G$83)","v":125932.65407581572},null,{"$f":"Assumptions!$G$86*$F64","v":5.2129178100000003E-3},null,{"$f":"($F64*Assumptions!$G$37)","v":156326.49},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH64))*(Misc_calcs!$G$29:$Z$29))","v":88578.069044072778},null,{"$f":"SUMPRODUCT(($AG64:$AZ64)*(Misc_calcs!$G$29:$Z$29))*$BF64*$G64","v":2998.4785063789832},null,{"$f":"SUMPRODUCT($BF64*(Misc_calcs!$G$29:$Z$29))*$F64*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14139.446149370155},null,152763.88568493017,null,17137.924655749139,null,135625.96102918102,null,47047.891985108246,null,true]
[null,49432724,"MTN32","MTN","22kV",278.81,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C65, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.2775772539447206E-3,6.9418936676722918E-3,7.6814458521598256E-3,8.505046291820275E-3,9.4225609463333797E-3,1.0445036821252793E-2,1.1584845116604795E-2,1.2855841866225461E-2,1.4273548216291359E-2,1.5855352756322182E-2,1.7620738613474542E-2,1.9591538355253409E-2,2.1792220121389712E-2,2.4250208827683334E-2,2.6996246758836683E-2,3.0064798400162664E-2,3.3494504956802285E-2,3.7328694681886265E-2,4.1615955891094236E-2,4.6410780390605005E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C65,Demand!$B$9:$B$428,0))*$I65*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG65:$AZ65)*(Misc_calcs!$G$29:$Z$29)*($L65:$AE65))*Calcs!$G65","v":10251.549573540498},null,{"$f":"SUMPRODUCT(($L65:$AE65)*(Misc_calcs!$G$29:$Z$29))*$F65*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15338.715008443238},null,{"$f":"Assumptions!$G$86*$F65","v":1.6428321630000001E-3},null,{"$f":"($F65*Assumptions!$G$37)","v":49265.726999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH65))*(Misc_calcs!$G$29:$Z$29))","v":27915.057567738138},null,{"$f":"SUMPRODUCT(($AG65:$AZ65)*(Misc_calcs!$G$29:$Z$29))*$BF65*$G65","v":929.6992777413933},null,{"$f":"SUMPRODUCT($BF65*(Misc_calcs!$G$29:$Z$29))*$F65*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1404.2907543435929},null,25590.264581983734,null,2333.9900320849861,null,23256.27454989875,null,-4658.7830178393888,null,false]
[null,49436573,"MTN24","MTN","22kV",272.72000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C66, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,1.6069499410012716E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C66,Demand!$B$9:$B$428,0))*$I66*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG66:$AZ66)*(Misc_calcs!$G$29:$Z$29)*($L66:$AE66))*Calcs!$G66","v":1822.2545766300605},null,{"$f":"SUMPRODUCT(($L66:$AE66)*(Misc_calcs!$G$29:$Z$29))*$F66*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1343.6149564855516},null,{"$f":"Assumptions!$G$86*$F66","v":1.6069480560000002E-3},null,{"$f":"($F66*Assumptions!$G$37)","v":48189.624000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH66))*(Misc_calcs!$G$29:$Z$29))","v":27305.313654006488},null,{"$f":"SUMPRODUCT(($AG66:$AZ66)*(Misc_calcs!$G$29:$Z$29))*$BF66*$G66","v":1822.2524390698877},null,{"$f":"SUMPRODUCT($BF66*(Misc_calcs!$G$29:$Z$29))*$F66*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1343.6133803842454},null,3165.8695331156123,null,3165.8658194541331,null,3.713661479196162E-3,null,-27305.309940345011,null,false]
[null,49453001,"MTN24","MTN","22kV",99.899000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C67, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3218284667498442E-3,1.493024486198348E-3,1.6884698204850954E-3,1.911747487991647E-3,2.1669834858267798E-3,2.4589303895706819E-3,2.7930639568732128E-3,3.1756947712193928E-3,3.6140972824503965E-3,4.1166589714221637E-3,4.6930527954798448E-3,5.3544365684716532E-3,6.1136835045301407E-3,6.985648821218108E-3,7.9874780692379896E-3,9.138963749381921E-3,1.0462957812030778E-2,1.1985848832626161E-2,1.3738114044002828E-2,1.5754958013242754E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C67,Demand!$B$9:$B$428,0))*$I67*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG67:$AZ67)*(Misc_calcs!$G$29:$Z$29)*($L67:$AE67))*Calcs!$G67","v":5815.7987088084637},null,{"$f":"SUMPRODUCT(($L67:$AE67)*(Misc_calcs!$G$29:$Z$29))*$F67*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1556.5455983914944},null,{"$f":"Assumptions!$G$86*$F67","v":5.8863487770000002E-4},null,{"$f":"($F67*Assumptions!$G$37)","v":17652.153299999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH67))*(Misc_calcs!$G$29:$Z$29))","v":10002.102994725703},null,{"$f":"SUMPRODUCT(($AG67:$AZ67)*(Misc_calcs!$G$29:$Z$29))*$BF67*$G67","v":667.50218689734049},null,{"$f":"SUMPRODUCT($BF67*(Misc_calcs!$G$29:$Z$29))*$F67*Assumptions!$G$37*(1+Assumptions!$G$83)","v":180.28625834899873},null,7372.3443071999582,null,847.78844524633928,null,6524.5558619536187,null,-3477.5471327720843,null,false]
[null,49504844,"RBD21","RBD","22kV",669.47,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C68, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.9733580245877665E-3,7.8253940031353109E-3,8.792607476979717E-3,9.8913095214424179E-3,1.1140186261604438E-2,1.2560650775955274E-2,1.4177247729662392E-2,1.6018118696840042E-2,1.8115537338461003E-2,2.0506524993517981E-2,2.3233558843712619E-2,2.6345386658616604E-2,2.9897964256126654E-2,3.3955534265026538E-2,3.8591867602024349E-2,4.3891692331764563E-2,4.9952338330732329E-2,5.6885630500433652E-2,6.482006825908096E-2,7.3903334784910513E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C68,Demand!$B$9:$B$428,0))*$I68*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG68:$AZ68)*(Misc_calcs!$G$29:$Z$29)*($L68:$AE68))*Calcs!$G68","v":14347.929996719948},null,{"$f":"SUMPRODUCT(($L68:$AE68)*(Misc_calcs!$G$29:$Z$29))*$F68*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50897.605174839999},null,{"$f":"Assumptions!$G$86*$F68","v":3.9447180809999999E-3},null,{"$f":"($F68*Assumptions!$G$37)","v":118295.349},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH68))*(Misc_calcs!$G$29:$Z$29))","v":67028.777984554545},null,{"$f":"SUMPRODUCT(($AG68:$AZ68)*(Misc_calcs!$G$29:$Z$29))*$BF68*$G68","v":2269.0080317232259},null,{"$f":"SUMPRODUCT($BF68*(Misc_calcs!$G$29:$Z$29))*$F68*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8096.5981403633741},null,65245.535171559946,null,10365.6061720866,null,54879.928999473348,null,-12148.848985081197,null,false]
[null,49644611,"RBD21","RBD","12.7kV",146.32,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C69, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.048903307500626E-3,1.1817874231894187E-3,1.333725049355017E-3,1.5076015739075737E-3,1.7067537754713118E-3,1.9350418842772152E-3,2.19693329802497E-3,2.4975998539087576E-3,2.843030869872898E-3,3.2401645313825502E-3,3.6970406230365047E-3,4.2229780970886779E-3,4.8287815448906507E-3,5.5269813058302477E-3,6.332112727149522E-3,7.2610409952935124E-3,8.3333390163945857E-3,9.5717270548747822E-3,1.1002584273780367E-2,1.2656543991950375E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C69,Demand!$B$9:$B$428,0))*$I69*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG69:$AZ69)*(Misc_calcs!$G$29:$Z$29)*($L69:$AE69))*Calcs!$G69","v":2334.4023913832725},null,{"$f":"SUMPRODUCT(($L69:$AE69)*(Misc_calcs!$G$29:$Z$29))*$F69*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1809.4787801327836},null,{"$f":"Assumptions!$G$86*$F69","v":8.6216133600000003E-4},null,{"$f":"($F69*Assumptions!$G$37)","v":25854.743999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH69))*(Misc_calcs!$G$29:$Z$29))","v":14649.873474091475},null,{"$f":"SUMPRODUCT(($AG69:$AZ69)*(Misc_calcs!$G$29:$Z$29))*$BF69*$G69","v":495.91655369432891},null,{"$f":"SUMPRODUCT($BF69*(Misc_calcs!$G$29:$Z$29))*$F69*Assumptions!$G$37*(1+Assumptions!$G$83)","v":386.76550099855359},null,4143.8811715160564,null,882.6820546928825,null,3261.1991168231739,null,-11388.674357268301,null,false]
[null,49644742,"RBD21","RBD","22kV",284.93,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C70, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.6942218330567184E-3,6.3279308725808954E-3,7.0374403646189573E-3,7.8321439414679294E-3,8.7226245071472079E-3,9.7208068505233898E-3,1.0840130014619153E-2,1.2095741994313899E-2,1.3504719670805666E-2,1.5086317271407444E-2,1.6862247073277534E-2,1.8856996556069254E-2,2.1098186758630802E-2,2.3616977217159746E-2,2.6448523566088327E-2,2.9632494679160421E-2,3.3213657128779966E-2,3.7242535760480852E-2,4.177616033180484E-2,4.6878909468538954E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C70,Demand!$B$9:$B$428,0))*$I70*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG70:$AZ70)*(Misc_calcs!$G$29:$Z$29)*($L70:$AE70))*Calcs!$G70","v":10049.668230983898},null,{"$f":"SUMPRODUCT(($L70:$AE70)*(Misc_calcs!$G$29:$Z$29))*$F70*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15180.277414828905},null,{"$f":"Assumptions!$G$86*$F70","v":1.6788930390000002E-3},null,{"$f":"($F70*Assumptions!$G$37)","v":50347.131000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH70))*(Misc_calcs!$G$29:$Z$29))","v":28527.80514606947},null,{"$f":"SUMPRODUCT(($AG70:$AZ70)*(Misc_calcs!$G$29:$Z$29))*$BF70*$G70","v":965.70191118182856},null,{"$f":"SUMPRODUCT($BF70*(Misc_calcs!$G$29:$Z$29))*$F70*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1466.6169497517442},null,25229.945645812804,null,2432.318860933573,null,22797.62678487923,null,-5730.1783611902392,null,false]
[null,49644748,"RBD21","RBD","22kV",118.91,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C71, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.3763728570834041E-3,2.640839013296579E-3,2.936939015747167E-3,3.2685931143788E-3,3.6402178785837733E-3,4.0567898873257856E-3,4.5239176641222872E-3,5.0479229303473337E-3,5.6359323906064705E-3,6.2959814226057603E-3,7.037131223400243E-3,7.8696011668907967E-3,8.8049183570308096E-3,9.8560866208979928E-3,1.103777747953379E-2,1.236654596672504E-2,1.3861074541758413E-2,1.5542448767342076E-2,1.7434468904835972E-2,1.9564002122991496E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C71,Demand!$B$9:$B$428,0))*$I71*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG71:$AZ71)*(Misc_calcs!$G$29:$Z$29)*($L71:$AE71))*Calcs!$G71","v":4194.0337954806273},null,{"$f":"SUMPRODUCT(($L71:$AE71)*(Misc_calcs!$G$29:$Z$29))*$F71*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2643.8700812642983},null,{"$f":"Assumptions!$G$86*$F71","v":7.0065339300000003E-4},null,{"$f":"($F71*Assumptions!$G$37)","v":21011.396999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH71))*(Misc_calcs!$G$29:$Z$29))","v":11905.525251532379},null,{"$f":"SUMPRODUCT(($AG71:$AZ71)*(Misc_calcs!$G$29:$Z$29))*$BF71*$G71","v":403.01693138185249},null,{"$f":"SUMPRODUCT($BF71*(Misc_calcs!$G$29:$Z$29))*$F71*Assumptions!$G$37*(1+Assumptions!$G$83)","v":255.43305752343809},null,6837.9038767449256,null,658.44998890529064,null,6179.4538878396352,null,-5726.0713636927439,null,false]
[null,49644754,"RBD21","RBD","22kV",410.67000000000007,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C72, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.5761576425544594E-3,1.0647724928875821E-2,1.1847495618615774E-2,1.3191327277251563E-2,1.4697078812678102E-2,1.6384866297158754E-2,1.8277351760957607E-2,2.0400069230288836E-2,2.278179283786342E-2,2.5454952462387572E-2,2.8456103063327114E-2,3.1826454679787994E-2,3.5612470969565907E-2,3.9866545189955145E-2,4.4647763681235159E-2,5.0022768224347133E-2,5.6066730125896601E-2,6.2864450558611784E-2,7.05116035790187E-2,7.4056923047811224E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C72,Demand!$B$9:$B$428,0))*$I72*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG72:$AZ72)*(Misc_calcs!$G$29:$Z$29)*($L72:$AE72))*Calcs!$G72","v":16850.90401762398},null,{"$f":"SUMPRODUCT(($L72:$AE72)*(Misc_calcs!$G$29:$Z$29))*$F72*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36687.182798144539},null,{"$f":"Assumptions!$G$86*$F72","v":2.4197908410000008E-3},null,{"$f":"($F72*Assumptions!$G$37)","v":72565.38900000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH72))*(Misc_calcs!$G$29:$Z$29))","v":41117.164704791889},null,{"$f":"SUMPRODUCT(($AG72:$AZ72)*(Misc_calcs!$G$29:$Z$29))*$BF72*$G72","v":1391.8674897871115},null,{"$f":"SUMPRODUCT($BF72*(Misc_calcs!$G$29:$Z$29))*$F72*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3046.6762009420104},null,53538.086815768518,null,4438.5436907291223,null,49099.543125039396,null,7982.3784202475072,null,true]
[null,49644782,"RBD21","RBD","22kV",138.13999999999999,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C73, Demand!$B$9:$B$428,0))","v":4},{"$f":"1/(H73+1)","v":0.2},null,null,2.7606773734547259E-3,3.0679127179950327E-3,3.4118977010790816E-3,3.7971865513437672E-3,4.2289100811333143E-3,4.7128496765216051E-3,5.2555208655441325E-3,5.8642677116994418E-3,6.5473694427582007E-3,7.3141609092486713E-3,8.1751686754731271E-3,9.1422647817197417E-3,1.0228840483056393E-2,1.145000257178411E-2,1.2822795231879553E-2,1.4366450759762818E-2,1.6102672922365713E-2,1.8055957217396633E-2,2.0253952859423437E-2,2.2727871947439617E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C73,Demand!$B$9:$B$428,0))*$I73*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG73:$AZ73)*(Misc_calcs!$G$29:$Z$29)*($L73:$AE73))*Calcs!$G73","v":4872.288524999527},null,{"$f":"SUMPRODUCT(($L73:$AE73)*(Misc_calcs!$G$29:$Z$29))*$F73*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3568.1430343356978},null,{"$f":"Assumptions!$G$86*$F73","v":8.1396232200000001E-4},null,{"$f":"($F73*Assumptions!$G$37)","v":24409.337999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH73))*(Misc_calcs!$G$29:$Z$29))","v":13830.874259916598},null,{"$f":"SUMPRODUCT(($AG73:$AZ73)*(Misc_calcs!$G$29:$Z$29))*$BF73*$G73","v":468.19240518954757},null,{"$f":"SUMPRODUCT($BF73*(Misc_calcs!$G$29:$Z$29))*$F73*Assumptions!$G$37*(1+Assumptions!$G$83)","v":344.73013307275812},null,8440.4315593352258,null,{"$f":"BL73+BN73","v":812.92253826230569},null,{"$f":"BP73-BR73","v":7627.5090210729204},null,{"$f":"BT73-BJ73","v":-6203.3652388436776},null,{"$f":"BV73>0","v":false}]
[null,49644808,"RBD21","RBD","22kV",110.15999999999998,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C74, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.20150730751247E-3,2.4465127046064345E-3,2.7208241693272885E-3,3.0280734797743553E-3,3.3723522117970603E-3,3.7582707424758943E-3,4.1910248917644537E-3,4.6764711967627803E-3,5.2212119430595297E-3,5.8326912245753124E-3,6.5193034695969288E-3,7.2905160587393002E-3,8.1570078732698149E-3,9.1308258528140854E-3,1.022556191359383E-2,1.1456552886169626E-2,1.2841106479859615E-2,1.4398756674883549E-2,1.6151552388838034E-2,1.8124383768133405E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C74,Demand!$B$9:$B$428,0))*$I74*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG74:$AZ74)*(Misc_calcs!$G$29:$Z$29)*($L74:$AE74))*Calcs!$G74","v":3885.4155488196611},null,{"$f":"SUMPRODUCT(($L74:$AE74)*(Misc_calcs!$G$29:$Z$29))*$F74*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2269.0873076587418},null,{"$f":"Assumptions!$G$86*$F74","v":6.4909576799999989E-4},null,{"$f":"($F74*Assumptions!$G$37)","v":19465.271999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH74))*(Misc_calcs!$G$29:$Z$29))","v":11029.456409963897},null,{"$f":"SUMPRODUCT(($AG74:$AZ74)*(Misc_calcs!$G$29:$Z$29))*$BF74*$G74","v":373.36090455827821},null,{"$f":"SUMPRODUCT($BF74*(Misc_calcs!$G$29:$Z$29))*$F74*Assumptions!$G$37*(1+Assumptions!$G$83)","v":219.22405071649135},null,{"$f":"BB74+BD74","v":6154.5028564784025},null,592.58495527476953,null,5561.9179012036329,null,-5467.5385087602644,null,false]
[null,49644823,"RBD21","RBD","22kV",78.161000000000001,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C75, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.5620189965730043E-3,1.735855841546328E-3,1.9304860012598964E-3,2.1484863040363415E-3,2.3927598150532865E-3,2.6665777006414154E-3,2.973626512029788E-3,3.318061594137397E-3,3.7045674172247267E-3,4.138425733515169E-3,4.6255925788595276E-3,5.1727852729404724E-3,5.7875807224277605E-3,6.4785265021950044E-3,7.2552663827923688E-3,8.1286821907761812E-3,9.1110541355510829E-3,1.0216242015845797E-2,1.1459890035075977E-2,1.285965831246437E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C75,Demand!$B$9:$B$428,0))*$I75*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG75:$AZ75)*(Misc_calcs!$G$29:$Z$29)*($L75:$AE75))*Calcs!$G75","v":2756.7898031163172},null,{"$f":"SUMPRODUCT(($L75:$AE75)*(Misc_calcs!$G$29:$Z$29))*$F75*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1142.3089154293962},null,{"$f":"Assumptions!$G$86*$F75","v":4.6054806030000004E-4},null,{"$f":"($F75*Assumptions!$G$37)","v":13811.048699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH75))*(Misc_calcs!$G$29:$Z$29))","v":7825.6476258096227},null,{"$f":"SUMPRODUCT(($AG75:$AZ75)*(Misc_calcs!$G$29:$Z$29))*$BF75*$G75","v":264.9079671494153},null,{"$f":"SUMPRODUCT($BF75*(Misc_calcs!$G$29:$Z$29))*$F75*Assumptions!$G$37*(1+Assumptions!$G$83)","v":110.36225303661006},null,3899.0987185457134,null,375.27022018602537,null,3523.8284983596882,null,-4301.819127449935,null,false]
[null,49644890,"RBD21","RBD","22kV",346.67,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C76, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.9280731508292309E-3,7.6990973066985539E-3,8.5623467209576185E-3,9.529250483236891E-3,1.0612684651994254E-2,1.1827157936584228E-2,1.318902141637603E-2,1.4716705426486504E-2,1.6430987148696875E-2,1.8355292908710276E-2,2.0516039704113722E-2,2.2943021079186214E-2,2.5669843132048363E-2,2.8734417196759794E-2,3.2179516599360691E-2,3.6053405855559412E-2,4.0410551773537889E-2,4.5312427164868198E-2,5.0828419268686295E-2,5.7036856580417641E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C76,Demand!$B$9:$B$428,0))*$I76*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG76:$AZ76)*(Misc_calcs!$G$29:$Z$29)*($L76:$AE76))*Calcs!$G76","v":12227.278579423675},null,{"$f":"SUMPRODUCT(($L76:$AE76)*(Misc_calcs!$G$29:$Z$29))*$F76*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22471.697135674953},null,{"$f":"Assumptions!$G$86*$F76","v":2.042683641E-3},null,{"$f":"($F76*Assumptions!$G$37)","v":61256.589},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH76))*(Misc_calcs!$G$29:$Z$29))","v":34709.346892176683},null,{"$f":"SUMPRODUCT(($AG76:$AZ76)*(Misc_calcs!$G$29:$Z$29))*$BF76*$G76","v":1174.9548364489681},null,{"$f":"SUMPRODUCT($BF76*(Misc_calcs!$G$29:$Z$29))*$F76*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2171.0651925684888},null,34698.975715098626,null,3346.0200290174571,null,31352.955686081168,null,-3356.3912060955154,null,false]
[null,49644901,"RBD12","RBD","22kV",281.85000000000002,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C77, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.0161747589869358E-3,6.5913114914927474E-3,7.2253759652744776E-3,7.9246162562681844E-3,8.6959568088437918E-3,9.5470726225591069E-3,1.0486471645791581E-2,1.1523586289241071E-2,1.2668875074242254E-2,1.3933935544181059E-2,1.5331629693356007E-2,1.6876223307784998E-2,1.8583540768313686E-2,2.0471137039693058E-2,2.2558488762020247E-2,2.4867206575253101E-2,2.7421271045841536E-2,3.0247294829556962E-2,3.3374813999345179E-2,3.6836611794810348E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C77,Demand!$B$9:$B$428,0))*$I77*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG77:$AZ77)*(Misc_calcs!$G$29:$Z$29)*($L77:$AE77))*Calcs!$G77","v":12428.333366061235},null,{"$f":"SUMPRODUCT(($L77:$AE77)*(Misc_calcs!$G$29:$Z$29))*$F77*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13259.628934158296},null,{"$f":"Assumptions!$G$86*$F77","v":1.6607447550000003E-3},null,{"$f":"($F77*Assumptions!$G$37)","v":49802.895000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH77))*(Misc_calcs!$G$29:$Z$29))","v":28219.428913837368},null,{"$f":"SUMPRODUCT(($AG77:$AZ77)*(Misc_calcs!$G$29:$Z$29))*$BF77*$G77","v":1328.3916572033866},null,{"$f":"SUMPRODUCT($BF77*(Misc_calcs!$G$29:$Z$29))*$F77*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1435.0810245364366},null,25687.962300219529,null,2763.4726817398232,null,22924.489618479707,null,-5294.9392953576607,null,false]
[null,49644910,"RBD12","RBD","22kV",62.801000000000002,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C78, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.5925813479827457E-3,1.7507434652703165E-3,1.9256483319557819E-3,2.1191259732212878E-3,2.3332103657767739E-3,2.5701624494893511E-3,2.8324957562623826E-3,3.1230049554096789E-3,3.4447976491035299E-3,3.8013297897567504E-3,4.1964451338832951E-3,4.634419194576341E-3,5.1200082078126487E-3,5.6585036869683941E-3,6.2557932059179007E-3,6.9184281246675184E-3,7.6536990535276284E-3,8.4697199433219211E-3,9.3755217911642534E-3,1.0381157065112705E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C78,Demand!$B$9:$B$428,0))*$I78*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG78:$AZ78)*(Misc_calcs!$G$29:$Z$29)*($L78:$AE78))*Calcs!$G78","v":3419.6717595175073},null,{"$f":"SUMPRODUCT(($L78:$AE78)*(Misc_calcs!$G$29:$Z$29))*$F78*Assumptions!$G$37*(1+Assumptions!$G$83)","v":812.6430681844131},null,{"$f":"Assumptions!$G$86*$F78","v":3.7004233230000002E-4},null,{"$f":"($F78*Assumptions!$G$37)","v":11096.9367},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH78))*(Misc_calcs!$G$29:$Z$29))","v":6287.771350781979},null,{"$f":"SUMPRODUCT(($AG78:$AZ78)*(Misc_calcs!$G$29:$Z$29))*$BF78*$G78","v":295.9883784425399},null,{"$f":"SUMPRODUCT($BF78*(Misc_calcs!$G$29:$Z$29))*$F78*Assumptions!$G$37*(1+Assumptions!$G$83)","v":71.248128665833931},null,4232.3148277019209,null,367.23650710837381,null,3865.0783205935472,null,-2422.6930301884317,null,false]
[null,49670370,"RBD21","RBD","12.7kV",219.01,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C79, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.2904741367655045E-3,1.2904741367655045E-3,1.2904741367655045E-3,1.2904741367655045E-3,1.2904741367655045E-3,1.2904741367655045E-3,1.4109266513038076E-3,1.5740596617747635E-3,1.758687205471583E-3,1.9678073463481743E-3,2.204850741926956E-3,2.4737443962255896E-3,2.7789849371007798E-3,3.1257228536783746E-3,3.5198593472217637E-3,3.9681576996074596E-3,4.4783713525839708E-3,5.0593912240168466E-3,5.7214151710893073E-3,6.4761429526821474E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C79,Demand!$B$9:$B$428,0))*$I79*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG79:$AZ79)*(Misc_calcs!$G$29:$Z$29)*($L79:$AE79))*Calcs!$G79","v":1405.0560198263465},null,{"$f":"SUMPRODUCT(($L79:$AE79)*(Misc_calcs!$G$29:$Z$29))*$F79*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1632.8007282743936},null,{"$f":"Assumptions!$G$86*$F79","v":1.2904726230000001E-3},null,{"$f":"($F79*Assumptions!$G$37)","v":38699.066999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH79))*(Misc_calcs!$G$29:$Z$29))","v":21927.752799075821},null,{"$f":"SUMPRODUCT(($AG79:$AZ79)*(Misc_calcs!$G$29:$Z$29))*$BF79*$G79","v":742.28187824354143},null,{"$f":"SUMPRODUCT($BF79*(Misc_calcs!$G$29:$Z$29))*$F79*Assumptions!$G$37*(1+Assumptions!$G$83)","v":866.49933559357873},null,3037.8567481007403,null,1608.78121383712,null,1429.0755342636203,null,-20498.677264812199,null,false]
[null,49692847,"DMA23","DMA","12.7kV",209.07,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C80, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.7861507543523257E-3,6.4750990126577757E-3,7.2513082285062432E-3,8.1261807321327331E-3,9.1126372115502841E-3,1.0225321332110054E-2,1.1480832145852004E-2,1.2897988084029838E-2,1.449812684572843E-2,1.6305446086338504E-2,1.8347390481611339E-2,2.0655091507237829E-2,2.3263867143065727E-2,2.6213789699616845E-2,2.9550331088908133E-2,3.3325096140393376E-2,3.7596656017369917E-2,3.7702001367535709E-2,3.7702001367535709E-2,3.7702001367535709E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C80,Demand!$B$9:$B$428,0))*$I80*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG80:$AZ80)*(Misc_calcs!$G$29:$Z$29)*($L80:$AE80))*Calcs!$G80","v":11014.064162151637},null,{"$f":"SUMPRODUCT(($L80:$AE80)*(Misc_calcs!$G$29:$Z$29))*$F80*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11556.102215737525},null,{"$f":"Assumptions!$G$86*$F80","v":1.2319031610000001E-3},null,{"$f":"($F80*Assumptions!$G$37)","v":36942.668999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH80))*(Misc_calcs!$G$29:$Z$29))","v":20932.538595054029},null,{"$f":"SUMPRODUCT(($AG80:$AZ80)*(Misc_calcs!$G$29:$Z$29))*$BF80*$G80","v":742.34726057498369},null,{"$f":"SUMPRODUCT($BF80*(Misc_calcs!$G$29:$Z$29))*$F80*Assumptions!$G$37*(1+Assumptions!$G$83)","v":789.63025864709732},null,22570.16637788916,null,1531.9775192220809,null,21038.188858667079,null,105.6502636130499,null,true]
[null,49692870,"DMA23","DMA","12.7kV",274.47000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C81, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.5961390804375698E-3,8.5005999234905975E-3,9.5196181636681906E-3,1.066816293848219E-2,1.1963196706625564E-2,1.3423943875373063E-2,1.507219591080499E-2,1.6932657910860811E-2,1.9033342303281589E-2,2.1406016106171755E-2,2.4086709071066456E-2,2.7116291031671527E-2,3.0541127922500834E-2,3.4413827229415196E-2,3.879408511011917E-2,4.3749649101515145E-2,4.935741224033826E-2,4.9495711079291752E-2,4.9495711079291752E-2,4.9495711079291752E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C81,Demand!$B$9:$B$428,0))*$I81*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG81:$AZ81)*(Misc_calcs!$G$29:$Z$29)*($L81:$AE81))*Calcs!$G81","v":14459.416418356343},null,{"$f":"SUMPRODUCT(($L81:$AE81)*(Misc_calcs!$G$29:$Z$29))*$F81*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19916.714629161976},null,{"$f":"Assumptions!$G$86*$F81","v":1.6172595810000003E-3},null,{"$f":"($F81*Assumptions!$G$37)","v":48498.849000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH81))*(Misc_calcs!$G$29:$Z$29))","v":27480.527422320178},null,{"$f":"SUMPRODUCT(($AG81:$AZ81)*(Misc_calcs!$G$29:$Z$29))*$BF81*$G81","v":974.56379494913563},null,{"$f":"SUMPRODUCT($BF81*(Misc_calcs!$G$29:$Z$29))*$F81*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1360.9122029578632},null,34376.13104751832,null,2335.4759979069986,null,32040.65504961132,null,4560.1276272911418,null,true]
[null,49692920,"DMA23","DMA","22kV",404.13000000000005,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C82, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.8205505605090609E-3,5.4586331466386622E-3,6.1895561776216107E-3,7.0274375845644074E-3,7.9885995758148792E-3,9.0919185321918297E-3,1.0359231037606161E-2,1.1815805114048443E-2,1.3490887201762832E-2,1.5418337136860163E-2,1.7637365368721718E-2,2.019338897376674E-2,2.3139025713385837E-2,2.6535248513599067E-2,3.0452726383854614E-2,3.4973382025605793E-2,4.0192201304760727E-2,4.6219335488493794E-2,5.3182543807351101E-2,6.1230031650631886E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C82,Demand!$B$9:$B$428,0))*$I82*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG82:$AZ82)*(Misc_calcs!$G$29:$Z$29)*($L82:$AE82))*Calcs!$G82","v":11810.572548954126},null,{"$f":"SUMPRODUCT(($L82:$AE82)*(Misc_calcs!$G$29:$Z$29))*$F82*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23905.958399708452},null,{"$f":"Assumptions!$G$86*$F82","v":2.3812551990000006E-3},null,{"$f":"($F82*Assumptions!$G$37)","v":71409.771000000008},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH82))*(Misc_calcs!$G$29:$Z$29))","v":40462.365822065272},null,{"$f":"SUMPRODUCT(($AG82:$AZ82)*(Misc_calcs!$G$29:$Z$29))*$BF82*$G82","v":1434.9490525477984},null,{"$f":"SUMPRODUCT($BF82*(Misc_calcs!$G$29:$Z$29))*$F82*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2950.4110464099326},null,35716.530948662577,null,4385.3600989577308,null,31331.170849704846,null,-9131.1949723604266,null,false]
[null,49692937,"DMA23","DMA","22kV",122.21999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C83, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.5737344502303411E-3,1.7837614368892351E-3,2.0244875152565555E-3,2.3005960504926671E-3,2.617503413741732E-3,2.9814755617702119E-3,3.3997633505600555E-3,3.8807596137452535E-3,4.4341815293118076E-3,5.0712823707837144E-3,5.8050974052980099E-3,6.6507294757808186E-3,7.6256807056168307E-3,8.7502378124016435E-3,1.0047919736602063E-2,1.1545997709172719E-2,1.3276099531912042E-2,1.5274911763427393E-2,1.758499573605303E-2,2.0255735926162623E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C83,Demand!$B$9:$B$428,0))*$I83*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG83:$AZ83)*(Misc_calcs!$G$29:$Z$29)*($L83:$AE83))*Calcs!$G83","v":3892.7356901456446},null,{"$f":"SUMPRODUCT(($L83:$AE83)*(Misc_calcs!$G$29:$Z$29))*$F83*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2382.7946601646809},null,{"$f":"Assumptions!$G$86*$F83","v":7.2015690599999997E-4},null,{"$f":"($F83*Assumptions!$G$37)","v":21596.273999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH83))*(Misc_calcs!$G$29:$Z$29))","v":12236.929579028567},null,{"$f":"SUMPRODUCT(($AG83:$AZ83)*(Misc_calcs!$G$29:$Z$29))*$BF83*$G83","v":433.96796377995162},null,{"$f":"SUMPRODUCT($BF83*(Misc_calcs!$G$29:$Z$29))*$F83*Assumptions!$G$37*(1+Assumptions!$G$83)","v":269.8515409841886},null,6275.530350310326,null,703.81950476414022,null,5571.7108455461857,null,-6665.2187334823811,null,false]
[null,49692948,"DMA23","DMA","22kV",109.39000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C84, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.3048277183433207E-3,1.4775440573845128E-3,1.6753904690818004E-3,1.9021883982270572E-3,2.1623559438754599E-3,2.4610025690655589E-3,2.8040390052798303E-3,3.1983048064379263E-3,3.6517164056141249E-3,4.1734389909215686E-3,4.774086055686212E-3,5.4659511044474387E-3,6.2632767247847885E-3,7.1825670821334762E-3,8.2429508799887578E-3,9.4666029737485897E-3,1.087923415912646E-2,1.2510660206087983E-2,1.4395463012115252E-2,1.6573758845575985E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C84,Demand!$B$9:$B$428,0))*$I84*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG84:$AZ84)*(Misc_calcs!$G$29:$Z$29)*($L84:$AE84))*Calcs!$G84","v":3196.8884545321848},null,{"$f":"SUMPRODUCT(($L84:$AE84)*(Misc_calcs!$G$29:$Z$29))*$F84*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1751.5366227485631},null,{"$f":"Assumptions!$G$86*$F84","v":6.4455869700000008E-4},null,{"$f":"($F84*Assumptions!$G$37)","v":19329.213},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH84))*(Misc_calcs!$G$29:$Z$29))","v":10952.362351905867},null,{"$f":"SUMPRODUCT(($AG84:$AZ84)*(Misc_calcs!$G$29:$Z$29))*$BF84*$G84","v":388.41233478881458},null,{"$f":"SUMPRODUCT($BF84*(Misc_calcs!$G$29:$Z$29))*$F84*Assumptions!$G$37*(1+Assumptions!$G$83)","v":216.17008251850422},null,4948.4250772807482,null,604.58241730731879,null,4343.8426599734294,null,-6608.519691932438,null,false]
[null,49692964,"DMA23","DMA","22kV",73.75,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C85, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.7970604468251101E-4,9.9615023523272513E-4,1.1295369512275598E-3,1.2824425849643061E-3,1.4578457890192442E-3,1.6591913289019555E-3,1.8904641799011559E-3,2.1562755231264012E-3,2.4619625643481275E-3,2.8137044115592426E-3,3.2186566103561392E-3,3.6851073585610983E-3,4.2226589126325813E-3,4.8424382695616032E-3,5.5573418721928027E-3,6.3823198584327476E-3,7.3347062732935023E-3,8.4346027077336905E-3,9.7053240437288569E-3,1.1173916398767973E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C85,Demand!$B$9:$B$428,0))*$I85*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG85:$AZ85)*(Misc_calcs!$G$29:$Z$29)*($L85:$AE85))*Calcs!$G85","v":2155.3206282269734},null,{"$f":"SUMPRODUCT(($L85:$AE85)*(Misc_calcs!$G$29:$Z$29))*$F85*Assumptions!$G$37*(1+Assumptions!$G$83)","v":796.13740154784784},null,{"$f":"Assumptions!$G$86*$F85","v":4.3455712500000001E-4},null,{"$f":"($F85*Assumptions!$G$37)","v":13031.625},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH85))*(Misc_calcs!$G$29:$Z$29))","v":7384.0088075057847},null,{"$f":"SUMPRODUCT(($AG85:$AZ85)*(Misc_calcs!$G$29:$Z$29))*$BF85*$G85","v":261.86497568950608},null,{"$f":"SUMPRODUCT($BF85*(Misc_calcs!$G$29:$Z$29))*$F85*Assumptions!$G$37*(1+Assumptions!$G$83)","v":98.257202021045799},null,2951.4580297748212,null,360.12217771055191,null,2591.3358520642691,null,-4792.672955441516,null,false]
[null,49693079,"DMA23","DMA","22kV",435.81999999999994,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C86, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.4189458518175381E-3,1.0341682767201144E-2,1.1361270427046133E-2,1.2488227154206279E-2,1.3734237445642453E-2,1.5112282969473329E-2,1.6636788402604998E-2,1.8323783799636895E-2,2.0191085377062948E-2,2.2258496812267811E-2,2.4548033397001252E-2,2.7084171652736862E-2,2.9894127313745831E-2,3.3008164916368293E-2,3.6459942603775677E-2,4.0286896168869414E-2,4.4530666818742723E-2,4.9237577657790008E-2,5.4459164459158937E-2,6.0252766932579416E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C86,Demand!$B$9:$B$428,0))*$I86*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG86:$AZ86)*(Misc_calcs!$G$29:$Z$29)*($L86:$AE86))*Calcs!$G86","v":15046.266638720486},null,{"$f":"SUMPRODUCT(($L86:$AE86)*(Misc_calcs!$G$29:$Z$29))*$F86*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32951.832733660194},null,{"$f":"Assumptions!$G$86*$F86","v":2.5679821859999996E-3},null,{"$f":"($F86*Assumptions!$G$37)","v":77009.393999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH86))*(Misc_calcs!$G$29:$Z$29))","v":43635.236860842997},null,{"$f":"SUMPRODUCT(($AG86:$AZ86)*(Misc_calcs!$G$29:$Z$29))*$BF86*$G86","v":1547.4711010847529},null,{"$f":"SUMPRODUCT($BF86*(Misc_calcs!$G$29:$Z$29))*$F86*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3431.2681291117428},null,47998.099372380682,null,4978.7392301964956,null,43019.360142184189,null,-615.87671865880839,null,false]
[null,49698660,"RBD12","RBD","22kV",245.13,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C87, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.4443811933031743E-3,1.4825936650605805E-3,1.6330562027695979E-3,1.8009867689678433E-3,1.9885347350119906E-3,2.198123278877584E-3,2.4324850287615225E-3,2.6947024120610942E-3,2.9882533366295825E-3,3.3170629152392316E-3,3.6855620395220474E-3,4.0987537178333779E-3,4.5622882142248777E-3,5.0825481649885533E-3,5.6667450072745993E-3,6.3230282336265925E-3,7.0606091897955133E-3,7.8899013641546452E-3,8.8226793791486603E-3,9.8722591926816289E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C87,Demand!$B$9:$B$428,0))*$I87*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG87:$AZ87)*(Misc_calcs!$G$29:$Z$29)*($L87:$AE87))*Calcs!$G87","v":3070.9204819533475},null,{"$f":"SUMPRODUCT(($L87:$AE87)*(Misc_calcs!$G$29:$Z$29))*$F87*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2847.1268187639162},null,{"$f":"Assumptions!$G$86*$F87","v":1.4443794990000001E-3},null,{"$f":"($F87*Assumptions!$G$37)","v":43314.470999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH87))*(Misc_calcs!$G$29:$Z$29))","v":24542.943443849399},null,{"$f":"SUMPRODUCT(($AG87:$AZ87)*(Misc_calcs!$G$29:$Z$29))*$BF87*$G87","v":1155.3260490695977},null,{"$f":"SUMPRODUCT($BF87*(Misc_calcs!$G$29:$Z$29))*$F87*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1085.508613962191},null,5918.0473007172641,null,2240.8346630317888,null,3677.2126376854753,null,-20865.730806163923,null,false]
[null,49740865,"RBD12","RBD","22kV",237.17999999999998,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C88, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3975373533539216E-3,1.3975373533539216E-3,1.5057857155047561E-3,1.6590289623863554E-3,1.8300491135626257E-3,2.0210292049801398E-3,2.2344296188325247E-3,2.4730240751397892E-3,2.7399403584850096E-3,3.0387064085162299E-3,3.3733024867691418E-3,3.748220227568726E-3,4.1685294887384089E-3,4.6399540403002648E-3,5.1689572682366101E-3,5.7628392279126511E-3,6.4298465604388996E-3,7.1792969879267352E-3,8.0217203334898481E-3,8.9690182726318759E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C88,Demand!$B$9:$B$428,0))*$I88*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG88:$AZ88)*(Misc_calcs!$G$29:$Z$29)*($L88:$AE88))*Calcs!$G88","v":2811.3790239458508},null,{"$f":"SUMPRODUCT(($L88:$AE88)*(Misc_calcs!$G$29:$Z$29))*$F88*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2522.5020470780942},null,{"$f":"Assumptions!$G$86*$F88","v":1.3975357139999998E-3},null,{"$f":"($F88*Assumptions!$G$37)","v":41909.705999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH88))*(Misc_calcs!$G$29:$Z$29))","v":23746.972324938608},null,{"$f":"SUMPRODUCT(($AG88:$AZ88)*(Misc_calcs!$G$29:$Z$29))*$BF88*$G88","v":1117.8567793347495},null,{"$f":"SUMPRODUCT($BF88*(Misc_calcs!$G$29:$Z$29))*$F88*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1016.2404400261811},null,5333.881071023945,null,2134.0972193609305,null,3199.7838516630145,null,-20547.188473275593,null,false]
[null,49784706,"DMA15","DMA","22kV",179.39,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C89, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.6814829209524808E-3,4.1156300048801817E-3,4.604765032724379E-3,5.1561016663945339E-3,5.77782017830346E-3,6.4791987188116554E-3,7.2707625651199379E-3,8.1644538287823955E-3,9.1738244415480868E-3,1.0314255629257304E-2,1.1603207527609023E-2,1.3060503099288787E-2,1.4708651087752508E-2,1.6573213398643316E-2,1.8683223046469639E-2,2.10716596544313E-2,2.3775990463542E-2,2.6838785909856108E-2,3.0308420084342411E-2,3.2349749009050702E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C89,Demand!$B$9:$B$428,0))*$I89*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG89:$AZ89)*(Misc_calcs!$G$29:$Z$29)*($L89:$AE89))*Calcs!$G89","v":5677.9141658235876},null,{"$f":"SUMPRODUCT(($L89:$AE89)*(Misc_calcs!$G$29:$Z$29))*$F89*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6632.6960815846187},null,{"$f":"Assumptions!$G$86*$F89","v":1.057019697E-3},null,{"$f":"($F89*Assumptions!$G$37)","v":31698.212999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH89))*(Misc_calcs!$G$29:$Z$29))","v":17960.913084453732},null,{"$f":"SUMPRODUCT(($AG89:$AZ89)*(Misc_calcs!$G$29:$Z$29))*$BF89*$G89","v":493.4130525438793},null,{"$f":"SUMPRODUCT($BF89*(Misc_calcs!$G$29:$Z$29))*$F89*Assumptions!$G$37*(1+Assumptions!$G$83)","v":581.34883087350681},null,12310.610247408207,null,1074.7618834173861,null,11235.848363990821,null,-6725.0647204629113,null,false]
[null,49784717,"DMA15","DMA","22kV",311.25,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C90, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.3875442284768366E-3,7.1408096271751847E-3,7.9894816680721494E-3,8.9460763903522981E-3,1.0024786947415976E-2,1.1241711362005281E-2,1.2615111479979825E-2,1.4165707420750993E-2,1.5917012416700162E-2,1.7895713610604467E-2,2.0132105150612124E-2,2.2660580799674646E-2,2.5520194275394214E-2,2.875529667388222E-2,3.2416261626699791E-2,3.6560310315188922E-2,4.1252450146482225E-2,4.6566542808644369E-2,5.2586519601157108E-2,5.612832030250868E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C90,Demand!$B$9:$B$428,0))*$I90*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG90:$AZ90)*(Misc_calcs!$G$29:$Z$29)*($L90:$AE90))*Calcs!$G90","v":9851.445365475176},null,{"$f":"SUMPRODUCT(($L90:$AE90)*(Misc_calcs!$G$29:$Z$29))*$F90*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19966.978868450995},null,{"$f":"Assumptions!$G$86*$F90","v":1.833978375E-3},null,{"$f":"($F90*Assumptions!$G$37)","v":54997.875},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH90))*(Misc_calcs!$G$29:$Z$29))","v":31163.020221507464},null,{"$f":"SUMPRODUCT(($AG90:$AZ90)*(Misc_calcs!$G$29:$Z$29))*$BF90*$G90","v":856.0946128785464},null,{"$f":"SUMPRODUCT($BF90*(Misc_calcs!$G$29:$Z$29))*$F90*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1750.0846832826373},null,29818.424233926169,null,2606.1792961611836,null,27212.244937764986,null,-3950.7752837424778,null,false]
[null,49784920,"DMA24","DMA","22kV",364.6,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C91, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.7417073533838313E-3,7.556864002770735E-3,8.4782922412177872E-3,9.5203644456479282E-3,1.0699440175605241E-2,1.203414478163534E-2,1.3545687428812016E-2,1.5258224144510748E-2,1.719927230084882E-2,1.9400183858299558E-2,2.1896685744309075E-2,2.4729496938128738E-2,2.7945033202058666E-2,3.1596211964505169E-2,3.5743371649853903E-2,4.045532179636236E-2,4.5810542642921476E-2,5.1898555540758506E-2,5.8821488605144051E-2,6.5749029983276044E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C91,Demand!$B$9:$B$428,0))*$I91*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG91:$AZ91)*(Misc_calcs!$G$29:$Z$29)*($L91:$AE91))*Calcs!$G91","v":14814.602798726859},null,{"$f":"SUMPRODUCT(($L91:$AE91)*(Misc_calcs!$G$29:$Z$29))*$F91*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25753.457266352238},null,{"$f":"Assumptions!$G$86*$F91","v":2.14833258E-3},null,{"$f":"($F91*Assumptions!$G$37)","v":64424.82},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH91))*(Misc_calcs!$G$29:$Z$29))","v":36504.53710124216},null,{"$f":"SUMPRODUCT(($AG91:$AZ91)*(Misc_calcs!$G$29:$Z$29))*$BF91*$G91","v":1373.6223222586104},null,{"$f":"SUMPRODUCT($BF91*(Misc_calcs!$G$29:$Z$29))*$F91*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2401.4506833514056},null,40568.060065079095,null,3775.073005610016,null,36792.98705946908,null,288.44995822691999,null,true]
[null,49785265,"DMA24","DMA","22kV",512.41,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C92, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.0258363421882492E-2,1.1114750186733857E-2,1.2047898372217519E-2,1.3064933302452741E-2,1.4173655873236856E-2,1.5382607471378013E-2,1.6701141187294571E-2,1.8139499934475639E-2,1.9708902149451476E-2,2.1421635811868334E-2,2.3291161596681511E-2,2.5332226050004653E-2,2.7560985767487233E-2,2.9995143649996645E-2,3.2654098416705302E-2,3.5559108671348212E-2,3.8733472944442363E-2,4.2202727273761731E-2,4.5994862038568049E-2,5.014055993135743E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C92,Demand!$B$9:$B$428,0))*$I92*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG92:$AZ92)*(Misc_calcs!$G$29:$Z$29)*($L92:$AE92))*Calcs!$G92","v":14719.724934381617},null,{"$f":"SUMPRODUCT(($L92:$AE92)*(Misc_calcs!$G$29:$Z$29))*$F92*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36016.217991989935},null,{"$f":"Assumptions!$G$86*$F92","v":3.0192734429999998E-3},null,{"$f":"($F92*Assumptions!$G$37)","v":90542.846999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH92))*(Misc_calcs!$G$29:$Z$29))","v":51303.592583783582},null,{"$f":"SUMPRODUCT(($AG92:$AZ92)*(Misc_calcs!$G$29:$Z$29))*$BF92*$G92","v":1930.4931819762328},null,{"$f":"SUMPRODUCT($BF92*(Misc_calcs!$G$29:$Z$29))*$F92*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4743.2447756092542},null,50735.94292637155,null,6673.7379575854866,null,44062.204968786064,null,-7241.3876149975185,null,false]
[null,49790471,"RBD12","RBD","12.7kV",552.71,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C93, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,9.6700279866507137E-3,1.0769923043952322E-2,1.2004957289208303E-2,1.3392367688215948E-2,1.495163989335275E-2,1.6704805798647044E-2,1.8676780832459924E-2,2.0895746326719606E-2,2.3393583021812988E-2,2.6206362583798222E-2,2.9374904938751827E-2,3.2945410282787108E-2,3.6970175822595347E-2,4.1508408659590226E-2,4.6627147772826991E-2,5.2402309806743735E-2,5.8919875357738183E-2,6.6277234710795899E-2,7.4584714540332941E-2,8.39673099995695E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C93,Demand!$B$9:$B$428,0))*$I93*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG93:$AZ93)*(Misc_calcs!$G$29:$Z$29)*($L93:$AE93))*Calcs!$G93","v":24728.974297875102},null,{"$f":"SUMPRODUCT(($L93:$AE93)*(Misc_calcs!$G$29:$Z$29))*$F93*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51641.800603416013},null,{"$f":"Assumptions!$G$86*$F93","v":3.2567331330000003E-3},null,{"$f":"($F93*Assumptions!$G$37)","v":97663.857000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH93))*(Misc_calcs!$G$29:$Z$29))","v":55338.515362664722},null,{"$f":"SUMPRODUCT(($AG93:$AZ93)*(Misc_calcs!$G$29:$Z$29))*$BF93*$G93","v":2604.9861729745744},null,{"$f":"SUMPRODUCT($BF93*(Misc_calcs!$G$29:$Z$29))*$F93*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5518.6771509443852},null,76370.774901291123,null,8123.6633239189596,null,68247.111577372169,null,12908.596214707446,null,true]
[null,49790507,"RBD12","RBD","12.7kV",261.35000000000002,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C94, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.5399544114134728E-3,1.5399544114134728E-3,1.5399544114134728E-3,1.5399544114134728E-3,1.5399544114134728E-3,1.5399544114134728E-3,1.7061200871172643E-3,1.8931956620064803E-3,2.1036169555192835E-3,2.3404665717375673E-3,2.6072480792571533E-3,2.907944718946918E-3,3.2470864108303933E-3,3.6298262437586245E-3,4.0620278013572689E-3,4.5503648720017749E-3,5.1024353128331541E-3,5.7268910921151987E-3,6.4335868251787142E-3,7.233749452094998E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C94,Demand!$B$9:$B$428,0))*$I94*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG94:$AZ94)*(Misc_calcs!$G$29:$Z$29)*($L94:$AE94))*Calcs!$G94","v":2286.2055602599853},null,{"$f":"SUMPRODUCT(($L94:$AE94)*(Misc_calcs!$G$29:$Z$29))*$F94*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2264.8756285816248},null,{"$f":"Assumptions!$G$86*$F94","v":1.5399526050000002E-3},null,{"$f":"($F94*Assumptions!$G$37)","v":46180.544999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH94))*(Misc_calcs!$G$29:$Z$29))","v":26166.924770734069},null,{"$f":"SUMPRODUCT(($AG94:$AZ94)*(Misc_calcs!$G$29:$Z$29))*$BF94*$G94","v":1231.7727855600676},null,{"$f":"SUMPRODUCT($BF94*(Misc_calcs!$G$29:$Z$29))*$F94*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1233.9153091533983},null,4551.0811888416101,null,2465.6880947134659,null,2085.3930941281442,null,-24081.531676605926,null,false]
[null,49790513,"RBD12","RBD","12.7kV",425.49,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C95, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.5071176679254581E-3,2.5071176679254581E-3,2.5071176679254581E-3,2.5071176679254581E-3,2.5071176679254581E-3,2.5071176679254581E-3,2.7776431447006878E-3,3.0822109134384431E-3,3.4247866018898023E-3,3.8103888333981921E-3,4.2447215811866309E-3,4.7342697473301085E-3,5.2864082530867567E-3,5.909526567655852E-3,6.6131708788961319E-3,7.4082064258199163E-3,8.3070028745260323E-3,9.3236460332278386E-3,1.0474179675704192E-2,1.1776881784472549E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C95,Demand!$B$9:$B$428,0))*$I95*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG95:$AZ95)*(Misc_calcs!$G$29:$Z$29)*($L95:$AE95))*Calcs!$G95","v":3722.0493737708862},null,{"$f":"SUMPRODUCT(($L95:$AE95)*(Misc_calcs!$G$29:$Z$29))*$F95*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6003.1343766814598},null,{"$f":"Assumptions!$G$86*$F95","v":2.5071147270000001E-3},null,{"$f":"($F95*Assumptions!$G$37)","v":75184.082999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH95))*(Misc_calcs!$G$29:$Z$29))","v":42600.975017025587},null,{"$f":"SUMPRODUCT(($AG95:$AZ95)*(Misc_calcs!$G$29:$Z$29))*$BF95*$G95","v":2005.383594903207},null,{"$f":"SUMPRODUCT($BF95*(Misc_calcs!$G$29:$Z$29))*$F95*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3270.5369411083934},null,9725.1837504523464,null,5275.9205360116002,null,4449.2632144407462,null,-38151.711802584839,null,false]
[null,49811851,"DMA23","DMA","22kV",44.633000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C96, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1380089539399568E-3,1.2860950372230624E-3,1.4547374848510335E-3,1.6468836475383706E-3,1.8659118112275717E-3,2.1156949873248759E-3,2.4006742213466912E-3,2.7259428476905777E-3,3.0973433331283251E-3,3.5215785989169898E-3,4.0063399960332743E-3,4.5604544355948434E-3,5.194053553528733E-3,5.9187682224530296E-3,6.7479522231552215E-3,7.6969394628807579E-3,8.0487560483915518E-3,8.0487560483915518E-3,8.0487560483915518E-3,8.0487560483915518E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C96,Demand!$B$9:$B$428,0))*$I96*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG96:$AZ96)*(Misc_calcs!$G$29:$Z$29)*($L96:$AE96))*Calcs!$G96","v":2379.5251214959289},null,{"$f":"SUMPRODUCT(($L96:$AE96)*(Misc_calcs!$G$29:$Z$29))*$F96*Assumptions!$G$37*(1+Assumptions!$G$83)","v":532.646871314858},null,{"$f":"Assumptions!$G$86*$F96","v":2.6299102590000004E-4},null,{"$f":"($F96*Assumptions!$G$37)","v":7886.6511},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH96))*(Misc_calcs!$G$29:$Z$29))","v":4468.7520692258404},null,{"$f":"SUMPRODUCT(($AG96:$AZ96)*(Misc_calcs!$G$29:$Z$29))*$BF96*$G96","v":158.47890793152175},null,{"$f":"SUMPRODUCT($BF96*(Misc_calcs!$G$29:$Z$29))*$F96*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.987568238854692},null,2912.1719928107868,null,194.46647617037644,null,2717.7055166404102,null,-1751.0465525854302,null,false]
[null,49811871,"DMA23","DMA","22kV",90.537000000000006,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C97, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.334717908786746E-4,5.8223628941850855E-4,7.0694255292597194E-4,8.622626692770288E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C97,Demand!$B$9:$B$428,0))*$I97*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG97:$AZ97)*(Misc_calcs!$G$29:$Z$29)*($L97:$AE97))*Calcs!$G97","v":333.70533569958059},null,{"$f":"SUMPRODUCT(($L97:$AE97)*(Misc_calcs!$G$29:$Z$29))*$F97*Assumptions!$G$37*(1+Assumptions!$G$83)","v":153.58107224448349},null,{"$f":"Assumptions!$G$86*$F97","v":5.3347116510000007E-4},null,{"$f":"($F97*Assumptions!$G$37)","v":15997.8879},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH97))*(Misc_calcs!$G$29:$Z$29))","v":9064.7593953240867},null,{"$f":"SUMPRODUCT(($AG97:$AZ97)*(Misc_calcs!$G$29:$Z$29))*$BF97*$G97","v":321.47077022373986},null,{"$f":"SUMPRODUCT($BF97*(Misc_calcs!$G$29:$Z$29))*$F97*Assumptions!$G$37*(1+Assumptions!$G$83)","v":148.07868301732421},null,487.28640794406408,null,469.54945324106404,null,17.736954703000038,null,-9047.0224406210873,null,false]
[null,49811882,"DMA23","DMA","22kV",163.58000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C98, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,9.6386356464134662E-4,1.1575306491216505E-3,1.4086749827052661E-3,1.7218463239248492E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C98,Demand!$B$9:$B$428,0))*$I98*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG98:$AZ98)*(Misc_calcs!$G$29:$Z$29)*($L98:$AE98))*Calcs!$G98","v":611.9439854766573},null,{"$f":"SUMPRODUCT(($L98:$AE98)*(Misc_calcs!$G$29:$Z$29))*$F98*Assumptions!$G$37*(1+Assumptions!$G$83)","v":508.6798221029764},null,{"$f":"Assumptions!$G$86*$F98","v":9.6386243400000012E-4},null,{"$f":"($F98*Assumptions!$G$37)","v":28904.585999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH98))*(Misc_calcs!$G$29:$Z$29))","v":16377.981840431137},null,{"$f":"SUMPRODUCT(($AG98:$AZ98)*(Misc_calcs!$G$29:$Z$29))*$BF98*$G98","v":580.82539285816154},null,{"$f":"SUMPRODUCT($BF98*(Misc_calcs!$G$29:$Z$29))*$F98*Assumptions!$G$37*(1+Assumptions!$G$83)","v":483.39343884687219},null,1120.6238075796336,null,1064.2188317050336,null,56.404975874600041,null,-16321.576864556537,null,false]
[null,49811897,"DMA23","DMA","22kV",509.17,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C99, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,3.0001859103095385E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C99,Demand!$B$9:$B$428,0))*$I99*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG99:$AZ99)*(Misc_calcs!$G$29:$Z$29)*($L99:$AE99))*Calcs!$G99","v":1807.9179129031795},null,{"$f":"SUMPRODUCT(($L99:$AE99)*(Misc_calcs!$G$29:$Z$29))*$F99*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4683.4562517257509},null,{"$f":"Assumptions!$G$86*$F99","v":3.0001823910000003E-3},null,{"$f":"($F99*Assumptions!$G$37)","v":89970.338999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH99))*(Misc_calcs!$G$29:$Z$29))","v":50979.196807019936},null,{"$f":"SUMPRODUCT(($AG99:$AZ99)*(Misc_calcs!$G$29:$Z$29))*$BF99*$G99","v":1807.9157921603503},null,{"$f":"SUMPRODUCT($BF99*(Misc_calcs!$G$29:$Z$29))*$F99*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4683.4507578887842},null,6491.3741646289309,null,6491.3665500491343,null,7.6145797966091777E-3,null,-50979.189192440143,null,false]
[null,49811918,"DMA23","DMA","22kV",324.23,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C100, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,1.9104626700309558E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C100,Demand!$B$9:$B$428,0))*$I100*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG100:$AZ100)*(Misc_calcs!$G$29:$Z$29)*($L100:$AE100))*Calcs!$G100","v":1151.2485513690872},null,{"$f":"SUMPRODUCT(($L100:$AE100)*(Misc_calcs!$G$29:$Z$29))*$F100*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1899.0974284909548},null,{"$f":"Assumptions!$G$86*$F100","v":1.9104604290000001E-3},null,{"$f":"($F100*Assumptions!$G$37)","v":57291.440999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH100))*(Misc_calcs!$G$29:$Z$29))","v":32462.605771628492},null,{"$f":"SUMPRODUCT(($AG100:$AZ100)*(Misc_calcs!$G$29:$Z$29))*$BF100*$G100","v":1151.2472009194382},null,{"$f":"SUMPRODUCT($BF100*(Misc_calcs!$G$29:$Z$29))*$F100*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1899.0952007917738},null,3050.345979860042,null,3050.342401711212,null,3.5781488300017372E-3,null,-32462.602193479663,null,false]
[null,49811938,"DMA23","DMA","22kV",631.39,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C101, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,3.7203436610765356E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C101,Demand!$B$9:$B$428,0))*$I101*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG101:$AZ101)*(Misc_calcs!$G$29:$Z$29)*($L101:$AE101))*Calcs!$G101","v":2241.8863857413808},null,{"$f":"SUMPRODUCT(($L101:$AE101)*(Misc_calcs!$G$29:$Z$29))*$F101*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7201.7203216232374},null,{"$f":"Assumptions!$G$86*$F101","v":3.7203392970000001E-3},null,{"$f":"($F101*Assumptions!$G$37)","v":111566.613},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH101))*(Misc_calcs!$G$29:$Z$29))","v":63216.126386048527},null,{"$f":"SUMPRODUCT(($AG101:$AZ101)*(Misc_calcs!$G$29:$Z$29))*$BF101*$G101","v":2241.8837559403019},null,{"$f":"SUMPRODUCT($BF101*(Misc_calcs!$G$29:$Z$29))*$F101*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7201.7118737857409},null,9443.6067073646191,null,9443.5956297260418,null,1.1077638577262405E-2,null,-63216.11530840995,null,false]
[null,49811965,"DMA23","DMA","22kV",45.95,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C102, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,2.7075150259976688E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C102,Demand!$B$9:$B$428,0))*$I102*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG102:$AZ102)*(Misc_calcs!$G$29:$Z$29)*($L102:$AE102))*Calcs!$G102","v":163.15538640906004},null,{"$f":"SUMPRODUCT(($L102:$AE102)*(Misc_calcs!$G$29:$Z$29))*$F102*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.142739736493247},null,{"$f":"Assumptions!$G$86*$F102","v":2.7075118500000003E-4},null,{"$f":"($F102*Assumptions!$G$37)","v":8119.3649999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH102))*(Misc_calcs!$G$29:$Z$29))","v":4600.6129451510633},null,{"$f":"SUMPRODUCT(($AG102:$AZ102)*(Misc_calcs!$G$29:$Z$29))*$BF102*$G102","v":163.15519502281771},null,{"$f":"SUMPRODUCT($BF102*(Misc_calcs!$G$29:$Z$29))*$F102*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.142694993896676},null,201.29812614555328,null,201.29789001671438,null,2.3612883890677949E-4,null,-4600.6127090222244,null,false]
[null,49812006,"RBD12","RBD","12.7kV",492.48,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C103, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,8.6162641943618619E-3,9.5963013165776614E-3,1.0696751218160166E-2,1.1932972515591524E-2,1.3322327467710667E-2,1.4884447105566564E-2,1.6641531769589591E-2,1.861869181122627E-2,2.0844333857868429E-2,2.3350598768375724E-2,2.6173858233497674E-2,2.935527791439814E-2,3.2941456078434905E-2,3.6985147901566817E-2,4.1546086980807001E-2,4.669191716021992E-2,5.2499249545293017E-2,5.9054861591743883E-2,6.6457057438481598E-2,7.4817211247467902E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C103,Demand!$B$9:$B$428,0))*$I103*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG103:$AZ103)*(Misc_calcs!$G$29:$Z$29)*($L103:$AE103))*Calcs!$G103","v":22034.204668302595},null,{"$f":"SUMPRODUCT(($L103:$AE103)*(Misc_calcs!$G$29:$Z$29))*$F103*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41000.006765224265},null,{"$f":"Assumptions!$G$86*$F103","v":2.9018399040000001E-3},null,{"$f":"($F103*Assumptions!$G$37)","v":87021.216},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH103))*(Misc_calcs!$G$29:$Z$29))","v":49308.158068073884},null,{"$f":"SUMPRODUCT(($AG103:$AZ103)*(Misc_calcs!$G$29:$Z$29))*$BF103*$G103","v":2321.1152149708132},null,{"$f":"SUMPRODUCT($BF103*(Misc_calcs!$G$29:$Z$29))*$F103*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4381.4467714133389},null,63034.211433526856,null,6702.5619863841521,null,56331.649447142707,null,7023.4913790688224,null,true]
[null,49812104,"RBD12","RBD","12.7kV",212.64000000000001,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C104, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.464575036616069E-3,1.614106573756643E-3,1.7809406234076501E-3,1.9671924498436159E-3,2.1752445414681674E-3,2.4077810694792508E-3,2.6678268493149195E-3,2.958791398414751E-3,3.2845187625202702E-3,3.6493438718978024E-3,4.0581562898962496E-3,4.5164723307338792E-3,5.0305166531381526E-3,5.6073145834759346E-3,6.2547965886160248E-3,6.9819165075775758E-3,7.7987853650026886E-3,8.7168228320116756E-3,9.7489286748672337E-3,1.0909676843411121E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C104,Demand!$B$9:$B$428,0))*$I104*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG104:$AZ104)*(Misc_calcs!$G$29:$Z$29)*($L104:$AE104))*Calcs!$G104","v":3375.799106620279},null,{"$f":"SUMPRODUCT(($L104:$AE104)*(Misc_calcs!$G$29:$Z$29))*$F104*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2714.3720910271591},null,{"$f":"Assumptions!$G$86*$F104","v":1.2529386720000002E-3},null,{"$f":"($F104*Assumptions!$G$37)","v":37573.487999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH104))*(Misc_calcs!$G$29:$Z$29))","v":21289.974682413973},null,{"$f":"SUMPRODUCT(($AG104:$AZ104)*(Misc_calcs!$G$29:$Z$29))*$BF104*$G104","v":1002.1969203041623},null,{"$f":"SUMPRODUCT($BF104*(Misc_calcs!$G$29:$Z$29))*$F104*Assumptions!$G$37*(1+Assumptions!$G$83)","v":816.82734995677322},null,6090.171197647438,null,1819.0242702609355,null,4271.1469273865023,null,-17018.827755027472,null,false]
[null,49812149,"RBD12","RBD","12.7kV",78.334000000000003,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C105, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.6156796963330005E-4,4.6156796963330005E-4,4.6156796963330005E-4,4.6156796963330005E-4,4.6156796963330005E-4,4.6156796963330005E-4,5.1137253072218772E-4,5.6744438105075807E-4,6.3051360472028901E-4,7.0150414551555613E-4,7.8146612221362093E-4,8.7159342496264725E-4,9.7324379914286597E-4,1.0879617714887623E-3,1.2175048241496855E-3,1.3638732805945552E-3,1.5293444338835747E-3,1.7165115240472622E-3,1.928328258517503E-3,2.1681596693338802E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C105,Demand!$B$9:$B$428,0))*$I105*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG105:$AZ105)*(Misc_calcs!$G$29:$Z$29)*($L105:$AE105))*Calcs!$G105","v":685.24058296309818},null,{"$f":"SUMPRODUCT(($L105:$AE105)*(Misc_calcs!$G$29:$Z$29))*$F105*Assumptions!$G$37*(1+Assumptions!$G$83)","v":203.46979943191096},null,{"$f":"Assumptions!$G$86*$F105","v":4.6156742820000006E-4},null,{"$f":"($F105*Assumptions!$G$37)","v":13841.6178},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH105))*(Misc_calcs!$G$29:$Z$29))","v":7842.9687583343512},null,{"$f":"SUMPRODUCT(($AG105:$AZ105)*(Misc_calcs!$G$29:$Z$29))*$BF105*$G105","v":369.19720445403613},null,{"$f":"SUMPRODUCT($BF105*(Misc_calcs!$G$29:$Z$29))*$F105*Assumptions!$G$37*(1+Assumptions!$G$83)","v":110.8513409306431},null,888.71038239500911,null,480.04854538467924,null,408.66183701032986,null,-7434.3069213240215,null,false]
[null,49812155,"RBD12","RBD","12.7kV",762.22,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C106, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.4912341743546099E-3,4.4912341743546099E-3,4.4912341743546099E-3,4.4912341743546099E-3,4.4912341743546099E-3,4.4912341743546099E-3,4.9758517421179312E-3,5.5214524488026752E-3,6.1351402939962048E-3,6.8259056066952688E-3,7.6039664471834216E-3,8.4809398265763142E-3,9.4700371305266595E-3,1.0586287199225938E-2,1.1846791011098288E-2,1.3271012484167564E-2,1.4881110557289787E-2,1.6702318455068095E-2,1.8763376888799387E-2,2.1097028916685856E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C106,Demand!$B$9:$B$428,0))*$I106*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG106:$AZ106)*(Misc_calcs!$G$29:$Z$29)*($L106:$AE106))*Calcs!$G106","v":6667.6548771431644},null,{"$f":"SUMPRODUCT(($L106:$AE106)*(Misc_calcs!$G$29:$Z$29))*$F106*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19264.601503127884},null,{"$f":"Assumptions!$G$86*$F106","v":4.4912289060000006E-3},null,{"$f":"($F106*Assumptions!$G$37)","v":134684.274},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH106))*(Misc_calcs!$G$29:$Z$29))","v":76315.107705180475},null,{"$f":"SUMPRODUCT(($AG106:$AZ106)*(Misc_calcs!$G$29:$Z$29))*$BF106*$G106","v":3592.4310411692932},null,{"$f":"SUMPRODUCT($BF106*(Misc_calcs!$G$29:$Z$29))*$F106*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10495.449030168402},null,25932.25638027105,null,14087.880071337695,null,11844.376308933355,null,-64470.731396247123,null,false]
[null,49812177,"RBD12","RBD","12.7kV",86.213999999999999,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C107, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.0799934809872256E-4,5.0799934809872256E-4,5.4734720329086375E-4,6.0305052265442814E-4,6.6521567702457316E-4,7.3463619140803514E-4,8.1220640508486094E-4,8.9893455440636565E-4,9.9595757680422722E-4,1.1045578645072023E-3,1.2261822269766204E-3,1.3624633556775874E-3,1.5152441240496384E-3,1.6866051000524792E-3,1.8788956991472767E-3,2.0947694628352365E-3,2.3372240128243498E-3,2.6096463045666395E-3,2.9158638874757304E-3,3.2602029739298615E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C107,Demand!$B$9:$B$428,0))*$I107*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG107:$AZ107)*(Misc_calcs!$G$29:$Z$29)*($L107:$AE107))*Calcs!$G107","v":1021.9252515830493},null,{"$f":"SUMPRODUCT(($L107:$AE107)*(Misc_calcs!$G$29:$Z$29))*$F107*Assumptions!$G$37*(1+Assumptions!$G$83)","v":333.29668045458089},null,{"$f":"Assumptions!$G$86*$F107","v":5.0799875220000005E-4},null,{"$f":"($F107*Assumptions!$G$37)","v":15234.013799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH107))*(Misc_calcs!$G$29:$Z$29))","v":8631.9313265125929},null,{"$f":"SUMPRODUCT(($AG107:$AZ107)*(Misc_calcs!$G$29:$Z$29))*$BF107*$G107","v":406.33655609058991},null,{"$f":"SUMPRODUCT($BF107*(Misc_calcs!$G$29:$Z$29))*$F107*Assumptions!$G$37*(1+Assumptions!$G$83)","v":134.27523898217186},null,1355.2219320376303,null,540.61179507276177,null,814.6101369648685,null,-7817.3211895477243,null,false]
[null,49858022,"MTN32","MTN","22kV",282.14999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C108, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.7876542374290327E-3,3.0658712515090969E-3,3.3748636250776664E-3,3.7181998412068413E-3,4.0998740039437671E-3,4.5243575107368648E-3,4.9966570705530381E-3,5.5223798528747352E-3,6.1078066504064981E-3,6.7599740481433593E-3,7.4867667149810923E-3,8.2970210729950162E-3,9.2006417558079708E-3,1.0208732443279411E-2,1.1333742857517967E-2,1.2589633927696978E-2,1.3992063381428235E-2,1.5558594302002359E-2,1.7308929507550971E-2,1.9265174964529667E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C108,Demand!$B$9:$B$428,0))*$I108*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG108:$AZ108)*(Misc_calcs!$G$29:$Z$29)*($L108:$AE108))*Calcs!$G108","v":4342.5314953845491},null,{"$f":"SUMPRODUCT(($L108:$AE108)*(Misc_calcs!$G$29:$Z$29))*$F108*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6577.0137542843131},null,{"$f":"Assumptions!$G$86*$F108","v":1.6625124450000001E-3},null,{"$f":"($F108*Assumptions!$G$37)","v":49855.904999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH108))*(Misc_calcs!$G$29:$Z$29))","v":28249.465559834003},null,{"$f":"SUMPRODUCT(($AG108:$AZ108)*(Misc_calcs!$G$29:$Z$29))*$BF108*$G108","v":940.83659558385318},null,{"$f":"SUMPRODUCT($BF108*(Misc_calcs!$G$29:$Z$29))*$F108*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1438.1376392714135},null,10919.545249668863,null,2378.9742348552668,null,8540.5710148135968,null,-19708.894545020405,null,false]
[null,49858047,"DMA24","DMA","22kV",981.01,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C109, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.7265130380974464E-2,1.9347160336229061E-2,2.1700408953135054E-2,2.4361554494822399E-2,2.7372348432056794E-2,3.078032717885832E-2,3.4639624600430192E-2,3.9011899647411544E-2,4.3967395523141578E-2,4.9586149137596798E-2,5.5959372285206463E-2,6.3191029052205805E-2,7.1399637467852967E-2,8.0720327425952615E-2,9.1307191491052167E-2,0.1033359704501414,0.1170071214703553,0.13254932358431243,0.15022348307115899,0.17032731027479953,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C109,Demand!$B$9:$B$428,0))*$I109*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG109:$AZ109)*(Misc_calcs!$G$29:$Z$29)*($L109:$AE109))*Calcs!$G109","v":37912.354453298547},null,{"$f":"SUMPRODUCT(($L109:$AE109)*(Misc_calcs!$G$29:$Z$29))*$F109*Assumptions!$G$37*(1+Assumptions!$G$83)","v":177330.2176495629},null,{"$f":"Assumptions!$G$86*$F109","v":5.7804052230000002E-3},null,{"$f":"($F109*Assumptions!$G$37)","v":173344.46699999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH109))*(Misc_calcs!$G$29:$Z$29))","v":98220.83363052542},null,{"$f":"SUMPRODUCT(($AG109:$AZ109)*(Misc_calcs!$G$29:$Z$29))*$BF109*$G109","v":3695.933171582335},null,{"$f":"SUMPRODUCT($BF109*(Misc_calcs!$G$29:$Z$29))*$F109*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17385.501087789493},null,215242.57210286145,null,21081.434259371828,null,194161.13784348962,null,95940.304212964198,null,true]
[null,49975824,"DMA15","DMA","22kV",610.30999999999995,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C110, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3362695107334861E-2,1.4705020138729975E-2,1.6191761486354012E-2,1.7838993426458265E-2,1.9664616573548212E-2,2.168856810636953E-2,2.3933056398100908E-2,2.6422822899513174E-2,2.9185434457616684E-2,3.2251609625278628E-2,3.5655582934062541E-2,3.9435511568273726E-2,4.3633929398651586E-2,4.8298253915768606E-2,5.3481352253175865E-2,5.9242173216720581E-2,6.5646453048246511E-2,7.2767503559124203E-2,8.0687092282982834E-2,8.9496425430189375E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C110,Demand!$B$9:$B$428,0))*$I110*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG110:$AZ110)*(Misc_calcs!$G$29:$Z$29)*($L110:$AE110))*Calcs!$G110","v":16917.690204217484},null,{"$f":"SUMPRODUCT(($L110:$AE110)*(Misc_calcs!$G$29:$Z$29))*$F110*Assumptions!$G$37*(1+Assumptions!$G$83)","v":67300.90509732331},null,{"$f":"Assumptions!$G$86*$F110","v":3.5961296129999997E-3},null,{"$f":"($F110*Assumptions!$G$37)","v":107841.77699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH110))*(Misc_calcs!$G$29:$Z$29))","v":61105.551394018396},null,{"$f":"SUMPRODUCT(($AG110:$AZ110)*(Misc_calcs!$G$29:$Z$29))*$BF110*$G110","v":1678.6605724848371},null,{"$f":"SUMPRODUCT($BF110*(Misc_calcs!$G$29:$Z$29))*$F110*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6728.8572595649703},null,84218.595301540801,null,8407.5178320498071,null,75811.077469490992,null,14705.526075472597,null,true]
[null,49978009,"RBD12","RBD","12.7kV",130.54,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C111, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,8.7287665581209134E-4,9.6149886607002828E-4,1.0603391607370469E-3,1.1706431318025785E-3,1.293813340775275E-3,1.4314295151528374E-3,1.5852713785853153E-3,1.7573444612170737E-3,1.9499092825420511E-3,2.1655143510467051E-3,2.4070334837565125E-3,2.6777080154641621E-3,2.9811945429426318E-3,3.3216189350152425E-3,3.7036374363058431E-3,4.132505802343066E-3,4.6141575281622698E-3,5.1552923735873769E-3,5.7634765481908061E-3,6.4472561000288196E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C111,Demand!$B$9:$B$428,0))*$I111*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG111:$AZ111)*(Misc_calcs!$G$29:$Z$29)*($L111:$AE111))*Calcs!$G111","v":2000.8717846160123},null,{"$f":"SUMPRODUCT(($L111:$AE111)*(Misc_calcs!$G$29:$Z$29))*$F111*Assumptions!$G$37*(1+Assumptions!$G$83)","v":987.7123119603234},null,{"$f":"Assumptions!$G$86*$F111","v":7.6918084199999995E-4},null,{"$f":"($F111*Assumptions!$G$37)","v":23066.417999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH111))*(Misc_calcs!$G$29:$Z$29))","v":13069.945894668543},null,{"$f":"SUMPRODUCT(($AG111:$AZ111)*(Misc_calcs!$G$29:$Z$29))*$BF111*$G111","v":615.25012216189486},null,{"$f":"SUMPRODUCT($BF111*(Misc_calcs!$G$29:$Z$29))*$F111*Assumptions!$G$37*(1+Assumptions!$G$83)","v":307.84177918888372},null,2988.5840965763355,null,923.09190135077858,null,2065.4921952255568,null,-11004.453699442985,null,false]
[null,49995004,"DMA24","DMA","22kV",403.09,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C112, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.0941187197551461E-3,7.9496099529368421E-3,8.9165429964212471E-3,1.0009988686474101E-2,1.1247102404132243E-2,1.2647416522284172E-2,1.4233174259372896E-2,1.602971083768271E-2,1.806588868760067E-2,2.037459440359822E-2,2.2993306260327487E-2,2.5964742358032672E-2,2.9337600908162863E-2,3.3167405818622875E-2,3.7517472623243606E-2,4.2460011955787899E-2,4.8077390234029738E-2,5.446357003863414E-2,6.172575589561112E-2,6.9986274858226671E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C112,Demand!$B$9:$B$428,0))*$I112*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG112:$AZ112)*(Misc_calcs!$G$29:$Z$29)*($L112:$AE112))*Calcs!$G112","v":15577.915573317407},null,{"$f":"SUMPRODUCT(($L112:$AE112)*(Misc_calcs!$G$29:$Z$29))*$F112*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29939.181740398093},null,{"$f":"Assumptions!$G$86*$F112","v":2.3751272069999999E-3},null,{"$f":"($F112*Assumptions!$G$37)","v":71226.002999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH112))*(Misc_calcs!$G$29:$Z$29))","v":40358.238782610279},null,{"$f":"SUMPRODUCT(($AG112:$AZ112)*(Misc_calcs!$G$29:$Z$29))*$BF112*$G112","v":1518.6325339528887},null,{"$f":"SUMPRODUCT($BF112*(Misc_calcs!$G$29:$Z$29))*$F112*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2935.2452369050675},null,45517.097313715502,null,4453.8777708579564,null,41063.219542857543,null,704.9807602472647,null,true]
[null,49995016,"MTN24","MTN","22kV",521.89,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C113, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.2323116205811734E-2,1.3740774515724925E-2,1.5332750481435644E-2,1.7121201270984637E-2,1.9131157481521388E-2,2.1390900532943381E-2,2.3932390037199863E-2,2.679174779693556E-2,3.0009805976152423E-2,3.3632727993623199E-2,3.7712711832874585E-2,4.230878675877775E-2,4.7487715900686372E-2,5.3325018828951506E-2,5.9906130141948372E-2,6.7327712224459352E-2,7.5699142769374228E-2,8.5144200411777116E-2,9.4113442835907668E-2,9.4113442835907668E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C113,Demand!$B$9:$B$428,0))*$I113*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG113:$AZ113)*(Misc_calcs!$G$29:$Z$29)*($L113:$AE113))*Calcs!$G113","v":44083.345359373241},null,{"$f":"SUMPRODUCT(($L113:$AE113)*(Misc_calcs!$G$29:$Z$29))*$F113*Assumptions!$G$37*(1+Assumptions!$G$83)","v":61695.121398831099},null,{"$f":"Assumptions!$G$86*$F113","v":3.0751324469999999E-3},null,{"$f":"($F113*Assumptions!$G$37)","v":92217.962999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH113))*(Misc_calcs!$G$29:$Z$29))","v":52252.750597277212},null,{"$f":"SUMPRODUCT(($AG113:$AZ113)*(Misc_calcs!$G$29:$Z$29))*$BF113*$G113","v":3487.1491838742431},null,{"$f":"SUMPRODUCT($BF113*(Misc_calcs!$G$29:$Z$29))*$F113*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4920.3760330635441},null,105778.46675820433,null,8407.5252169377873,null,97370.94154126654,null,45118.190943989328,null,true]
[null,50331340,"HGS23","HGS","22kV",275.5,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C114, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.4169345805273587E-3,2.6543604023935808E-3,2.9178091491251276E-3,3.2102777942623522E-3,3.5351188422158971E-3,3.8960832959305299E-3,4.2973688802535673E-3,4.7436741689771732E-3,5.2402593438294898E-3,5.7930144039822799E-3,6.4085357461671289E-3,7.0942121496490179E-3,7.8583213286696051E-3,8.7101383593151914E-3,9.6600574500786754E-3,1.0719728707912522E-2,1.1902211756833269E-2,1.3222148296973374E-2,1.4695955951575189E-2,1.6342046041373959E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C114,Demand!$B$9:$B$428,0))*$I114*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG114:$AZ114)*(Misc_calcs!$G$29:$Z$29)*($L114:$AE114))*Calcs!$G114","v":3576.7045088636796},null,{"$f":"SUMPRODUCT(($L114:$AE114)*(Misc_calcs!$G$29:$Z$29))*$F114*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5489.3333798137128},null,{"$f":"Assumptions!$G$86*$F114","v":1.6233286500000001E-3},null,{"$f":"($F114*Assumptions!$G$37)","v":48680.85},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH114))*(Misc_calcs!$G$29:$Z$29))","v":27583.653240241947},null,{"$f":"SUMPRODUCT(($AG114:$AZ114)*(Misc_calcs!$G$29:$Z$29))*$BF114*$G114","v":880.36917979919554},null,{"$f":"SUMPRODUCT($BF114*(Misc_calcs!$G$29:$Z$29))*$F114*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1371.1455232768299},null,9066.0378886773924,null,2251.5147030760254,null,6814.523185601367,null,-20769.13005464058,null,false]
[null,50331395,"HGS23","HGS","22kV",268.91000000000003,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C115, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.037333006032184E-3,4.4085525346925884E-3,4.8168390617424279E-3,5.2660427830867138E-3,5.7604234485859373E-3,6.3046945865678598E-3,6.9040725506164732E-3,7.564330917849308E-3,8.2918608262185205E-3,9.0937379031408947E-3,9.9777965096915187E-3,1.0952712104477742E-2,1.2028092620025081E-2,1.3214579843033297E-2,1.4523961899285757E-2,1.5969298065525803E-2,1.7565057265591731E-2,1.9327271758016403E-2,2.1273707688804912E-2,2.3424054368041902E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C115,Demand!$B$9:$B$428,0))*$I115*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG115:$AZ115)*(Misc_calcs!$G$29:$Z$29)*($L115:$AE115))*Calcs!$G115","v":5473.2311839913536},null,{"$f":"SUMPRODUCT(($L115:$AE115)*(Misc_calcs!$G$29:$Z$29))*$F115*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8206.9043472517988},null,{"$f":"Assumptions!$G$86*$F115","v":1.5844983930000003E-3},null,{"$f":"($F115*Assumptions!$G$37)","v":47516.397000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH115))*(Misc_calcs!$G$29:$Z$29))","v":26923.848249849238},null,{"$f":"SUMPRODUCT(($AG115:$AZ115)*(Misc_calcs!$G$29:$Z$29))*$BF115*$G115","v":859.31062119710259},null,{"$f":"SUMPRODUCT($BF115*(Misc_calcs!$G$29:$Z$29))*$F115*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1306.3340562103069},null,13680.135531243151,null,2165.6446774074093,null,11514.490853835741,null,-15409.357396013496,null,false]
[null,50331668,"HGS22","HGS","22kV",185.5,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C116, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.3939735187947318E-3,4.7480044258823087E-3,5.13248750200343E-3,5.5501290238522995E-3,6.0038805939053178E-3,6.4969616614597905E-3,7.0328841281698719E-3,7.6154792320637273E-3,8.2489269221428345E-3,8.9377879554772867E-3,9.6870389703791887E-3,1.0502110812933037E-2,1.1388930420078625E-2,1.2353966590785494E-2,1.3404280007857032E-2,1.4547577906805272E-2,1.579227382531688E-2,1.7147552907385351E-2,1.8623443280538936E-2,2.0230894073105903E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C116,Demand!$B$9:$B$428,0))*$I116*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG116:$AZ116)*(Misc_calcs!$G$29:$Z$29)*($L116:$AE116))*Calcs!$G116","v":10510.662090014723},null,{"$f":"SUMPRODUCT(($L116:$AE116)*(Misc_calcs!$G$29:$Z$29))*$F116*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5400.5027784232143},null,{"$f":"Assumptions!$G$86*$F116","v":1.09302165E-3},null,{"$f":"($F116*Assumptions!$G$37)","v":32777.85},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH116))*(Misc_calcs!$G$29:$Z$29))","v":18572.659441251843},null,{"$f":"SUMPRODUCT(($AG116:$AZ116)*(Misc_calcs!$G$29:$Z$29))*$BF116*$G116","v":1216.7678165351504},null,{"$f":"SUMPRODUCT($BF116*(Misc_calcs!$G$29:$Z$29))*$F116*Assumptions!$G$37*(1+Assumptions!$G$83)","v":621.62456964682622},null,15911.164868437936,null,1838.3923861819767,null,14072.772482255959,null,-4499.8869589958831,null,false]
[null,50345528,"HGS23","HGS","22kV",240.60999999999999,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C117, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.1358943010815904E-3,5.6268776227357455E-3,6.1681664396121758E-3,6.7650946156490588E-3,7.423573417689921E-3,8.1501548473086605E-3,8.9521019786904799E-3,9.837467081973722E-3,1.081517839848653E-2,1.1895136531081794E-2,1.3088321520377463E-2,1.4406911797360821E-2,1.5864416335866435E-2,1.7475821476390086E-2,1.9257754057227926E-2,2.1228662671888054E-2,2.340901907518159E-2,2.5821541986658505E-2,2.84914457916709E-2,3.1446716920167879E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C117,Demand!$B$9:$B$428,0))*$I117*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG117:$AZ117)*(Misc_calcs!$G$29:$Z$29)*($L117:$AE117))*Calcs!$G117","v":7204.9712946184854},null,{"$f":"SUMPRODUCT(($L117:$AE117)*(Misc_calcs!$G$29:$Z$29))*$F117*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9663.2371649902852},null,{"$f":"Assumptions!$G$86*$F117","v":1.417746303E-3},null,{"$f":"($F117*Assumptions!$G$37)","v":42515.786999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH117))*(Misc_calcs!$G$29:$Z$29))","v":24090.391310833453},null,{"$f":"SUMPRODUCT(($AG117:$AZ117)*(Misc_calcs!$G$29:$Z$29))*$BF117*$G117","v":768.87705390738461},null,{"$f":"SUMPRODUCT($BF117*(Misc_calcs!$G$29:$Z$29))*$F117*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1045.8458799965749},null,16868.20845960877,null,1814.7229339039595,null,15053.485525704811,null,-9036.9057851286416,null,false]
[null,50345626,"HGS23","HGS","22kV",99.875000000000014,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C118, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.0496577664871458E-3,2.291368229764246E-3,2.56369311357014E-3,2.8706486087917617E-3,3.2167890646527574E-3,3.6072800715832216E-3,4.0479815552224418E-3,4.5455422607148781E-3,5.1075071971660359E-3,5.7424398292662531E-3,6.4600610503369833E-3,7.2714072525863638E-3,8.1890101309397504E-3,9.2271012218601983E-3,1.0401844594270335E-2,1.1731601583066648E-2,1.3237231994794901E-2,1.4942436828958575E-2,1.6874148257560055E-2,1.8010653783817044E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C118,Demand!$B$9:$B$428,0))*$I118*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG118:$AZ118)*(Misc_calcs!$G$29:$Z$29)*($L118:$AE118))*Calcs!$G118","v":3701.9017803817969},null,{"$f":"SUMPRODUCT(($L118:$AE118)*(Misc_calcs!$G$29:$Z$29))*$F118*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2055.9247877611633},null,{"$f":"Assumptions!$G$86*$F118","v":5.8849346250000015E-4},null,{"$f":"($F118*Assumptions!$G$37)","v":17647.912500000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH118))*(Misc_calcs!$G$29:$Z$29))","v":9999.7000630459734},null,{"$f":"SUMPRODUCT(($AG118:$AZ118)*(Misc_calcs!$G$29:$Z$29))*$BF118*$G118","v":319.1537997547901},null,{"$f":"SUMPRODUCT($BF118*(Misc_calcs!$G$29:$Z$29))*$F118*Assumptions!$G$37*(1+Assumptions!$G$83)","v":180.19964385934412},null,5757.8265681429602,null,499.35344361413422,null,5258.4731245288258,null,-4741.2269385171476,null,false]
[null,50345632,"HGS23","HGS","22kV",280.77,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C119, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.7620266442712969E-3,6.4415264868175944E-3,7.2070900174927462E-3,8.070007608415147E-3,9.0430825099629981E-3,1.0140836302362163E-2,1.1379742490711438E-2,1.277849212055986E-2,1.4358295827267161E-2,1.6143227342809367E-2,1.8160614178754586E-2,2.0441481995581205E-2,2.3021060069726693E-2,2.5939356295986864E-2,2.9241811331497183E-2,3.2980042818299096E-2,3.721269213695684E-2,4.2006387869503864E-2,4.7436842115395603E-2,5.0631802381800359E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C119,Demand!$B$9:$B$428,0))*$I119*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG119:$AZ119)*(Misc_calcs!$G$29:$Z$29)*($L119:$AE119))*Calcs!$G119","v":10406.838176498593},null,{"$f":"SUMPRODUCT(($L119:$AE119)*(Misc_calcs!$G$29:$Z$29))*$F119*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16247.817866126341},null,{"$f":"Assumptions!$G$86*$F119","v":1.6543810710000001E-3},null,{"$f":"($F119*Assumptions!$G$37)","v":49612.058999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH119))*(Misc_calcs!$G$29:$Z$29))","v":28111.296988249487},null,{"$f":"SUMPRODUCT(($AG119:$AZ119)*(Misc_calcs!$G$29:$Z$29))*$BF119*$G119","v":897.20963561604412},null,{"$f":"SUMPRODUCT($BF119*(Misc_calcs!$G$29:$Z$29))*$F119*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1424.1041357139295},null,26654.656042624934,null,2321.3137713299739,null,24333.342271294961,null,-3777.9547169545258,null,false]
[null,50345668,"HGS23","HGS","22kV",170.3,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C120, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.4949358461352784E-3,3.9070839502262939E-3,4.3714336644905608E-3,4.894833122175089E-3,5.4850480872126618E-3,6.1508865701188752E-3,6.9023405141865526E-3,7.7507469036269703E-3,8.7089709704868679E-3,9.7916145474247103E-3,1.1015253035017655E-2,1.2398704932319978E-2,1.3963338426022924E-2,1.5733420156022949E-2,1.7736511984022409E-2,2.0003922398961205E-2,2.2571220112276063E-2,2.5478818442769918E-2,2.8772640282978497E-2,3.0710531558288286E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C120,Demand!$B$9:$B$428,0))*$I120*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG120:$AZ120)*(Misc_calcs!$G$29:$Z$29)*($L120:$AE120))*Calcs!$G120","v":6312.2290182630304},null,{"$f":"SUMPRODUCT(($L120:$AE120)*(Misc_calcs!$G$29:$Z$29))*$F120*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5977.5460981175302},null,{"$f":"Assumptions!$G$86*$F120","v":1.0034586900000001E-3},null,{"$f":"($F120*Assumptions!$G$37)","v":30092.01},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH120))*(Misc_calcs!$G$29:$Z$29))","v":17050.802710755732},null,{"$f":"SUMPRODUCT(($AG120:$AZ120)*(Misc_calcs!$G$29:$Z$29))*$BF120*$G120","v":544.19916994483856},null,{"$f":"SUMPRODUCT($BF120*(Misc_calcs!$G$29:$Z$29))*$F120*Assumptions!$G$37*(1+Assumptions!$G$83)","v":523.92562434473825},null,12289.775116380561,null,1068.1247942895768,null,11221.650322090984,null,-5829.1523886647483,null,false]
[null,50345674,"HGS23","HGS","22kV",124.41,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C121, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.5531706906499699E-3,2.854259038447758E-3,3.1934824556621886E-3,3.5758437388714198E-3,4.0070160453912337E-3,4.493433929468521E-3,5.0423968489133816E-3,5.6621868601305419E-3,6.3622024570655963E-3,7.1531107800652267E-3,8.0470207286350327E-3,9.0576798627711591E-3,1.0200698376873235E-2,1.1493803884972488E-2,1.2957131273824002E-2,1.4613552470080816E-2,1.6489051639273427E-2,1.8613152099031152E-2,2.1019402099855283E-2,2.2435098245253349E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C121,Demand!$B$9:$B$428,0))*$I121*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG121:$AZ121)*(Misc_calcs!$G$29:$Z$29)*($L121:$AE121))*Calcs!$G121","v":4611.3001301356644},null,{"$f":"SUMPRODUCT(($L121:$AE121)*(Misc_calcs!$G$29:$Z$29))*$F121*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3190.0994210214094},null,{"$f":"Assumptions!$G$86*$F121","v":7.3306104300000007E-4},null,{"$f":"($F121*Assumptions!$G$37)","v":21983.246999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH121))*(Misc_calcs!$G$29:$Z$29))","v":12456.197094803994},null,{"$f":"SUMPRODUCT(($AG121:$AZ121)*(Misc_calcs!$G$29:$Z$29))*$BF121*$G121","v":397.55618750932098},null,{"$f":"SUMPRODUCT($BF121*(Misc_calcs!$G$29:$Z$29))*$F121*Assumptions!$G$37*(1+Assumptions!$G$83)","v":279.60885678602881},null,7801.3995511570738,null,677.16504429534984,null,7124.2345068617242,null,-5331.9625879422701,null,false]
[null,50346038,"HGS22","HGS","22kV",257.93,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C122, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.194223385608529E-3,5.8247487788931438E-3,6.5375443776442103E-3,7.3437320874661718E-3,8.2559698456073343E-3,9.2886666392754166E-3,1.0458227886582988E-2,1.1783335492165514E-2,1.3285267504203887E-2,1.4988263002112546E-2,1.6919938647097871E-2,1.9111764245523178E-2,2.1599605723971557E-2,2.4424345113863932E-2,2.7632588513952255E-2,3.1277474565525078E-2,3.5419597765819801E-2,4.0128062992039512E-2,4.5481689948233525E-2,4.6513020580324707E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C122,Demand!$B$9:$B$428,0))*$I122*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG122:$AZ122)*(Misc_calcs!$G$29:$Z$29)*($L122:$AE122))*Calcs!$G122","v":19495.318354118532},null,{"$f":"SUMPRODUCT(($L122:$AE122)*(Misc_calcs!$G$29:$Z$29))*$F122*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13956.975574813727},null,{"$f":"Assumptions!$G$86*$F122","v":1.5198009390000001E-3},null,{"$f":"($F122*Assumptions!$G$37)","v":45576.231},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH122))*(Misc_calcs!$G$29:$Z$29))","v":25824.507006372442},null,{"$f":"SUMPRODUCT(($AG122:$AZ122)*(Misc_calcs!$G$29:$Z$29))*$BF122*$G122","v":1691.864813579037},null,{"$f":"SUMPRODUCT($BF122*(Misc_calcs!$G$29:$Z$29))*$F122*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1201.8328207576544},null,33452.29392893226,null,2893.6976343366914,null,30558.596294595569,null,4734.0892882231274,null,true]
[null,50346150,"MTN32","MTN","22kV",193.28,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C123, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.7145558260025639E-3,1.8876241654806852E-3,2.0801741365316416E-3,2.2945096007193641E-3,2.533215031753429E-3,2.799190332693918E-3,3.0956900251840631E-3,3.4263673640471393E-3,3.7953240009805703E-3,4.2071659004634873E-3,4.6670663005139047E-3,5.1808366118851756E-3,5.7550062631421782E-3,6.3969126274564005E-3,7.1148023117688017E-3,7.9179452522904498E-3,8.8167632445156109E-3,9.8229747436832486E-3,1.0949758005960035E-2,1.2211934904934288E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C123,Demand!$B$9:$B$428,0))*$I123*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG123:$AZ123)*(Misc_calcs!$G$29:$Z$29)*($L123:$AE123))*Calcs!$G123","v":2717.3689095678501},null,{"$f":"SUMPRODUCT(($L123:$AE123)*(Misc_calcs!$G$29:$Z$29))*$F123*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2818.9781004753572},null,{"$f":"Assumptions!$G$86*$F123","v":1.138863744E-3},null,{"$f":"($F123*Assumptions!$G$37)","v":34152.576000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH123))*(Misc_calcs!$G$29:$Z$29))","v":19351.60979409788},null,{"$f":"SUMPRODUCT(($AG123:$AZ123)*(Misc_calcs!$G$29:$Z$29))*$BF123*$G123","v":644.49724329061542},null,{"$f":"SUMPRODUCT($BF123*(Misc_calcs!$G$29:$Z$29))*$F123*Assumptions!$G$37*(1+Assumptions!$G$83)","v":674.86076136117367},null,5536.3470100432078,null,1319.3580046517891,null,4216.9890053914187,null,-15134.620788706461,null,false]
[null,50353681,"MTN32","MTN","22kV",26.24,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C124, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.9976652271928957E-4,6.6497829303278563E-4,7.3777516609713364E-4,8.1906947000808775E-4,9.0988551493501881E-4,1.0113735156084527E-3,1.1248252592244096E-3,1.2516917387803976E-3,1.3936029996912194E-3,1.5523904788955043E-3,1.7301121510042601E-3,1.9290808358660818E-3,2.1518960667993615E-3,2.4014799693117422E-3,2.6811176571148849E-3,2.9945027164634888E-3,3.3457884222210495E-3,3.7396454106169612E-3,4.1813266255781405E-3,4.6767404591100889E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C124,Demand!$B$9:$B$428,0))*$I124*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG124:$AZ124)*(Misc_calcs!$G$29:$Z$29)*($L124:$AE124))*Calcs!$G124","v":1012.2625845574471},null,{"$f":"SUMPRODUCT(($L124:$AE124)*(Misc_calcs!$G$29:$Z$29))*$F124*Assumptions!$G$37*(1+Assumptions!$G$83)","v":142.51540921842906},null,{"$f":"Assumptions!$G$86*$F124","v":1.54613952E-4},null,{"$f":"($F124*Assumptions!$G$37)","v":4636.6079999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH124))*(Misc_calcs!$G$29:$Z$29))","v":2627.205303172228},null,{"$f":"SUMPRODUCT(($AG124:$AZ124)*(Misc_calcs!$G$29:$Z$29))*$BF124*$G124","v":87.497970115613356},null,{"$f":"SUMPRODUCT($BF124*(Misc_calcs!$G$29:$Z$29))*$F124*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.438499844832817},null,1154.7779937758762,null,99.936469960446175,null,1054.84152381543,null,-1572.363779356798,null,false]
[null,50353838,"MTN32","MTN","22kV",316.58,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C125, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.8653865221552599E-3,1.8653865221552599E-3,1.8653865221552599E-3,1.8653865221552599E-3,1.8653865221552599E-3,1.8653865221552599E-3,1.8653865221552599E-3,1.8653865221552599E-3,1.9933763372073938E-3,2.249840111483002E-3,2.5439978418553789E-3,2.8817194762255941E-3,3.269821036603158E-3,3.7162203958996066E-3,4.2301190594983551E-3,4.8222143319368435E-3,5.5049469912456604E-3,6.2927904619474295E-3,7.2025884939548616E-3,8.2539495438298336E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C125,Demand!$B$9:$B$428,0))*$I125*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG125:$AZ125)*(Misc_calcs!$G$29:$Z$29)*($L125:$AE125))*Calcs!$G125","v":1746.9801819758147},null,{"$f":"SUMPRODUCT(($L125:$AE125)*(Misc_calcs!$G$29:$Z$29))*$F125*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2975.628336705704},null,{"$f":"Assumptions!$G$86*$F125","v":1.8653843340000001E-3},null,{"$f":"($F125*Assumptions!$G$37)","v":55939.685999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH125))*(Misc_calcs!$G$29:$Z$29))","v":31696.671298714329},null,{"$f":"SUMPRODUCT(($AG125:$AZ125)*(Misc_calcs!$G$29:$Z$29))*$BF125*$G125","v":1055.6443360975943},null,{"$f":"SUMPRODUCT($BF125*(Misc_calcs!$G$29:$Z$29))*$F125*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1810.5365361602564},null,4722.6085186815189,null,2866.1808722578508,null,1856.4276464236682,null,-29840.243652290661,null,false]
[null,50353857,"MTN32","MTN","22kV",224.09,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C126, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.3204070558777315E-3,1.4438605799402594E-3,1.596545498524787E-3,1.7676194930665826E-3,1.9594264692844319E-3,2.1746193639001661E-3,2.4162017577725641E-3,2.6875751694116065E-3,2.992592811238412E-3,3.3356206993500797E-3,3.7216071310190455E-3,4.1561616848052613E-3,4.6456450583827165E-3,5.1972712417102541E-3,5.8192237311220866E-3,6.5207877268235129E-3,7.3125005261941E-3,8.2063226328325401E-3,9.2158324516757942E-3,1.0356447839776252E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C126,Demand!$B$9:$B$428,0))*$I126*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG126:$AZ126)*(Misc_calcs!$G$29:$Z$29)*($L126:$AE126))*Calcs!$G126","v":2200.4756456191967},null,{"$f":"SUMPRODUCT(($L126:$AE126)*(Misc_calcs!$G$29:$Z$29))*$F126*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2645.6305938473256},null,{"$f":"Assumptions!$G$86*$F126","v":1.3204055070000001E-3},null,{"$f":"($F126*Assumptions!$G$37)","v":39596.703000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH126))*(Misc_calcs!$G$29:$Z$29))","v":22436.373337952162},null,{"$f":"SUMPRODUCT(($AG126:$AZ126)*(Misc_calcs!$G$29:$Z$29))*$BF126*$G126","v":747.2339985978582},null,{"$f":"SUMPRODUCT($BF126*(Misc_calcs!$G$29:$Z$29))*$F126*Assumptions!$G$37*(1+Assumptions!$G$83)","v":907.16293384693029},null,4846.1062394665223,null,1654.3969324447885,null,3191.7093070217338,null,-19244.664030930428,null,false]
[null,50353868,"MTN32","MTN","22kV",145.72999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C127, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.5868588626472316E-4,8.5868588626472316E-4,9.0428585126464114E-4,1.0334407599408354E-3,1.1837091675228107E-3,1.3587507444581372E-3,1.5628819225816932E-3,1.801196325381654E-3,2.0797075891149826E-3,2.4055187754700377E-3,2.7870233692258023E-3,3.2341437972962577E-3,3.7586145271995457E-3,4.3743181373062604E-3,5.0976843386114808E-3,5.9481638163431418E-3,6.9487910067231335E-3,8.1268525977946857E-3,9.5146817245542123E-3,1.1150601614261069E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C127,Demand!$B$9:$B$428,0))*$I127*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG127:$AZ127)*(Misc_calcs!$G$29:$Z$29)*($L127:$AE127))*Calcs!$G127","v":1841.5097060599687},null,{"$f":"SUMPRODUCT(($L127:$AE127)*(Misc_calcs!$G$29:$Z$29))*$F127*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1436.8165691150625},null,{"$f":"Assumptions!$G$86*$F127","v":8.5868487900000003E-4},null,{"$f":"($F127*Assumptions!$G$37)","v":25750.490999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH127))*(Misc_calcs!$G$29:$Z$29))","v":14590.801403631436},null,{"$f":"SUMPRODUCT(($AG127:$AZ127)*(Misc_calcs!$G$29:$Z$29))*$BF127*$G127","v":485.9405177190676},null,{"$f":"SUMPRODUCT($BF127*(Misc_calcs!$G$29:$Z$29))*$F127*Assumptions!$G$37*(1+Assumptions!$G$83)","v":383.6527128385269},null,3278.3262751750312,null,869.59323055759455,null,2408.7330446174365,null,-12182.068359014,null,false]
[null,50353876,"MTN32","MTN","22kV",341.85,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C128, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.014285117817852E-3,2.014285117817852E-3,2.1212524411913648E-3,2.4242209825415121E-3,2.7767170721037042E-3,3.1873254785769172E-3,3.6661715860464681E-3,4.2252038964641359E-3,4.8785290560554228E-3,5.6428092595514467E-3,6.537733745761617E-3,7.5865783099274397E-3,8.8168693894405039E-3,1.0261172409511736E-2,1.1958027799041617E-2,1.3953062517099452E-2,1.6300310201388207E-2,1.9063779321732748E-2,2.2319316184305615E-2,2.6156818512558473E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C128,Demand!$B$9:$B$428,0))*$I128*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG128:$AZ128)*(Misc_calcs!$G$29:$Z$29)*($L128:$AE128))*Calcs!$G128","v":4319.7700749097667},null,{"$f":"SUMPRODUCT(($L128:$AE128)*(Misc_calcs!$G$29:$Z$29))*$F128*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7906.3232450756695},null,{"$f":"Assumptions!$G$86*$F128","v":2.0142827550000001E-3},null,{"$f":"($F128*Assumptions!$G$37)","v":60404.894999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH128))*(Misc_calcs!$G$29:$Z$29))","v":34226.75811316412},null,{"$f":"SUMPRODUCT(($AG128:$AZ128)*(Misc_calcs!$G$29:$Z$29))*$BF128*$G128","v":1139.907815702074},null,{"$f":"SUMPRODUCT($BF128*(Misc_calcs!$G$29:$Z$29))*$F128*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2111.113155814865},null,12226.093319985437,null,3251.020971516939,null,8975.0723484684986,null,-25251.68576469562,null,false]
[null,50354109,"MTN32","MTN","22kV",145.88999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C129, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.5110906560096499E-3,2.7437429887950619E-3,2.9996760229229202E-3,3.2813079863967874E-3,3.591314022850223E-3,3.9326538784292611E-3,4.3086026001535587E-3,4.7227845753138945E-3,5.1792112776738175E-3,5.6823231264425521E-3,6.2370359086150115E-3,6.8487922648217594E-3,7.5236187938399878E-3,8.2681893919889886E-3,9.0898955114394331E-3,9.9969240967490991E-3,1.0998344042523523E-2,1.2104202107905993E-2,1.3325629326645371E-2,1.4674959065903142E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C129,Demand!$B$9:$B$428,0))*$I129*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG129:$AZ129)*(Misc_calcs!$G$29:$Z$29)*($L129:$AE129))*Calcs!$G129","v":3551.8787447516675},null,{"$f":"SUMPRODUCT(($L129:$AE129)*(Misc_calcs!$G$29:$Z$29))*$F129*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2783.3858047990411},null,{"$f":"Assumptions!$G$86*$F129","v":8.5962764699999998E-4},null,{"$f":"($F129*Assumptions!$G$37)","v":25778.762999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH129))*(Misc_calcs!$G$29:$Z$29))","v":14606.820948162966},null,{"$f":"SUMPRODUCT(($AG129:$AZ129)*(Misc_calcs!$G$29:$Z$29))*$BF129*$G129","v":486.47404192708967},null,{"$f":"SUMPRODUCT($BF129*(Misc_calcs!$G$29:$Z$29))*$F129*Assumptions!$G$37*(1+Assumptions!$G$83)","v":384.49561590142429},null,6335.2645495507086,null,870.96965782851396,null,5464.2948917221947,null,-9142.5260564407708,null,false]
[null,50354247,"MTN32","MTN","22kV",30.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C130, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.7971536081159718E-4,1.7971536081159718E-4,1.7971536081159718E-4,1.972269031116311E-4,2.189289717150897E-4,2.4335076699386109E-4,2.7085301275204675E-4,3.0184592109287983E-4,3.3679612650253061E-4,3.7623460481824164E-4,4.2076571822318007E-4,4.7107754775668395E-4,5.2795369811927057E-4,5.9228678621406187E-4,6.6509385538940824E-4,7.4753399229189003E-4,8.4092846324632466E-4,9.4678373288512507E-4,1.0668177801953487E-3,1.2029901872025717E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C130,Demand!$B$9:$B$428,0))*$I130*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG130:$AZ130)*(Misc_calcs!$G$29:$Z$29)*($L130:$AE130))*Calcs!$G130","v":252.56441685536075},null,{"$f":"SUMPRODUCT(($L130:$AE130)*(Misc_calcs!$G$29:$Z$29))*$F130*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41.337986707224182},null,{"$f":"Assumptions!$G$86*$F130","v":1.7971515000000002E-4},null,{"$f":"($F130*Assumptions!$G$37)","v":5389.3499999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH130))*(Misc_calcs!$G$29:$Z$29))","v":3053.7256763244263},null,{"$f":"SUMPRODUCT(($AG130:$AZ130)*(Misc_calcs!$G$29:$Z$29))*$BF130*$G130","v":101.70305215419999},null,{"$f":"SUMPRODUCT($BF130*(Misc_calcs!$G$29:$Z$29))*$F130*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.80505825775634},null,293.90240356258494,null,118.50811041195634,null,175.39429315062858,null,-2878.3313831737978,null,false]
[null,50354405,"MTN32","MTN","22kV",597.63,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C131, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.232901435732453E-2,1.3427928854097642E-2,1.4631921048027532E-2,1.5951392520046376E-2,1.7397796332551063E-2,1.8983744744985487E-2,2.0723128059855767E-2,2.2631245755871891E-2,2.4724951185566821E-2,2.7022811248020681E-2,2.9545282594532284E-2,3.2314906087694897E-2,3.5356521413960396E-2,3.869750394819782E-2,4.2368026187939889E-2,4.6401346317138444E-2,5.0834126726721877E-2,5.5706785614722462E-2,6.1063885115151248E-2,6.6954559765388194E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C131,Demand!$B$9:$B$428,0))*$I131*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG131:$AZ131)*(Misc_calcs!$G$29:$Z$29)*($L131:$AE131))*Calcs!$G131","v":16714.707874126849},null,{"$f":"SUMPRODUCT(($L131:$AE131)*(Misc_calcs!$G$29:$Z$29))*$F131*Assumptions!$G$37*(1+Assumptions!$G$83)","v":53672.260187512504},null,{"$f":"Assumptions!$G$86*$F131","v":3.5214152490000003E-3},null,{"$f":"($F131*Assumptions!$G$37)","v":105601.22099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH131))*(Misc_calcs!$G$29:$Z$29))","v":59836.002489893996},null,{"$f":"SUMPRODUCT(($AG131:$AZ131)*(Misc_calcs!$G$29:$Z$29))*$BF131*$G131","v":1992.8129527512961},null,{"$f":"SUMPRODUCT($BF131*(Misc_calcs!$G$29:$Z$29))*$F131*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6452.1599348980935},null,70386.968061639345,null,8444.97288764939,null,61941.995173989955,null,2105.9926840959597,null,true]
[null,50354498,"MTN32","MTN","22kV",72.269000000000005,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C132, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.4814181087729259E-4,7.1541127413452497E-4,7.904627602249427E-4,8.742418921804376E-4,9.6781262867713604E-4,1.072372348108019E-3,1.1892688784655861E-3,1.3200197260126254E-3,1.46633378877961E-3,1.6301358783229105E-3,1.8135944154787412E-3,2.0191527136982196E-3,2.2495643176787812E-3,2.5079329262421377E-3,2.7977574976833742E-3,3.1229832141870511E-3,3.4880590705710728E-3,3.8980029529317659E-3,4.3584751862568152E-3,4.8758616584810028E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C132,Demand!$B$9:$B$428,0))*$I132*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG132:$AZ132)*(Misc_calcs!$G$29:$Z$29)*($L132:$AE132))*Calcs!$G132","v":1062.1393827877766},null,{"$f":"SUMPRODUCT(($L132:$AE132)*(Misc_calcs!$G$29:$Z$29))*$F132*Assumptions!$G$37*(1+Assumptions!$G$83)","v":411.90774596732797},null,{"$f":"Assumptions!$G$86*$F132","v":4.2583062870000008E-4},null,{"$f":"($F132*Assumptions!$G$37)","v":12769.9323},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH132))*(Misc_calcs!$G$29:$Z$29))","v":7235.7278984357363},null,{"$f":"SUMPRODUCT(($AG132:$AZ132)*(Misc_calcs!$G$29:$Z$29))*$BF132*$G132","v":240.98288118465177},null,{"$f":"SUMPRODUCT($BF132*(Misc_calcs!$G$29:$Z$29))*$F132*Assumptions!$G$37*(1+Assumptions!$G$83)","v":94.350549611074399},null,1474.0471287551045,null,335.33343079572614,null,1138.7136979593784,null,-6097.0142004763584,null,false]
[null,50354504,"MTN24","MTN","22kV",418.13,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C133, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,8.451624383539677E-3,9.1724162503129432E-3,9.959192589882624E-3,1.0818208227747622E-2,1.1756323559458631E-2,1.278106397022178E-2,1.3900685135903833E-2,1.5124244790936651E-2,1.6461681607127274E-2,1.792390189174933E-2,1.9522874884111287E-2,2.1271737507712513E-2,2.3184909520823936E-2,2.5278220102647624E-2,2.7569047015983644E-2,3.0076469601510496E-2,3.2821436984413734E-2,3.5826953012323831E-2,3.9118279595615646E-2,4.2723160288469744E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C133,Demand!$B$9:$B$428,0))*$I133*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG133:$AZ133)*(Misc_calcs!$G$29:$Z$29)*($L133:$AE133))*Calcs!$G133","v":21982.377618110124},null,{"$f":"SUMPRODUCT(($L133:$AE133)*(Misc_calcs!$G$29:$Z$29))*$F133*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24688.854158211598},null,{"$f":"Assumptions!$G$86*$F133","v":2.4637473990000002E-3},null,{"$f":"($F133*Assumptions!$G$37)","v":73883.570999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH133))*(Misc_calcs!$G$29:$Z$29))","v":41864.075968574842},null,{"$f":"SUMPRODUCT(($AG133:$AZ133)*(Misc_calcs!$G$29:$Z$29))*$BF133*$G133","v":2793.8486812419046},null,{"$f":"SUMPRODUCT($BF133*(Misc_calcs!$G$29:$Z$29))*$F133*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3158.3699615857636},null,46671.231776321722,null,5952.2186428276682,null,40719.013133494052,null,-1145.0628350807892,null,false]
[null,50355740,"MTN22","MTN","22kV",19.498999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C134, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.7349855007582675E-4,1.9249527372815504E-4,2.1381212751529126E-4,2.3774684099607638E-4,2.6463649574589242E-4,2.9486282381973445E-4,3.2885822819921442E-4,3.6711262437805518E-4,4.1018121592873108E-4,4.5869333247707867E-4,5.1336247625517989E-4,5.7499774360538457E-4,6.4451681081159964E-4,7.2296069982684408E-4,8.1151056929174459E-4,9.1150681020184449E-4,1.0244707642573015E-3,1.1521294269716915E-3,1.296443547773374E-3,1.4596395964530154E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C134,Demand!$B$9:$B$428,0))*$I134*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG134:$AZ134)*(Misc_calcs!$G$29:$Z$29)*($L134:$AE134))*Calcs!$G134","v":703.18443340463637},null,{"$f":"SUMPRODUCT(($L134:$AE134)*(Misc_calcs!$G$29:$Z$29))*$F134*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.856054141224622},null,{"$f":"Assumptions!$G$86*$F134","v":1.1489395770000001E-4},null,{"$f":"($F134*Assumptions!$G$37)","v":3445.4732999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH134))*(Misc_calcs!$G$29:$Z$29))","v":1952.2818676278685},null,{"$f":"SUMPRODUCT(($AG134:$AZ134)*(Misc_calcs!$G$29:$Z$29))*$BF134*$G134","v":151.10805076402815},null,{"$f":"SUMPRODUCT($BF134*(Misc_calcs!$G$29:$Z$29))*$F134*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.8685493383981244},null,735.04048754586097,null,157.97660010242626,null,577.06388744343474,null,-1375.2179801844336,null,false]
[null,50356675,"LWN34","LWN","22kV",215.54,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C135, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4840917484374742E-3,3.9020485623201709E-3,4.3743478899041571E-3,4.908334437824075E-3,5.5123689869546891E-3,6.1959710327837382E-3,6.969981640933048E-3,7.8467494005786727E-3,8.840342771291294E-3,9.9667925908500186E-3,1.1244369051399625E-2,1.2693898068673135E-2,1.4339122675043579E-2,1.6207115874661039E-2,1.8328752322473017E-2,2.0739247245219299E-2,2.3478772230644117E-2,2.659315889303936E-2,3.0134703003832041E-2,3.4163083483869844E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8217499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.815375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.815375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8067499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8029999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.804125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8127499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C135,Demand!$B$9:$B$428,0))*$I135*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},null,{"$f":"SUMPRODUCT(($AG135:$AZ135)*(Misc_calcs!$G$29:$Z$29)*($L135:$AE135))*Calcs!$G135","v":10564.585962191048},null,{"$f":"SUMPRODUCT(($L135:$AE135)*(Misc_calcs!$G$29:$Z$29))*$F135*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7826.667996660568},null,{"$f":"Assumptions!$G$86*$F135","v":1.270026342E-3},null,{"$f":"($F135*Assumptions!$G$37)","v":38085.917999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH135))*(Misc_calcs!$G$29:$Z$29))","v":21580.328927048093},null,{"$f":"SUMPRODUCT(($AG135:$AZ135)*(Misc_calcs!$G$29:$Z$29))*$BF135*$G135","v":1133.0449034017536},null,{"$f":"SUMPRODUCT($BF135*(Misc_calcs!$G$29:$Z$29))*$F135*Assumptions!$G$37*(1+Assumptions!$G$83)","v":839.25918070112959},null,18391.253958851616,null,1972.3040841028833,null,16418.949874748731,null,-5161.3790522993622,null,false]
[null,50359350,"CRM35","CRM","22kV",601.04999999999995,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C136, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5324990069356999E-2,1.7319190332778921E-2,1.9590212741014801E-2,2.2177747773014081E-2,2.5127289094130614E-2,2.8490992586911394E-2,3.2328663561499979E-2,3.6708891371953975E-2,4.1710353558505581E-2,4.7423314966035364E-2,5.3951351121721572E-2,6.1413329565888013E-2,6.9945687906894996E-2,7.9705053214110477E-2,9.0871254088397496E-2,0.10365078449049983,0.10838852021790471,0.10838852021790471,0.10838852021790471,0.10838852021790471,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C136,Demand!$B$9:$B$428,0))*$I136*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG136:$AZ136)*(Misc_calcs!$G$29:$Z$29)*($L136:$AE136))*Calcs!$G136","v":150641.80427953263},null,{"$f":"SUMPRODUCT(($L136:$AE136)*(Misc_calcs!$G$29:$Z$29))*$F136*Assumptions!$G$37*(1+Assumptions!$G$83)","v":96593.616307873279},null,{"$f":"Assumptions!$G$86*$F136","v":3.5415669149999997E-3},null,{"$f":"($F136*Assumptions!$G$37)","v":106205.53499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH136))*(Misc_calcs!$G$29:$Z$29))","v":60178.420254255609},null,{"$f":"SUMPRODUCT(($AG136:$AZ136)*(Misc_calcs!$G$29:$Z$29))*$BF136*$G136","v":10091.577562920465},null,{"$f":"SUMPRODUCT($BF136*(Misc_calcs!$G$29:$Z$29))*$F136*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6526.2175477277979},null,247235.42058740591,null,16617.795110648265,null,230617.62547675765,null,170439.20522250203,null,true]
[null,50360857,"SS11","SS","22kV",258.61,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C137, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H137+1)","v":0.5},null,null,2.0163123056124608E-3,2.2108719913646745E-3,2.4265278640401974E-3,2.6656895061938023E-3,2.9310504147753652E-3,3.2256221122311949E-3,3.5527724079268239E-3,3.916268319069085E-3,4.3203242231166401E-3,4.7696558842556438E-3,5.2695410758464706E-3,5.8258876099028419E-3,6.4453096848667646E-3,7.1352135755624792E-3,7.9038938157925277E-3,8.7606411663128572E-3,9.7158638208409975E-3,1.0781223482503884E-2,1.196978814518419E-2,1.3296203641347794E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.285499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.3616250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.45275},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.5363749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.5914999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.6526250000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.7388749999999984},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.8412500000000005},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C137,Demand!$B$9:$B$428,0))*$I137*Assumptions!$G$45*Assumptions!$G$48","v":7.9162499999999998},null,{"$f":"SUMPRODUCT(($AG137:$AZ137)*(Misc_calcs!$G$29:$Z$29)*($L137:$AE137))*Calcs!$G137","v":26398.881926616748},null,{"$f":"SUMPRODUCT(($L137:$AE137)*(Misc_calcs!$G$29:$Z$29))*$F137*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4229.9737087454996},null,{"$f":"Assumptions!$G$86*$F137","v":1.5238077030000001E-3},null,{"$f":"($F137*Assumptions!$G$37)","v":45696.387000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH137))*(Misc_calcs!$G$29:$Z$29))","v":25892.590070631475},null,{"$f":"SUMPRODUCT(($AG137:$AZ137)*(Misc_calcs!$G$29:$Z$29))*$BF137*$G137","v":7448.9693357583201},null,{"$f":"SUMPRODUCT($BF137*(Misc_calcs!$G$29:$Z$29))*$F137*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1208.1781361662804},null,30628.855635362248,null,{"$f":"BL137+BN137","v":8657.1474719245998},null,{"$f":"BP137-BR137","v":21971.708163437648},null,{"$f":"BT137-BJ137","v":-3920.8819071938269},null,{"$f":"BV137>0","v":false}]
[null,50391869,"MTN32","MTN","22kV",115.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C138, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.9006657848067484E-3,3.181937996722551E-3,3.492291461927343E-3,3.8348311700916226E-3,4.2130001610430267E-3,4.6306167875749043E-3,5.0919161188569262E-3,5.6015959469857685E-3,6.1648679110634964E-3,6.7875143108664954E-3,7.475951246324177E-3,8.2372987903934804E-3,9.0794589823042123E-3,1.0011202516464118E-2,1.104226510055622E-2,1.2183454565652143E-2,1.3446769932747599E-2,1.4845533775384308E-2,1.6394539368495636E-2,1.8110214281015433E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C138,Demand!$B$9:$B$428,0))*$I138*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG138:$AZ138)*(Misc_calcs!$G$29:$Z$29)*($L138:$AE138))*Calcs!$G138","v":4276.7671255841924},null,{"$f":"SUMPRODUCT(($L138:$AE138)*(Misc_calcs!$G$29:$Z$29))*$F138*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2659.4878843046886},null,{"$f":"Assumptions!$G$86*$F138","v":6.8232834E-4},null,{"$f":"($F138*Assumptions!$G$37)","v":20461.859999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH138))*(Misc_calcs!$G$29:$Z$29))","v":11594.145354700608},null,{"$f":"SUMPRODUCT(($AG138:$AZ138)*(Misc_calcs!$G$29:$Z$29))*$BF138*$G138","v":386.13814555594615},null,{"$f":"SUMPRODUCT($BF138*(Misc_calcs!$G$29:$Z$29))*$F138*Assumptions!$G$37*(1+Assumptions!$G$83)","v":242.24647290033832},null,{"$f":"BB138+BD138","v":6936.2550098888805},null,628.38461845628444,null,6307.8703914325961,null,-5286.2749632680116,null,false]
[null,50391925,"HGS23","HGS","22kV",105.75,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C139, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.8616816371873363E-3,2.0796655673193803E-3,2.325217100492191E-3,2.601955370142997E-3,2.9139854513872089E-3,3.2659645403290151E-3,3.6631772292920707E-3,4.11162113568511E-3,4.6181043168130988E-3,5.1903561018410262E-3,5.837153198701971E-3,6.5684631918750593E-3,7.3956078410415396E-3,8.3314489256726826E-3,9.3905997623254227E-3,1.0589665956332015E-2,1.1947519445089727E-2,1.3485610454742822E-2,1.5228322635339693E-2,1.7203377372528087E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C139,Demand!$B$9:$B$428,0))*$I139*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG139:$AZ139)*(Misc_calcs!$G$29:$Z$29)*($L139:$AE139))*Calcs!$G139","v":3363.5919183084693},null,{"$f":"SUMPRODUCT(($L139:$AE139)*(Misc_calcs!$G$29:$Z$29))*$F139*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1977.8720356921388},null,{"$f":"Assumptions!$G$86*$F139","v":6.2311072499999999E-4},null,{"$f":"($F139*Assumptions!$G$37)","v":18686.024999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH139))*(Misc_calcs!$G$29:$Z$29))","v":10587.917713813382},null,{"$f":"SUMPRODUCT(($AG139:$AZ139)*(Misc_calcs!$G$29:$Z$29))*$BF139*$G139","v":337.92755268154235},null,{"$f":"SUMPRODUCT($BF139*(Misc_calcs!$G$29:$Z$29))*$F139*Assumptions!$G$37*(1+Assumptions!$G$83)","v":202.02313013988743},null,5341.4639540006083,null,539.95068282142984,null,4801.5132711791784,null,-5786.4044426342034,null,false]
[null,50391936,"MTN32","MTN","22kV",121.39,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C140, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.8235205437607026E-3,3.1482299163698396E-3,3.5128720595080237E-3,3.9225245216962861E-3,4.3829236349954281E-3,4.900551085619969E-3,5.4827319552082608E-3,6.1377457608717996E-3,6.874952226449532E-3,7.7049337490743448E-3,8.6396567878929409E-3,9.6926546997356984E-3,1.0879234884437785E-2,1.2216713485730578E-2,1.3724681328237828E-2,1.5425305264025573E-2,1.7343669661199337E-2,1.9508163401096984E-2,2.1890495747860332E-2,2.1890495747860332E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C140,Demand!$B$9:$B$428,0))*$I140*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG140:$AZ140)*(Misc_calcs!$G$29:$Z$29)*($L140:$AE140))*Calcs!$G140","v":5062.9439585923019},null,{"$f":"SUMPRODUCT(($L140:$AE140)*(Misc_calcs!$G$29:$Z$29))*$F140*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3296.4482439403828},null,{"$f":"Assumptions!$G$86*$F140","v":7.15266297E-4},null,{"$f":"($F140*Assumptions!$G$37)","v":21449.612999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH140))*(Misc_calcs!$G$29:$Z$29))","v":12153.828191771216},null,{"$f":"SUMPRODUCT(($AG140:$AZ140)*(Misc_calcs!$G$29:$Z$29))*$BF140*$G140","v":404.7781475737159},null,{"$f":"SUMPRODUCT($BF140*(Misc_calcs!$G$29:$Z$29))*$F140*Assumptions!$G$37*(1+Assumptions!$G$83)","v":266.19884482616357},null,8359.3922025326847,null,670.97699239987946,null,7688.4152101328054,null,-4465.4129816384102,null,false]
[null,50391942,"MTN32","MTN","22kV",398.41,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C141, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.1026260688006457E-2,1.2339140946252374E-2,1.3818308276267146E-2,1.5485491297120591E-2,1.7365312055549573E-2,1.9485675955067519E-2,2.1878214642124152E-2,2.4578789078099815E-2,2.7628061015959549E-2,3.1072142226326697E-2,3.4963332098238736E-2,3.9360955696171721E-2,4.4332316011234586E-2,4.9953776028240998E-2,5.6311988372946327E-2,6.3505292740680758E-2,7.1645304079400909E-2,7.1846053306738905E-2,7.1846053306738905E-2,7.1846053306738905E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C141,Demand!$B$9:$B$428,0))*$I141*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG141:$AZ141)*(Misc_calcs!$G$29:$Z$29)*($L141:$AE141))*Calcs!$G141","v":19635.388698012557},null,{"$f":"SUMPRODUCT(($L141:$AE141)*(Misc_calcs!$G$29:$Z$29))*$F141*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41965.113038736061},null,{"$f":"Assumptions!$G$86*$F141","v":2.3475512430000001E-3},null,{"$f":"($F141*Assumptions!$G$37)","v":70399.047000000006},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH141))*(Misc_calcs!$G$29:$Z$29))","v":39889.66710506277},null,{"$f":"SUMPRODUCT(($AG141:$AZ141)*(Misc_calcs!$G$29:$Z$29))*$BF141*$G141","v":1328.5086232378626},null,{"$f":"SUMPRODUCT($BF141*(Misc_calcs!$G$29:$Z$29))*$F141*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2867.4826896048698},null,61600.501736748614,null,4195.9913128427324,null,57404.510423905886,null,17514.843318843115,null,true]
[null,50391953,"MTN32","MTN","22kV",282.86,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C142, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.8283378886310762E-3,8.7604462941616602E-3,9.8106138877661828E-3,1.0994267383608671E-2,1.2328887748883693E-2,1.3834287042620411E-2,1.553292285251685E-2,1.745025546203989E-2,1.9615153582927938E-2,2.2060355287615196E-2,2.4822991685218267E-2,2.7945181918674566E-2,3.1474709236559859E-2,3.5465789230562109E-2,3.9979942850760772E-2,4.5086988541022964E-2,5.0866169804722125E-2,5.1008696163108776E-2,5.1008696163108776E-2,5.1008696163108776E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C142,Demand!$B$9:$B$428,0))*$I142*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG142:$AZ142)*(Misc_calcs!$G$29:$Z$29)*($L142:$AE142))*Calcs!$G142","v":13940.578919002617},null,{"$f":"SUMPRODUCT(($L142:$AE142)*(Misc_calcs!$G$29:$Z$29))*$F142*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21152.953280688787},null,{"$f":"Assumptions!$G$86*$F142","v":1.6666959780000002E-3},null,{"$f":"($F142*Assumptions!$G$37)","v":49981.362000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH142))*(Misc_calcs!$G$29:$Z$29))","v":28320.552288692699},null,{"$f":"SUMPRODUCT(($AG142:$AZ142)*(Misc_calcs!$G$29:$Z$29))*$BF142*$G142","v":943.20410925695103},null,{"$f":"SUMPRODUCT($BF142*(Misc_calcs!$G$29:$Z$29))*$F142*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1445.3845819599517},null,35093.532199691406,null,2388.5886912169026,null,32704.943508474506,null,4384.3912197818063,null,true]
[null,50391967,"MTN32","MTN","22kV",253.39,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C143, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.2237095474588543E-3,6.9459369913074049E-3,7.7576355802027415E-3,8.6702571543930355E-3,9.6967485911351146E-3,1.0851749436210457E-2,1.2151815873165519E-2,1.3615674558895527E-2,1.5264510328592464E-2,1.7122292311405655E-2,1.9216143609044958E-2,2.1576760382785082E-2,2.4238886981019569E-2,2.7241854632283204E-2,3.0630192241833006E-2,3.4454318979709742E-2,3.8771329653146336E-2,4.3645885337198528E-2,4.5694313514707388E-2,4.5694313514707388E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C143,Demand!$B$9:$B$428,0))*$I143*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG143:$AZ143)*(Misc_calcs!$G$29:$Z$29)*($L143:$AE143))*Calcs!$G143","v":11141.288735320377},null,{"$f":"SUMPRODUCT(($L143:$AE143)*(Misc_calcs!$G$29:$Z$29))*$F143*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15142.571221102053},null,{"$f":"Assumptions!$G$86*$F143","v":1.4930498970000001E-3},null,{"$f":"($F143*Assumptions!$G$37)","v":44774.012999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH143))*(Misc_calcs!$G$29:$Z$29))","v":25369.95243029005},null,{"$f":"SUMPRODUCT(($AG143:$AZ143)*(Misc_calcs!$G$29:$Z$29))*$BF143*$G143","v":844.9356191918929},null,{"$f":"SUMPRODUCT($BF143*(Misc_calcs!$G$29:$Z$29))*$F143*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1159.8966302248562},null,26283.859956422428,null,2004.8322494167492,null,24279.02770700568,null,-1090.92472328437,null,false]
[null,50391989,"MTN32","MTN","22kV",181.41,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C144, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.0206419302006762E-3,5.6184422054156354E-3,6.2919587972129791E-3,7.0510855054106234E-3,7.9070336085872543E-3,8.8725094124364311E-3,9.9619159113168414E-3,1.1191581854516922E-2,1.2580021959552275E-2,1.4148232527491594E-2,1.5920027298364725E-2,1.7922419047821374E-2,2.0186053180387204E-2,2.2745700432426897E-2,2.5640816773515207E-2,2.8916179704542799E-2,3.2622611412976885E-2,3.2714019553664576E-2,3.2714019553664576E-2,3.2714019553664576E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C144,Demand!$B$9:$B$428,0))*$I144*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG144:$AZ144)*(Misc_calcs!$G$29:$Z$29)*($L144:$AE144))*Calcs!$G144","v":8940.6788577256048},null,{"$f":"SUMPRODUCT(($L144:$AE144)*(Misc_calcs!$G$29:$Z$29))*$F144*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8700.6236368386617},null,{"$f":"Assumptions!$G$86*$F144","v":1.068922143E-3},null,{"$f":"($F144*Assumptions!$G$37)","v":32055.146999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH144))*(Misc_calcs!$G$29:$Z$29))","v":18163.159834164406},null,{"$f":"SUMPRODUCT(($AG144:$AZ144)*(Misc_calcs!$G$29:$Z$29))*$BF144*$G144","v":604.91641610798092},null,{"$f":"SUMPRODUCT($BF144*(Misc_calcs!$G$29:$Z$29))*$F144*Assumptions!$G$37*(1+Assumptions!$G$83)","v":594.5149639981347},null,17641.302494564268,null,1199.4313801061157,null,16441.871114458154,null,-1721.2887197062519,null,false]
[null,50391993,"MTN32","MTN","22kV",206.02000000000004,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C145, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.7017399837933054E-3,6.3806375787427896E-3,7.1455231321416578E-3,8.0076326322953348E-3,8.9796982748533496E-3,1.0076150097294272E-2,1.1313344997792272E-2,1.2709826876509435E-2,1.4286622149313491E-2,1.6067575466147507E-2,1.8079731128433391E-2,2.0353766452963783E-2,2.292448418622663E-2,2.5831372047233285E-2,2.9119238584860832E-2,3.283893579587624E-2,3.7048180383118343E-2,3.7151988911559325E-2,3.7151988911559325E-2,3.7151988911559325E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C145,Demand!$B$9:$B$428,0))*$I145*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG145:$AZ145)*(Misc_calcs!$G$29:$Z$29)*($L145:$AE145))*Calcs!$G145","v":10153.567379243865},null,{"$f":"SUMPRODUCT(($L145:$AE145)*(Misc_calcs!$G$29:$Z$29))*$F145*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11221.391168730626},null,{"$f":"Assumptions!$G$86*$F145","v":1.2139316460000004E-3},null,{"$f":"($F145*Assumptions!$G$37)","v":36403.734000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH145))*(Misc_calcs!$G$29:$Z$29))","v":20627.166027421586},null,{"$f":"SUMPRODUCT(($AG145:$AZ145)*(Misc_calcs!$G$29:$Z$29))*$BF145*$G145","v":686.97910835436994},null,{"$f":"SUMPRODUCT($BF145*(Misc_calcs!$G$29:$Z$29))*$F145*Assumptions!$G$37*(1+Assumptions!$G$83)","v":766.75940083656621},null,21374.958547974493,null,1453.7385091909362,null,19921.220038783558,null,-705.94598863802821,null,false]
[null,50392015,"MTN32","MTN","22kV",47.267000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C146, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.160961676387141E-3,1.2956849274562024E-3,1.4470979950646948E-3,1.6173370887434218E-3,1.8088173000401888E-3,2.0242694684137483E-3,2.2667819601283187E-3,2.5398480183721332E-3,2.8474194313176529E-3,3.1939673652599202E-3,3.5845513239225225E-3,4.0248973243344355E-3,4.5214865264290305E-3,5.0816557200526078E-3,5.7137112620652773E-3,6.4270582707050012E-3,7.232347127807996E-3,8.1416396157439654E-3,8.5237504120118171E-3,8.5237504120118171E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C146,Demand!$B$9:$B$428,0))*$I146*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG146:$AZ146)*(Misc_calcs!$G$29:$Z$29)*($L146:$AE146))*Calcs!$G146","v":2078.2797057989192},null,{"$f":"SUMPRODUCT(($L146:$AE146)*(Misc_calcs!$G$29:$Z$29))*$F146*Assumptions!$G$37*(1+Assumptions!$G$83)","v":526.91038666293116},null,{"$f":"Assumptions!$G$86*$F146","v":2.7851134410000002E-4},null,{"$f":"($F146*Assumptions!$G$37)","v":8352.0789000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH146))*(Misc_calcs!$G$29:$Z$29))","v":4732.4738210762853},null,{"$f":"SUMPRODUCT(($AG146:$AZ146)*(Misc_calcs!$G$29:$Z$29))*$BF146*$G146","v":157.61305462860886},null,{"$f":"SUMPRODUCT($BF146*(Misc_calcs!$G$29:$Z$29))*$F146*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.36048917961309},null,2605.1900924618503,null,197.97354380822196,null,2407.2165486536283,null,-2325.257272422657,null,false]
[null,50392021,"MTN32","MTN","22kV",226.83999999999997,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C147, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.550393473745351E-3,8.4843588127365144E-3,9.5405966975004378E-3,1.0735586336002797E-2,1.2088067430125573E-2,1.361935373637487E-2,1.5353690437608453E-2,1.7318661476158341E-2,1.9545653864825291E-2,2.2070386980538294E-2,2.4933515973270454E-2,2.8181319709794365E-2,3.1866485140543264E-2,3.604900165389785E-2,4.0797180894959581E-2,4.0906500168421109E-2,4.0906500168421109E-2,4.0906500168421109E-2,4.0906500168421109E-2,4.0906500168421109E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C147,Demand!$B$9:$B$428,0))*$I147*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG147:$AZ147)*(Misc_calcs!$G$29:$Z$29)*($L147:$AE147))*Calcs!$G147","v":12968.20633517038},null,{"$f":"SUMPRODUCT(($L147:$AE147)*(Misc_calcs!$G$29:$Z$29))*$F147*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15786.406112468663},null,{"$f":"Assumptions!$G$86*$F147","v":1.3366093319999999E-3},null,{"$f":"($F147*Assumptions!$G$37)","v":40082.62799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH147))*(Misc_calcs!$G$29:$Z$29))","v":22711.709259587962},null,{"$f":"SUMPRODUCT(($AG147:$AZ147)*(Misc_calcs!$G$29:$Z$29))*$BF147*$G147","v":756.40394592323673},null,{"$f":"SUMPRODUCT($BF147*(Misc_calcs!$G$29:$Z$29))*$F147*Assumptions!$G$37*(1+Assumptions!$G$83)","v":929.56469523415649},null,28754.612447639043,null,1685.9686411573932,null,27068.64380648165,null,4356.9345468936881,null,true]
[null,50392133,"HGS23","HGS","22kV",495.27,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C148, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.918282844234745E-3,2.918282844234745E-3,2.918282844234745E-3,2.918282844234745E-3,2.918282844234745E-3,2.9470571564110355E-3,3.2756468512458847E-3,3.6462250700017192E-3,4.0644823633240214E-3,4.5369080031464303E-3,5.0709045658259557E-3,5.6749191862816052E-3,6.3585939311446068E-3,7.1329381005943455E-3,8.0105256838667802E-3,9.0057216703601575E-3,1.0134941465993908E-2,1.1416948293532991E-2,1.2873194178076232E-2,1.4528210948727855E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C148,Demand!$B$9:$B$428,0))*$I148*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG148:$AZ148)*(Misc_calcs!$G$29:$Z$29)*($L148:$AE148))*Calcs!$G148","v":3037.9940799361666},null,{"$f":"SUMPRODUCT(($L148:$AE148)*(Misc_calcs!$G$29:$Z$29))*$F148*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8395.7467651441057},null,{"$f":"Assumptions!$G$86*$F148","v":2.9182794210000002E-3},null,{"$f":"($F148*Assumptions!$G$37)","v":87514.208999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH148))*(Misc_calcs!$G$29:$Z$29))","v":49587.498875842575},null,{"$f":"SUMPRODUCT(($AG148:$AZ148)*(Misc_calcs!$G$29:$Z$29))*$BF148*$G148","v":1582.6513382183218},null,{"$f":"SUMPRODUCT($BF148*(Misc_calcs!$G$29:$Z$29))*$F148*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4431.2309774445503},null,11433.740845080272,null,6013.8823156628723,null,5419.8585294174,null,-44167.640346425178,null,false]
[null,50392217,"HGS23","HGS","12.7kV",62.073999999999991,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C149, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.6575905924652729E-4,3.9815926781964486E-4,4.3908091905367811E-4,4.8479336813937529E-4,5.3589021526969705E-4,5.9304114174561404E-4,6.5700186950933578E-4,7.2862544237148547E-4,8.0887500590946229E-4,8.9883828685256026E-4,9.9974399983122973E-4,1.1129804400902676E-3,1.2401165556450286E-3,1.3829258319597579E-3,1.543413367188275E-3,1.7238465670667805E-3,1.926789946512829E-3,2.1551445908018201E-3,2.4121929039289331E-3,2.7016493566309327E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C149,Demand!$B$9:$B$428,0))*$I149*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG149:$AZ149)*(Misc_calcs!$G$29:$Z$29)*($L149:$AE149))*Calcs!$G149","v":565.99534086344136},null,{"$f":"SUMPRODUCT(($L149:$AE149)*(Misc_calcs!$G$29:$Z$29))*$F149*Assumptions!$G$37*(1+Assumptions!$G$83)","v":195.60855750571372},null,{"$f":"Assumptions!$G$86*$F149","v":3.6575863019999998E-4},null,{"$f":"($F149*Assumptions!$G$37)","v":10968.475799999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH149))*(Misc_calcs!$G$29:$Z$29))","v":6214.9825453168023},null,{"$f":"SUMPRODUCT(($AG149:$AZ149)*(Misc_calcs!$G$29:$Z$29))*$BF149*$G149","v":198.35947900854904},null,{"$f":"SUMPRODUCT($BF149*(Misc_calcs!$G$29:$Z$29))*$F149*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.608104468570332},null,761.6038983691551,null,267.96758347711938,null,493.63631489203573,null,-5721.3462304247669,null,false]
[null,50392227,"HGS23","HGS","12.7kV",252.79,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C150, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.753533351765425E-3,1.9377625892570364E-3,2.1439208167860361E-3,2.3747655401274749E-3,2.6334125592106859E-3,2.9233834855297057E-3,3.2486596452537195E-3,3.6137432336717209E-3,4.023726704623528E-3,4.4843715127383492E-3,5.0021974788381392E-3,5.5845842222864012E-3,6.2398863012403825E-3,6.9775639259569405E-3,7.8083313652182289E-3,8.7443254558023306E-3,9.799296954524396E-3,1.098882784717559E-2,1.2330578154899206E-2,1.384456626322984E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C150,Demand!$B$9:$B$428,0))*$I150*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG150:$AZ150)*(Misc_calcs!$G$29:$Z$29)*($L150:$AE150))*Calcs!$G150","v":2845.1126341202994},null,{"$f":"SUMPRODUCT(($L150:$AE150)*(Misc_calcs!$G$29:$Z$29))*$F150*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4002.8742183530039},null,{"$f":"Assumptions!$G$86*$F150","v":1.489514517E-3},null,{"$f":"($F150*Assumptions!$G$37)","v":44667.992999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH150))*(Misc_calcs!$G$29:$Z$29))","v":25309.879138296779},null,{"$f":"SUMPRODUCT(($AG150:$AZ150)*(Misc_calcs!$G$29:$Z$29))*$BF150*$G150","v":807.79863869850692},null,{"$f":"SUMPRODUCT($BF150*(Misc_calcs!$G$29:$Z$29))*$F150*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1154.4101151661657},null,6847.9868524733029,null,1962.2087538646726,null,4885.77809860863,null,-20424.10103968815,null,false]
[null,50392238,"HGS23","HGS","12.7kV",410.2,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C151, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.4170242952431852E-3,2.6311327070853872E-3,2.9015528723107704E-3,3.2036317880396251E-3,3.5412921078652854E-3,3.9189592477373927E-3,4.3416272009654533E-3,4.8149330872955393E-3,5.3452416055685369E-3,5.9397407169977795E-3,6.606550064934923E-3,7.3548438400139783E-3,8.1949900300543003E-3,9.1387082557897459E-3,1.0199248690605251E-2,1.1391594899809798E-2,1.2732693818016599E-2,1.4241716518138136E-2,1.5940353919380874E-2,1.7853152142443027E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C151,Demand!$B$9:$B$428,0))*$I151*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG151:$AZ151)*(Misc_calcs!$G$29:$Z$29)*($L151:$AE151))*Calcs!$G151","v":3740.2340564839328},null,{"$f":"SUMPRODUCT(($L151:$AE151)*(Misc_calcs!$G$29:$Z$29))*$F151*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8542.0025891569803},null,{"$f":"Assumptions!$G$86*$F151","v":2.41702146E-3},null,{"$f":"($F151*Assumptions!$G$37)","v":72482.34},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH151))*(Misc_calcs!$G$29:$Z$29))","v":41070.107292730485},null,{"$f":"SUMPRODUCT(($AG151:$AZ151)*(Misc_calcs!$G$29:$Z$29))*$BF151*$G151","v":1310.8073958389473},null,{"$f":"SUMPRODUCT($BF151*(Misc_calcs!$G$29:$Z$29))*$F151*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3039.7065250045075},null,12282.236645640913,null,4350.5139208434548,null,7931.7227247974579,null,-33138.384567933026,null,false]
[null,50392244,"HGS23","HGS","12.7kV",380.26,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C152, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.2406086263022274E-3,2.4390895251006567E-3,2.6897720507676587E-3,2.969802593173935E-3,3.2828174961893062E-3,3.6329191700258919E-3,4.0247371024844554E-3,4.4634969667844996E-3,4.9550989101255294E-3,5.5062062531584001E-3,6.1243459963241202E-3,6.8180227172201756E-3,7.5968476568221569E-3,8.4716850349746686E-3,9.4548179109935487E-3,1.0560136217946547E-2,1.1803349954263756E-2,1.3202230919520254E-2,1.4776886839063311E-2,1.655007224204141E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C152,Demand!$B$9:$B$428,0))*$I152*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG152:$AZ152)*(Misc_calcs!$G$29:$Z$29)*($L152:$AE152))*Calcs!$G152","v":3467.2389135021458},null,{"$f":"SUMPRODUCT(($L152:$AE152)*(Misc_calcs!$G$29:$Z$29))*$F152*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7340.5681393675131},null,{"$f":"Assumptions!$G$86*$F152","v":2.240605998E-3},null,{"$f":"($F152*Assumptions!$G$37)","v":67191.941999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH152))*(Misc_calcs!$G$29:$Z$29))","v":38072.450022266436},null,{"$f":"SUMPRODUCT(($AG152:$AZ152)*(Misc_calcs!$G$29:$Z$29))*$BF152*$G152","v":1215.1331553918044},null,{"$f":"SUMPRODUCT($BF152*(Misc_calcs!$G$29:$Z$29))*$F152*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2612.1711668408348},null,10807.807052869659,null,3827.3043222326392,null,6980.5027306370193,null,-31091.947291629418,null,false]
[null,50392270,"HGS23","HGS","12.7kV",224.54,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C153, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.5575710226093139E-3,1.7212121199089163E-3,1.9043315803676433E-3,2.1093787506634883E-3,2.3391212312400306E-3,2.596687083511373E-3,2.8856127091469999E-3,3.2098971703336688E-3,3.5740638247405638E-3,3.9832302680892001E-3,4.4431877127193153E-3,4.9604910845847871E-3,5.5425612962558459E-3,6.197801352642E-3,6.9357281725784294E-3,7.7671222668849842E-3,8.7041977062736163E-3,9.7607951453966002E-3,1.0952601047909599E-2,1.2297396687945045E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C153,Demand!$B$9:$B$428,0))*$I153*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG153:$AZ153)*(Misc_calcs!$G$29:$Z$29)*($L153:$AE153))*Calcs!$G153","v":2527.163221905028},null,{"$f":"SUMPRODUCT(($L153:$AE153)*(Misc_calcs!$G$29:$Z$29))*$F153*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3158.1997903766819},null,{"$f":"Assumptions!$G$86*$F153","v":1.3230570419999999E-3},null,{"$f":"($F153*Assumptions!$G$37)","v":39676.217999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH153))*(Misc_calcs!$G$29:$Z$29))","v":22481.428306947106},null,{"$f":"SUMPRODUCT(($AG153:$AZ153)*(Misc_calcs!$G$29:$Z$29))*$BF153*$G153","v":717.52484802944241},null,{"$f":"SUMPRODUCT($BF153*(Misc_calcs!$G$29:$Z$29))*$F153*Assumptions!$G$37*(1+Assumptions!$G$83)","v":910.80997924201733},null,5685.3630122817103,null,1628.3348272714597,null,4057.0281850102506,null,-18424.400121936855,null,false]
[null,50392368,"HGS22","HGS","22kV",96.509,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C154, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1169140322854496E-3,1.2333839929176145E-3,1.3632077079726019E-3,1.5079853999484302E-3,1.6695142010071194E-3,1.8498127899522912E-3,2.0511491451685061E-3,2.2760718104142602E-3,2.5274451211508156E-3,2.8084888963988875E-3,3.1228231657833873E-3,3.4745185743993543E-3,3.8681531904785869E-3,4.3088765337623448E-3,4.802481747352514E-3,5.3554869541586926E-3,5.9752269726170305E-3,6.669956717086604E-3,7.4489677784421475E-3,8.3227198723737385E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C154,Demand!$B$9:$B$428,0))*$I154*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG154:$AZ154)*(Misc_calcs!$G$29:$Z$29)*($L154:$AE154))*Calcs!$G154","v":3529.1026427444604},null,{"$f":"SUMPRODUCT(($L154:$AE154)*(Misc_calcs!$G$29:$Z$29))*$F154*Assumptions!$G$37*(1+Assumptions!$G$83)","v":944.69707959409584},null,{"$f":"Assumptions!$G$86*$F154","v":5.6865998070000005E-4},null,{"$f":"($F154*Assumptions!$G$37)","v":17053.140299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH154))*(Misc_calcs!$G$29:$Z$29))","v":9662.6888949637378},null,{"$f":"SUMPRODUCT(($AG154:$AZ154)*(Misc_calcs!$G$29:$Z$29))*$BF154*$G154","v":633.04067496491018},null,{"$f":"SUMPRODUCT($BF154*(Misc_calcs!$G$29:$Z$29))*$F154*Assumptions!$G$37*(1+Assumptions!$G$83)","v":168.25809783197522},null,4473.7997223385564,null,801.29877279688537,null,3672.5009495416712,null,-5990.1879454220671,null,false]
[null,50392384,"HGS22","HGS","22kV",150.51,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C155, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.4995663110062524E-3,1.6532926776742307E-3,1.8244798240171565E-3,2.0152064512945897E-3,2.2278057955822982E-3,2.464897350915791E-3,2.7294225916313286E-3,3.0246852018674594E-3,3.3543963850302056E-3,3.7227258991689924E-3,4.1343595467236774E-3,4.5945639401887128E-3,5.1092594702553716E-3,5.6851025214692229E-3,6.3295781141060915E-3,7.0511043017766634E-3,7.8591498244193619E-3,8.7643667083182834E-3,9.7787397213920761E-3,1.0915754836406309E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C155,Demand!$B$9:$B$428,0))*$I155*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG155:$AZ155)*(Misc_calcs!$G$29:$Z$29)*($L155:$AE155))*Calcs!$G155","v":4665.3729902594814},null,{"$f":"SUMPRODUCT(($L155:$AE155)*(Misc_calcs!$G$29:$Z$29))*$F155*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1947.528763617091},null,{"$f":"Assumptions!$G$86*$F155","v":8.8685007300000004E-4},null,{"$f":"($F155*Assumptions!$G$37)","v":26595.116999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH155))*(Misc_calcs!$G$29:$Z$29))","v":15069.385296511127},null,{"$f":"SUMPRODUCT(($AG155:$AZ155)*(Misc_calcs!$G$29:$Z$29))*$BF155*$G155","v":987.25457717900531},null,{"$f":"SUMPRODUCT($BF155*(Misc_calcs!$G$29:$Z$29))*$F155*Assumptions!$G$37*(1+Assumptions!$G$83)","v":409.23338426079795},null,6612.9017538765729,null,1396.4879614398033,null,5216.4137924367697,null,-9852.9715040743577,null,false]
[null,50392495,"HGS22","HGS","22kV",25.401,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C156, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.530761003645593E-4,2.7901991432863692E-4,3.0791051763909245E-4,3.4009872479791298E-4,3.7597830717949615E-4,4.1599134682487551E-4,4.6063426516528721E-4,5.1046461240206859E-4,5.6610871421269187E-4,6.2827028479696758E-4,6.9774012920289781E-4,7.7540707358138001E-4,8.6227027974192217E-4,9.5945312037631902E-4,1.0682188138755489E-3,1.189988043116265E-3,1.3263588113087252E-3,1.4791288203972676E-3,1.650320694060728E-3,1.8422104086077782E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C156,Demand!$B$9:$B$428,0))*$I156*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG156:$AZ156)*(Misc_calcs!$G$29:$Z$29)*($L156:$AE156))*Calcs!$G156","v":787.35724752894225},null,{"$f":"SUMPRODUCT(($L156:$AE156)*(Misc_calcs!$G$29:$Z$29))*$F156*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55.469569854271128},null,{"$f":"Assumptions!$G$86*$F156","v":1.4967031230000001E-4},null,{"$f":"($F156*Assumptions!$G$37)","v":4488.3566999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH156))*(Misc_calcs!$G$29:$Z$29))","v":2543.2028165349752},null,{"$f":"SUMPRODUCT(($AG156:$AZ156)*(Misc_calcs!$G$29:$Z$29))*$BF156*$G156","v":166.61519842484827},null,{"$f":"SUMPRODUCT($BF156*(Misc_calcs!$G$29:$Z$29))*$F156*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.655796935596488},null,842.82681738321344,null,178.27099536044477,null,664.55582202276867,null,-1878.6469945122067,null,false]
[null,50392499,"HGS22","HGS","22kV",384.47,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C157, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.8305644780584278E-3,4.2232505201342876E-3,4.6605392195859172E-3,5.1477405111237202E-3,5.6908145254636004E-3,6.2964526244541508E-3,6.9721686519466954E-3,7.7264016979734385E-3,8.5686318394296961E-3,9.5095105072985388E-3,1.0561007341232163E-2,1.1736575630086737E-2,1.3051338705262662E-2,1.4522299956343583E-2,1.6168579479970566E-2,1.8011680758116232E-2,2.0075791196561776E-2,2.2388120844775303E-2,2.4979284171706945E-2,2.7883730396340008E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C157,Demand!$B$9:$B$428,0))*$I157*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG157:$AZ157)*(Misc_calcs!$G$29:$Z$29)*($L157:$AE157))*Calcs!$G157","v":11917.453681250834},null,{"$f":"SUMPRODUCT(($L157:$AE157)*(Misc_calcs!$G$29:$Z$29))*$F157*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12708.025700880951},null,{"$f":"Assumptions!$G$86*$F157","v":2.2654125810000003E-3},null,{"$f":"($F157*Assumptions!$G$37)","v":67935.849000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH157))*(Misc_calcs!$G$29:$Z$29))","v":38493.964287752526},null,{"$f":"SUMPRODUCT(($AG157:$AZ157)*(Misc_calcs!$G$29:$Z$29))*$BF157*$G157","v":2521.8906869178941},null,{"$f":"SUMPRODUCT($BF157*(Misc_calcs!$G$29:$Z$29))*$F157*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2670.3319930360744},null,24625.479382131787,null,5192.2226799539685,null,19433.25670217782,null,-19060.707585574706,null,false]
[null,50392525,"HGS22","HGS","22kV",301.38,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C158, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.002719386160816E-3,3.3105398126201564E-3,3.6533235623034399E-3,4.0352330097080825E-3,4.4609402077775105E-3,4.9356904100657838E-3,5.4653736008627319E-3,6.056605050420669E-3,6.7168160422590092E-3,7.454356065985988E-3,8.2786079343005921E-3,9.2001174692317757E-3,1.0230739612953052E-2,1.1383803055746426E-2,1.26742957413414E-2,1.4119073911829452E-2,1.5737097695060182E-2,1.7549696621838841E-2,1.9580868893981425E-2,2.185761871368104E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C158,Demand!$B$9:$B$428,0))*$I158*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG158:$AZ158)*(Misc_calcs!$G$29:$Z$29)*($L158:$AE158))*Calcs!$G158","v":9341.9049352495022},null,{"$f":"SUMPRODUCT(($L158:$AE158)*(Misc_calcs!$G$29:$Z$29))*$F158*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7808.7591205289955},null,{"$f":"Assumptions!$G$86*$F158","v":1.7758213740000002E-3},null,{"$f":"($F158*Assumptions!$G$37)","v":53253.845999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH158))*(Misc_calcs!$G$29:$Z$29))","v":30174.814568218226},null,{"$f":"SUMPRODUCT(($AG158:$AZ158)*(Misc_calcs!$G$29:$Z$29))*$BF158*$G158","v":1976.8705366434697},null,{"$f":"SUMPRODUCT($BF158*(Misc_calcs!$G$29:$Z$29))*$F158*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1640.8512066524474},null,17150.664055778499,null,3617.7217432959169,null,13532.942312482583,null,-16641.872255735645,null,false]
[null,50392940,"HGS22","HGS","22kV",194.68,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C159, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.7174753646825043E-3,2.9844700283853417E-3,3.2800490114345679E-3,3.6073998944579186E-3,3.9700745511581717E-3,4.372031430486388E-3,4.8176827958345252E-3,5.3119475062359655E-3,5.8603099938994178E-3,6.4688861699801325E-3,7.1444970772945645E-3,7.8947512058088164E-3,8.7281364954066645E-3,9.654123172046801E-3,1.0683278699490636E-2,1.1827396281046013E-2,1.3099638516158718E-2,1.4514698007351837E-2,1.6088976926381407E-2,1.7840787787251108E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C159,Demand!$B$9:$B$428,0))*$I159*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG159:$AZ159)*(Misc_calcs!$G$29:$Z$29)*($L159:$AE159))*Calcs!$G159","v":7968.8746083479446},null,{"$f":"SUMPRODUCT(($L159:$AE159)*(Misc_calcs!$G$29:$Z$29))*$F159*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4301.6021812941626},null,{"$f":"Assumptions!$G$86*$F159","v":1.1471129640000001E-3},null,{"$f":"($F159*Assumptions!$G$37)","v":34399.955999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH159))*(Misc_calcs!$G$29:$Z$29))","v":19491.78080874883},null,{"$f":"SUMPRODUCT(($AG159:$AZ159)*(Misc_calcs!$G$29:$Z$29))*$BF159*$G159","v":1276.9830648143563},null,{"$f":"SUMPRODUCT($BF159*(Misc_calcs!$G$29:$Z$29))*$F159*Assumptions!$G$37*(1+Assumptions!$G$83)","v":684.67271144163681},null,12270.476789642107,null,1961.6557762559933,null,10308.821013386114,null,-9182.9597953627162,null,false]
[null,50395440,"FSH32","FSH","22kV",48.399000000000001,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C160, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.8689620721794611E-4,4.2856393285037471E-4,4.752694003571874E-4,5.2765401228313785E-4,5.8644339559532784E-4,6.5245867721474529E-4,7.2662928802245236E-4,8.1000750423994338E-4,9.0378496378851442E-4,1.0093114278963355E-3,1.128116095391495E-3,1.2619318194174458E-3,1.4127226244432783E-3,1.5827149762223463E-3,1.7744333196982706E-3,1.9907404708135665E-3,2.2348835289347641E-3,2.5105460685250838E-3,2.8219074733162692E-3,3.1737103953132185E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C160,Demand!$B$9:$B$428,0))*$I160*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG160:$AZ160)*(Misc_calcs!$G$29:$Z$29)*($L160:$AE160))*Calcs!$G160","v":1516.0059736630305},null,{"$f":"SUMPRODUCT(($L160:$AE160)*(Misc_calcs!$G$29:$Z$29))*$F160*Assumptions!$G$37*(1+Assumptions!$G$83)","v":173.39315991390433},null,{"$f":"Assumptions!$G$86*$F160","v":2.851814277E-4},null,{"$f":"($F160*Assumptions!$G$37)","v":8552.1032999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH160))*(Misc_calcs!$G$29:$Z$29))","v":4845.8120986369158},null,{"$f":"SUMPRODUCT(($AG160:$AZ160)*(Misc_calcs!$G$29:$Z$29))*$BF160*$G160","v":364.51033286561818},null,{"$f":"SUMPRODUCT($BF160*(Misc_calcs!$G$29:$Z$29))*$F160*Assumptions!$G$37*(1+Assumptions!$G$83)","v":42.316829410863107},null,1689.3991335769349,null,406.82716227648132,null,1282.5719713004537,null,-3563.2401273364621,null,false]
[null,50395573,"FSH32","FSH","22kV",235.58000000000004,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C161, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.8680641863260649E-3,4.26194189870336E-3,4.699233210148061E-3,5.1849095640533003E-3,5.7245249649160862E-3,6.3242852430742957E-3,6.9911256328169906E-3,7.7327976678629616E-3,8.5579665199493789E-3,9.4763200428225614E-3,1.0498690937079403E-2,1.1637193623093624E-2,1.2905377601945319E-2,1.4318399300402764E-2,1.5893214638437132E-2,1.7648794829692477E-2,1.9606368230378042E-2,2.17896913942369E-2,2.4225352875098728E-2,2.6943113749128601E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C161,Demand!$B$9:$B$428,0))*$I161*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG161:$AZ161)*(Misc_calcs!$G$29:$Z$29)*($L161:$AE161))*Calcs!$G161","v":13795.170630862714},null,{"$f":"SUMPRODUCT(($L161:$AE161)*(Misc_calcs!$G$29:$Z$29))*$F161*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7686.5495890901566},null,{"$f":"Assumptions!$G$86*$F161","v":1.3881080340000004E-3},null,{"$f":"($F161*Assumptions!$G$37)","v":41626.986000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH161))*(Misc_calcs!$G$29:$Z$29))","v":23586.776879623227},null,{"$f":"SUMPRODUCT(($AG161:$AZ161)*(Misc_calcs!$G$29:$Z$29))*$BF161*$G161","v":1774.2379845964247},null,{"$f":"SUMPRODUCT($BF161*(Misc_calcs!$G$29:$Z$29))*$F161*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1002.575710171735},null,21481.720219952869,null,2776.8136947681596,null,18704.90652518471,null,-4881.8703544385171,null,false]
[null,50396931,"LWN21","LWN","22kV",184.85,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C162, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0891929326565159E-3,1.0891929326565159E-3,1.1762282745508726E-3,1.3144327082991185E-3,1.4711613763143659E-3,1.6490435698682669E-3,1.8510947245632945E-3,2.0807743487248893E-3,2.3420527619061647E-3,2.6394879954762815E-3,2.9783144159615544E-3,3.3645448728475071E-3,3.8050884509552552E-3,4.3078862290831139E-3,4.8820678180647639E-3,5.5381318804934316E-3,6.288154330059777E-3,7.1460284811072604E-3,8.1277420805934524E-3,9.2516969189942733E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C162,Demand!$B$9:$B$428,0))*$I162*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG162:$AZ162)*(Misc_calcs!$G$29:$Z$29)*($L162:$AE162))*Calcs!$G162","v":9247.8627844895273},null,{"$f":"SUMPRODUCT(($L162:$AE162)*(Misc_calcs!$G$29:$Z$29))*$F162*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1801.4777731566517},null,{"$f":"Assumptions!$G$86*$F162","v":1.089191655E-3},null,{"$f":"($F162*Assumptions!$G$37)","v":32662.994999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH162))*(Misc_calcs!$G$29:$Z$29))","v":18507.580041592468},null,{"$f":"SUMPRODUCT(($AG162:$AZ162)*(Misc_calcs!$G$29:$Z$29))*$BF162*$G162","v":3048.0338849915197},null,{"$f":"SUMPRODUCT($BF162*(Misc_calcs!$G$29:$Z$29))*$F162*Assumptions!$G$37*(1+Assumptions!$G$83)","v":617.27580354981569},null,11049.340557646179,null,3665.3096885413352,null,7384.030869104844,null,-11123.549172487623,null,false]
[null,50399799,"HGS23","HGS","22kV",287.12,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C163, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.8923428076474507E-3,6.5872104743920929E-3,7.3700882780301218E-3,8.2525219379853861E-3,9.2476042677657033E-3,1.0370185273121148E-2,1.1637111030142352E-2,1.306749530809968E-2,1.4683028450065702E-2,1.6508328648600017E-2,1.8571341464558244E-2,2.0903794246434008E-2,2.3541713029240761E-2,2.652601054138173E-2,2.9903155142997729E-2,3.3725931880151147E-2,3.8054308388941298E-2,4.2956420148491478E-2,4.8509691591595919E-2,5.1776910281947933E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C163,Demand!$B$9:$B$428,0))*$I163*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG163:$AZ163)*(Misc_calcs!$G$29:$Z$29)*($L163:$AE163))*Calcs!$G163","v":10642.203145764423},null,{"$f":"SUMPRODUCT(($L163:$AE163)*(Misc_calcs!$G$29:$Z$29))*$F163*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16991.06216164921},null,{"$f":"Assumptions!$G$86*$F163","v":1.691797176E-3},null,{"$f":"($F163*Assumptions!$G$37)","v":50734.103999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH163))*(Misc_calcs!$G$29:$Z$29))","v":28747.072661844901},null,{"$f":"SUMPRODUCT(($AG163:$AZ163)*(Misc_calcs!$G$29:$Z$29))*$BF163*$G163","v":917.50126643900194},null,{"$f":"SUMPRODUCT($BF163*(Misc_calcs!$G$29:$Z$29))*$F163*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1489.2487159782479},null,27633.265307413632,null,2406.7499824172501,null,25226.515324996384,null,-3520.5573368485166,null,false]
[null,50404876,"MTN32","MTN","22kV",197.17,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C164, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.0254199135473772E-3,4.3763003705102159E-3,4.7600013935080905E-3,5.1797015084837934E-3,5.6388936182924605E-3,6.1414165143647507E-3,6.6914895744997101E-3,7.2937509707826139E-3,7.9532997446947092E-3,8.6757421429374641E-3,9.4672426476807812E-3,1.0334580179245136E-2,1.1285209998062855E-2,1.232733188660003E-2,1.3469965251268975E-2,1.4723031849788362E-2,1.6097446921576997E-2,1.7605219578284412E-2,1.9259563399226746E-2,2.1075018273142936E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C164,Demand!$B$9:$B$428,0))*$I164*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG164:$AZ164)*(Misc_calcs!$G$29:$Z$29)*($L164:$AE164))*Calcs!$G164","v":5341.0761636486322},null,{"$f":"SUMPRODUCT(($L164:$AE164)*(Misc_calcs!$G$29:$Z$29))*$F164*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5659.1862600645154},null,{"$f":"Assumptions!$G$86*$F164","v":1.161784791E-3},null,{"$f":"($F164*Assumptions!$G$37)","v":34839.938999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH164))*(Misc_calcs!$G$29:$Z$29))","v":19741.084970520889},null,{"$f":"SUMPRODUCT(($AG164:$AZ164)*(Misc_calcs!$G$29:$Z$29))*$BF164*$G164","v":657.46855059815107},null,{"$f":"SUMPRODUCT($BF164*(Misc_calcs!$G$29:$Z$29))*$F164*Assumptions!$G$37*(1+Assumptions!$G$83)","v":702.29894586783553},null,11000.262423713148,null,1359.7674964659866,null,9640.4949272471604,null,-10100.590043273729,null,false]
[null,50405207,"MTN32","MTN","22kV",525.59,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C165, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.2224345355987561E-3,7.9141772670514102E-3,8.6781554526436464E-3,9.5222279618994952E-3,1.0455130029798559E-2,1.1486572514798331E-2,1.2627352512961796E-2,1.3889476636092576E-2,1.5286298413075081E-2,1.6832671442463573E-2,1.8545120112803834E-2,2.0442029917479135E-2,2.2543859625594721E-2,2.4873377832386738E-2,2.7455926705034321E-2,3.0319716066105225E-2,3.3496151321123095E-2,3.7020199143322434E-2,4.0930795282475313E-2,4.5271299371229298E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C165,Demand!$B$9:$B$428,0))*$I165*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG165:$AZ165)*(Misc_calcs!$G$29:$Z$29)*($L165:$AE165))*Calcs!$G165","v":10636.723467796484},null,{"$f":"SUMPRODUCT(($L165:$AE165)*(Misc_calcs!$G$29:$Z$29))*$F165*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30020.939819668667},null,{"$f":"Assumptions!$G$86*$F165","v":3.0969339570000001E-3},null,{"$f":"($F165*Assumptions!$G$37)","v":92871.752999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH165))*(Misc_calcs!$G$29:$Z$29))","v":52623.202564569023},null,{"$f":"SUMPRODUCT(($AG165:$AZ165)*(Misc_calcs!$G$29:$Z$29))*$BF165*$G165","v":1752.5936780893758},null,{"$f":"SUMPRODUCT($BF165*(Misc_calcs!$G$29:$Z$29))*$F165*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4990.3905033330302},null,40657.663287465155,null,6742.9841814224055,null,33914.679106042749,null,-18708.523458526273,null,false]
[null,50405541,"MTN32","MTN","22kV",422.45,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C166, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.7561530186224794E-3,7.409874993035347E-3,8.1321234974286623E-3,8.9303640502009854E-3,9.8128946100502282E-3,1.0788939768712818E-2,1.1868755703837476E-2,1.3063747128899832E-2,1.4386597619838739E-2,1.5851414857394129E-2,1.7473892501867601E-2,1.9271490615347314E-2,2.1263636767726725E-2,2.3471950209764128E-2,2.5920491771953186E-2,2.8636042455419026E-2,3.1648414024125923E-2,3.4990795290514881E-2,3.8700138213897506E-2,4.2817588407663948E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C166,Demand!$B$9:$B$428,0))*$I166*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG166:$AZ166)*(Misc_calcs!$G$29:$Z$29)*($L166:$AE166))*Calcs!$G166","v":10026.057221419404},null,{"$f":"SUMPRODUCT(($L166:$AE166)*(Misc_calcs!$G$29:$Z$29))*$F166*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22743.395596893271},null,{"$f":"Assumptions!$G$86*$F166","v":2.4892021350000001E-3},null,{"$f":"($F166*Assumptions!$G$37)","v":74646.914999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH166))*(Misc_calcs!$G$29:$Z$29))","v":42296.603670926357},null,{"$f":"SUMPRODUCT(($AG166:$AZ166)*(Misc_calcs!$G$29:$Z$29))*$BF166*$G166","v":1408.6706354931732},null,{"$f":"SUMPRODUCT($BF166*(Misc_calcs!$G$29:$Z$29))*$F166*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3223.9698564094324},null,32769.452818312675,null,4632.6404919026054,null,28136.812326410069,null,-14159.791344516289,null,false]
[null,50425287,"CRM35","CRM","22kV",177.11,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C167, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.5157790386553837E-3,5.1034053736602192E-3,5.7726022436754539E-3,6.5350651494526643E-3,7.4041996031303115E-3,8.3953742568303423E-3,9.5262118016425611E-3,1.0816923302365476E-2,1.2290692486060933E-2,1.3974117483794235E-2,1.5897718654301819E-2,1.8096522418125659E-2,2.0610732526728515E-2,2.3486501912904266E-2,2.6776820250555E-2,3.0542534632913114E-2,3.1938592156714261E-2,3.1938592156714261E-2,3.1938592156714261E-2,3.1938592156714261E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C167,Demand!$B$9:$B$428,0))*$I167*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG167:$AZ167)*(Misc_calcs!$G$29:$Z$29)*($L167:$AE167))*Calcs!$G167","v":44389.268706343944},null,{"$f":"SUMPRODUCT(($L167:$AE167)*(Misc_calcs!$G$29:$Z$29))*$F167*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8387.1302737641072},null,{"$f":"Assumptions!$G$86*$F167","v":1.0435852530000002E-3},null,{"$f":"($F167*Assumptions!$G$37)","v":31295.337},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH167))*(Misc_calcs!$G$29:$Z$29))","v":17732.634574879321},null,{"$f":"SUMPRODUCT(($AG167:$AZ167)*(Misc_calcs!$G$29:$Z$29))*$BF167*$G167","v":2973.6615958220514},null,{"$f":"SUMPRODUCT($BF167*(Misc_calcs!$G$29:$Z$29))*$F167*Assumptions!$G$37*(1+Assumptions!$G$83)","v":566.66515718033918},null,52776.398980108053,null,3540.3267530023904,null,49236.072227105666,null,31503.437652226345,null,true]
[null,50425349,"CRM35","CRM","22kV",80.986999999999995,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C168, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0649279939223284E-3,2.3336315905178712E-3,2.6396349043450056E-3,2.9882859311090447E-3,3.3857146025561202E-3,3.8389485344583535E-3,4.3560460458451026E-3,4.9462490400805862E-3,5.6201587282966332E-3,6.3899376244144525E-3,7.2695417574159642E-3,8.2749876408827437E-3,9.4246592238843782E-3,1.0739660834624683E-2,1.2244223034451458E-2,1.396616934287016E-2,1.4604543859724565E-2,1.4604543859724565E-2,1.4604543859724565E-2,1.4604543859724565E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C168,Demand!$B$9:$B$428,0))*$I168*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG168:$AZ168)*(Misc_calcs!$G$29:$Z$29)*($L168:$AE168))*Calcs!$G168","v":20297.858419742974},null,{"$f":"SUMPRODUCT(($L168:$AE168)*(Misc_calcs!$G$29:$Z$29))*$F168*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1753.7102732069895},null,{"$f":"Assumptions!$G$86*$F168","v":4.7719970009999998E-4},null,{"$f":"($F168*Assumptions!$G$37)","v":14310.402899999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH168))*(Misc_calcs!$G$29:$Z$29))","v":8108.5928310979134},null,{"$f":"SUMPRODUCT(($AG168:$AZ168)*(Misc_calcs!$G$29:$Z$29))*$BF168*$G168","v":1359.7647318663001},null,{"$f":"SUMPRODUCT($BF168*(Misc_calcs!$G$29:$Z$29))*$F168*Assumptions!$G$37*(1+Assumptions!$G$83)","v":118.48707188014335},null,22051.568692949964,null,1478.2518037464433,null,20573.316889203521,null,12464.724058105607,null,true]
[null,50425518,"NP34","NP","22kV",571.29999999999995,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C169, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3224507681587928E-2,1.456959218656919E-2,1.6060939055043306E-2,1.7714990242610369E-2,1.9550073618602122E-2,2.1586622059382644E-2,2.3847418206206859E-2,2.6357867910377697E-2,2.9146305745736623E-2,3.2244336368147941E-2,3.568721594861838E-2,3.9514278406652191E-2,4.3769411729662804E-2,4.8501590289782563E-2,5.3765469769101626E-2,5.9622052087030364E-2,6.6139428598973038E-2,7.3393610814838667E-2,8.146945898144109E-2,9.0461720098345355E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.5927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.6234999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.6628749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.7112500000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.7521249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.8046250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.8601249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9234999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C169,Demand!$B$9:$B$428,0))*$I169*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},null,{"$f":"SUMPRODUCT(($AG169:$AZ169)*(Misc_calcs!$G$29:$Z$29)*($L169:$AE169))*Calcs!$G169","v":59118.864914990183},null,{"$f":"SUMPRODUCT(($L169:$AE169)*(Misc_calcs!$G$29:$Z$29))*$F169*Assumptions!$G$37*(1+Assumptions!$G$83)","v":63167.078486850434},null,{"$f":"Assumptions!$G$86*$F169","v":3.3662709899999997E-3},null,{"$f":"($F169*Assumptions!$G$37)","v":100948.70999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH169))*(Misc_calcs!$G$29:$Z$29))","v":57199.786192922795},null,{"$f":"SUMPRODUCT(($AG169:$AZ169)*(Misc_calcs!$G$29:$Z$29))*$BF169*$G169","v":5399.1060098572034},null,{"$f":"SUMPRODUCT($BF169*(Misc_calcs!$G$29:$Z$29))*$F169*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5896.1536413130716},null,122285.94340184062,null,11295.259651170276,null,110990.68375067035,null,53790.89755774755,null,true]
[null,50425749,"NP34","NP","22kV",316.91000000000003,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C170, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.7501016848573801E-3,4.201268471528196E-3,4.7120914588376812E-3,5.2908142077494119E-3,5.9468498690476929E-3,6.690949892855437E-3,7.5353973354946088E-3,8.4942283750943648E-3,9.5834861800266243E-3,1.082151188572987E-2,1.2229278137451328E-2,1.3830771462311386E-2,1.5653430659280296E-2,1.7728649457850194E-2,2.0092352915708659E-2,2.278565842591249E-2,2.5855633811729905E-2,2.9356166833251849E-2,3.3348962549429886E-2,3.7904687412993E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.5927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.6234999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.6628749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.7112500000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.7521249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.8046250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.8601249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9234999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C170,Demand!$B$9:$B$428,0))*$I170*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},null,{"$f":"SUMPRODUCT(($AG170:$AZ170)*(Misc_calcs!$G$29:$Z$29)*($L170:$AE170))*Calcs!$G170","v":21311.382191445711},null,{"$f":"SUMPRODUCT(($L170:$AE170)*(Misc_calcs!$G$29:$Z$29))*$F170*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12590.103723891327},null,{"$f":"Assumptions!$G$86*$F170","v":1.8673287930000002E-3},null,{"$f":"($F170*Assumptions!$G$37)","v":55997.997000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH170))*(Misc_calcs!$G$29:$Z$29))","v":31729.711609310623},null,{"$f":"SUMPRODUCT(($AG170:$AZ170)*(Misc_calcs!$G$29:$Z$29))*$BF170*$G170","v":2994.9775697249197},null,{"$f":"SUMPRODUCT($BF170*(Misc_calcs!$G$29:$Z$29))*$F170*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1814.3130757973256},null,33901.485915337034,null,4809.2906455222455,null,29092.195269814787,null,-2637.5163394958363,null,false]
[null,50448409,"DVY34","DVY","22kV",166.44,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C171, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.35937384038295E-3,2.6099462255529636E-3,2.8895056859628895E-3,3.2015446815532311E-3,3.5499868676225231E-3,3.939241157941812E-3,4.374262634213217E-3,4.8606211745597285E-3,5.4045787854533987E-3,6.0131767475521168E-3,6.6943338281657489E-3,7.4569569735932388E-3,8.311066075713823E-3,9.2679346116311592E-3,1.0340248185853839E-2,1.1542283264831194E-2,1.2890108687464905E-2,1.4401812866794362E-2,1.6097759972269428E-2,1.8000878804368965E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":4.8164999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":4.9275000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":4.9972499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.0414999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.0639999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.1067499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.1922499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.274},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C171,Demand!$B$9:$B$428,0))*$I171*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},null,{"$f":"SUMPRODUCT(($AG171:$AZ171)*(Misc_calcs!$G$29:$Z$29)*($L171:$AE171))*Calcs!$G171","v":28296.027893063976},null,{"$f":"SUMPRODUCT(($L171:$AE171)*(Misc_calcs!$G$29:$Z$29))*$F171*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3497.3418592156509},null,{"$f":"Assumptions!$G$86*$F171","v":9.8071441200000002E-4},null,{"$f":"($F171*Assumptions!$G$37)","v":29409.947999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH171))*(Misc_calcs!$G$29:$Z$29))","v":16664.331198932374},null,{"$f":"SUMPRODUCT(($AG171:$AZ171)*(Misc_calcs!$G$29:$Z$29))*$BF171*$G171","v":3997.3766143914013},null,{"$f":"SUMPRODUCT($BF171*(Misc_calcs!$G$29:$Z$29))*$F171*Assumptions!$G$37*(1+Assumptions!$G$83)","v":500.44431251846879},null,31793.369752279628,null,4497.8209269098697,null,27295.548825369759,null,10631.217626437385,null,true]
[null,50456599,"MTN32","MTN","22kV",250.88999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C172, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.8261077883763734E-3,6.4774446565696447E-3,7.2066464950884274E-3,8.0233373771905307E-3,8.93835514901355E-3,9.9639064739566133E-3,1.1113741846557399E-2,1.2403353161893144E-2,1.3850196762618647E-2,1.5473945265619578E-2,1.7296771899617286E-2,1.9343671570369703E-2,2.1642823418673064E-2,2.4226000256437369E-2,2.7129030967015515E-2,3.0392322748268225E-2,3.4061450972472637E-2,3.8187825449623514E-2,4.2829443025185286E-2,4.5243483632759519E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C172,Demand!$B$9:$B$428,0))*$I172*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG172:$AZ172)*(Misc_calcs!$G$29:$Z$29)*($L172:$AE172))*Calcs!$G172","v":10125.890036050663},null,{"$f":"SUMPRODUCT(($L172:$AE172)*(Misc_calcs!$G$29:$Z$29))*$F172*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13628.58366637214},null,{"$f":"Assumptions!$G$86*$F172","v":1.4783191469999999E-3},null,{"$f":"($F172*Assumptions!$G$37)","v":44332.262999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH172))*(Misc_calcs!$G$29:$Z$29))","v":25119.647046984766},null,{"$f":"SUMPRODUCT(($AG172:$AZ172)*(Misc_calcs!$G$29:$Z$29))*$BF172*$G172","v":836.5993034415485},null,{"$f":"SUMPRODUCT($BF172*(Misc_calcs!$G$29:$Z$29))*$F172*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1137.1219600334521},null,23754.473702422802,null,1973.7212634750006,null,21780.752438947802,null,-3338.8946080369642,null,false]
[null,50456718,"MTN32","MTN","22kV",70.906999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C173, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.9623366789529896E-3,2.1902317950224081E-3,2.4462780238695284E-3,2.7340627692945315E-3,3.0576393056528772E-3,3.4215880045486997E-3,3.831085670797419E-3,4.2919840671690234E-3,4.8108988516086986E-3,5.3953103141174755E-3,6.0536774858488338E-3,6.7955674031729401E-3,7.631801547805744E-3,8.574621754370966E-3,9.6378781832400125E-3,1.0837242304034185E-2,1.2190448229283109E-2,1.278679777571079E-2,1.278679777571079E-2,1.278679777571079E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C173,Demand!$B$9:$B$428,0))*$I173*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG173:$AZ173)*(Misc_calcs!$G$29:$Z$29)*($L173:$AE173))*Calcs!$G173","v":3421.400489073786},null,{"$f":"SUMPRODUCT(($L173:$AE173)*(Misc_calcs!$G$29:$Z$29))*$F173*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1301.5336241555842},null,{"$f":"Assumptions!$G$86*$F173","v":4.178053161E-4},null,{"$f":"($F173*Assumptions!$G$37)","v":12529.266899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH173))*(Misc_calcs!$G$29:$Z$29))","v":7099.3615256110197},null,{"$f":"SUMPRODUCT(($AG173:$AZ173)*(Misc_calcs!$G$29:$Z$29))*$BF173*$G173","v":236.44125636386417},null,{"$f":"SUMPRODUCT($BF173*(Misc_calcs!$G$29:$Z$29))*$F173*Assumptions!$G$37*(1+Assumptions!$G$83)","v":90.827752136465108},null,4722.9341132293703,null,327.26900850032928,null,4395.6651047290406,null,-2703.6964208819791,null,false]
[null,50456735,"MTN32","MTN","22kV",663.22,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C174, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.8354477445318543E-2,2.0486066694328654E-2,2.2880963952652753E-2,2.5572723565395788E-2,2.8599257341237132E-2,3.2003407228860178E-2,3.5833593842445235E-2,4.0144550933304754E-2,4.4998157253358928E-2,5.0464378785296124E-2,5.6622336048128732E-2,6.3561513152895446E-2,7.138312751259715E-2,8.0201681638398373E-2,9.0146721320722101E-2,0.10136482774453232,0.11402187477435435,0.11959975772218412,0.11959975772218412,0.11959975772218412,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C174,Demand!$B$9:$B$428,0))*$I174*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG174:$AZ174)*(Misc_calcs!$G$29:$Z$29)*($L174:$AE174))*Calcs!$G174","v":32001.653325673291},null,{"$f":"SUMPRODUCT(($L174:$AE174)*(Misc_calcs!$G$29:$Z$29))*$F174*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113865.56314683071},null,{"$f":"Assumptions!$G$86*$F174","v":3.9078912060000002E-3},null,{"$f":"($F174*Assumptions!$G$37)","v":117190.974},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH174))*(Misc_calcs!$G$29:$Z$29))","v":66403.014526291357},null,{"$f":"SUMPRODUCT(($AG174:$AZ174)*(Misc_calcs!$G$29:$Z$29))*$BF174*$G174","v":2211.5245327773282},null,{"$f":"SUMPRODUCT($BF174*(Misc_calcs!$G$29:$Z$29))*$F174*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7946.1282862278649},null,145867.21647250399,null,10157.652819005194,null,135709.5636534988,null,69306.549127207443,null,true]
[null,50456970,"HGS23","HGS","12.7kV",183.52,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C175, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0813561644637481E-3,1.0813561644637481E-3,1.0813561644637481E-3,1.0813561644637481E-3,1.0813561644637481E-3,1.0920183523018823E-3,1.2137757387700543E-3,1.3510917779124831E-3,1.5060750768615592E-3,1.6811302052162115E-3,1.8790001532908909E-3,2.1028149677275029E-3,2.3561474715683532E-3,2.64307710990182E-3,2.9682631160846237E-3,3.3370283702717639E-3,3.7554555249443783E-3,4.2304972052197281E-3,4.7701023594414168E-3,5.3833611430341762E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C175,Demand!$B$9:$B$428,0))*$I175*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG175:$AZ175)*(Misc_calcs!$G$29:$Z$29)*($L175:$AE175))*Calcs!$G175","v":1125.7146072846838},null,{"$f":"SUMPRODUCT(($L175:$AE175)*(Misc_calcs!$G$29:$Z$29))*$F175*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1152.7684648696982},null,{"$f":"Assumptions!$G$86*$F175","v":1.0813548960000002E-3},null,{"$f":"($F175*Assumptions!$G$37)","v":32427.984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH175))*(Misc_calcs!$G$29:$Z$29))","v":18374.417577674056},null,{"$f":"SUMPRODUCT(($AG175:$AZ175)*(Misc_calcs!$G$29:$Z$29))*$BF175*$G175","v":586.44410844554773},null,{"$f":"SUMPRODUCT($BF175*(Misc_calcs!$G$29:$Z$29))*$F175*Assumptions!$G$37*(1+Assumptions!$G$83)","v":608.4251317058546},null,2278.4830721543822,null,1194.8692401514022,null,1083.61383200298,null,-17290.803745671077,null,false]
[null,50456981,"HGS23","HGS","12.7kV",174.37,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C176, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0274415562202687E-3,1.0274415562202687E-3,1.0274415562202687E-3,1.0274415562202687E-3,1.0274415562202687E-3,1.0375721452205709E-3,1.1532589122130251E-3,1.283728603501524E-3,1.430984694596502E-3,1.5973118672817717E-3,1.7853163509662848E-3,1.997972133405866E-3,2.238673902666596E-3,2.5112977095334589E-3,2.8202704857872483E-3,3.1706497216885754E-3,3.5682147988478157E-3,4.0195716961321046E-3,4.5322730406266339E-3,5.1149557678229571E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C176,Demand!$B$9:$B$428,0))*$I176*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG176:$AZ176)*(Misc_calcs!$G$29:$Z$29)*($L176:$AE176))*Calcs!$G176","v":1069.5883613351693},null,{"$f":"SUMPRODUCT(($L176:$AE176)*(Misc_calcs!$G$29:$Z$29))*$F176*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1040.6838654407875},null,{"$f":"Assumptions!$G$86*$F176","v":1.027440351E-3},null,{"$f":"($F176*Assumptions!$G$37)","v":30811.179},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH176))*(Misc_calcs!$G$29:$Z$29))","v":17458.299874776727},null,{"$f":"SUMPRODUCT(($AG176:$AZ176)*(Misc_calcs!$G$29:$Z$29))*$BF176*$G176","v":557.20498686601002},null,{"$f":"SUMPRODUCT($BF176*(Misc_calcs!$G$29:$Z$29))*$F176*Assumptions!$G$37*(1+Assumptions!$G$83)","v":549.26746973993568},null,2110.2722267759568,null,1106.4724566059458,null,1003.799770170011,null,-16454.500104606715,null,false]
[null,50457008,"HGS23","HGS","22kV",430.36999999999995,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C177, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.775593957972992E-3,4.1464867019169694E-3,4.5580309383266102E-3,5.0149083641259102E-3,5.5223560657874978E-3,6.0862336409060695E-3,6.7130985299264159E-3,7.4102905702457568E-3,8.1860269103589747E-3,9.0495085627653477E-3,1.0011040032950806E-2,1.1082163640088738E-2,1.2275810345624454E-2,1.3606469131391935E-2,1.5090377222469541E-2,1.6745733735115467E-2,1.859293965077435E-2,2.065486737774385E-2,2.2957163567620377E-2,2.5528589309713648E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C177,Demand!$B$9:$B$428,0))*$I177*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG177:$AZ177)*(Misc_calcs!$G$29:$Z$29)*($L177:$AE177))*Calcs!$G177","v":5587.3187639915141},null,{"$f":"SUMPRODUCT(($L177:$AE177)*(Misc_calcs!$G$29:$Z$29))*$F177*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13395.544801219386},null,{"$f":"Assumptions!$G$86*$F177","v":2.5358691509999999E-3},null,{"$f":"($F177*Assumptions!$G$37)","v":76046.378999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH177))*(Misc_calcs!$G$29:$Z$29))","v":43089.571125237475},null,{"$f":"SUMPRODUCT(($AG177:$AZ177)*(Misc_calcs!$G$29:$Z$29))*$BF177*$G177","v":1375.261284610453},null,{"$f":"SUMPRODUCT($BF177*(Misc_calcs!$G$29:$Z$29))*$F177*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3345.9875753928959},null,18982.863565210901,null,4721.2488600033485,null,14261.614705207552,null,-28827.956420029921,null,false]
[null,50457045,"HGS23","HGS","12.7kV",134.33000000000001,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C178, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.182601908071636E-4,9.0440080090401582E-4,1.0009119432840526E-3,1.1091167753803017E-3,1.2305132212096347E-3,1.3667975592079112E-3,1.5198912383722698E-3,1.6919713686111399E-3,1.885505393164527E-3,2.103290521563805E-3,2.3484985820606428E-3,2.6247270441476555E-3,2.936057066290629E-3,3.2871195430859653E-3,3.6831702617907179E-3,4.1301754328761254E-3,4.6349090355854664E-3,5.2050636204624395E-3,5.84937643991096E-3,6.577773038989764E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C178,Demand!$B$9:$B$428,0))*$I178*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG178:$AZ178)*(Misc_calcs!$G$29:$Z$29)*($L178:$AE178))*Calcs!$G178","v":1340.1708617742941},null,{"$f":"SUMPRODUCT(($L178:$AE178)*(Misc_calcs!$G$29:$Z$29))*$F178*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1001.8473002811555},null,{"$f":"Assumptions!$G$86*$F178","v":7.9151265900000015E-4},null,{"$f":"($F178*Assumptions!$G$37)","v":23736.111000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH178))*(Misc_calcs!$G$29:$Z$29))","v":13449.408855759353},null,{"$f":"SUMPRODUCT(($AG178:$AZ178)*(Misc_calcs!$G$29:$Z$29))*$BF178*$G178","v":429.25586904691818},null,{"$f":"SUMPRODUCT($BF178*(Misc_calcs!$G$29:$Z$29))*$F178*Assumptions!$G$37*(1+Assumptions!$G$83)","v":325.97656060137939},null,2342.0181620554495,null,755.23242964829751,null,1586.785732407152,null,-11862.623123352201,null,false]
[null,50457051,"HGS23","HGS","12.7kV",317.31,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C179, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.9328678712500634E-3,2.1363464463251191E-3,2.3643219587840599E-3,2.6199199285038598E-3,2.9066787033576206E-3,3.2286051776391146E-3,3.5902381362905153E-3,3.9967202782252714E-3,4.453880118402709E-3,4.968325135095741E-3,5.5475477188540352E-3,6.2000456962591566E-3,6.9354594484082443E-3,7.7647279253823236E-3,8.7002661785812001E-3,9.7561673982425618E-3,1.09484328599838E-2,1.2295233658966252E-2,1.3817208651441575E-2,1.5537803640302553E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C179,Demand!$B$9:$B$428,0))*$I179*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG179:$AZ179)*(Misc_calcs!$G$29:$Z$29)*($L179:$AE179))*Calcs!$G179","v":3165.7084504548602},null,{"$f":"SUMPRODUCT(($L179:$AE179)*(Misc_calcs!$G$29:$Z$29))*$F179*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5590.1443290652633},null,{"$f":"Assumptions!$G$86*$F179","v":1.869685713E-3},null,{"$f":"($F179*Assumptions!$G$37)","v":56068.676999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH179))*(Misc_calcs!$G$29:$Z$29))","v":31769.76047063947},null,{"$f":"SUMPRODUCT(($AG179:$AZ179)*(Misc_calcs!$G$29:$Z$29))*$BF179*$G179","v":1013.9743899894111},null,{"$f":"SUMPRODUCT($BF179*(Misc_calcs!$G$29:$Z$29))*$F179*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1818.8959746087123},null,8755.8527795201226,null,2832.8703645981232,null,5922.9824149219994,null,-25846.77805571747,null,false]
[null,50457068,"HGS23","HGS","12.7kV",62.05,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C180, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.779724919197833E-4,4.1776274619291428E-4,4.6234337884892027E-4,5.1232558559032026E-4,5.6840129067265571E-4,6.3135404264759085E-4,7.0207140133253434E-4,7.8155902197812259E-4,8.7095667122652335E-4,9.7155644206829521E-4,1.0848234721719859E-3,1.2124195123156556E-3,1.356229739919106E-3,1.5183932676876655E-3,1.7013378600767811E-3,1.907819441747663E-3,2.1409670636349147E-3,2.4043340850866844E-3,2.7019564363617585E-3,3.0384189463955541E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C180,Demand!$B$9:$B$428,0))*$I180*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG180:$AZ180)*(Misc_calcs!$G$29:$Z$29)*($L180:$AE180))*Calcs!$G180","v":619.05458179926256},null,{"$f":"SUMPRODUCT(($L180:$AE180)*(Misc_calcs!$G$29:$Z$29))*$F180*Assumptions!$G$37*(1+Assumptions!$G$83)","v":213.76621834867566},null,{"$f":"Assumptions!$G$86*$F180","v":3.65617215E-4},null,{"$f":"($F180*Assumptions!$G$37)","v":10964.234999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH180))*(Misc_calcs!$G$29:$Z$29))","v":6212.57961363707},null,{"$f":"SUMPRODUCT(($AG180:$AZ180)*(Misc_calcs!$G$29:$Z$29))*$BF180*$G180","v":198.28278623063554},null,{"$f":"SUMPRODUCT($BF180*(Misc_calcs!$G$29:$Z$29))*$F180*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.554288972490326},null,832.82080014793826,null,267.83707520312589,null,564.98372494481237,null,-5647.5958886922581,null,false]
[null,50457074,"HGS23","HGS","12.7kV",194.23,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C181, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1444627714897217E-3,1.1444627714897217E-3,1.1444627714897217E-3,1.1444627714897217E-3,1.1444627714897217E-3,1.1557471914101709E-3,1.2846101882154947E-3,1.4299398214033434E-3,1.5939677538078715E-3,1.7792388827329157E-3,1.9886562760118224E-3,2.2255326459334826E-3,2.4936493210697538E-3,2.7973238178739673E-3,3.141487276793354E-3,3.5317732146789701E-3,3.9746192600803535E-3,4.4773837847091741E-3,5.0484796276934734E-3,5.6975274346748456E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C181,Demand!$B$9:$B$428,0))*$I181*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG181:$AZ181)*(Misc_calcs!$G$29:$Z$29)*($L181:$AE181))*Calcs!$G181","v":1191.4099181173938},null,{"$f":"SUMPRODUCT(($L181:$AE181)*(Misc_calcs!$G$29:$Z$29))*$F181*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1291.2427813579559},null,{"$f":"Assumptions!$G$86*$F181","v":1.1444614290000001E-3},null,{"$f":"($F181*Assumptions!$G$37)","v":34320.440999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH181))*(Misc_calcs!$G$29:$Z$29))","v":19446.725839753883},null,{"$f":"SUMPRODUCT(($AG181:$AZ181)*(Misc_calcs!$G$29:$Z$29))*$BF181*$G181","v":620.6682605894656},null,{"$f":"SUMPRODUCT($BF181*(Misc_calcs!$G$29:$Z$29))*$F181*Assumptions!$G$37*(1+Assumptions!$G$83)","v":681.51114751456237},null,2482.6526994753494,null,1302.179408104028,null,1180.4732913713215,null,-18266.252548382559,null,false]
[null,50457096,"HGS23","HGS","12.7kV",206.75,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C182, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.2182344540261545E-3,1.2182344540261545E-3,1.2182344540261545E-3,1.2182344540261545E-3,1.2182344540261545E-3,1.230246263831812E-3,1.3674157257558234E-3,1.5221132578651147E-3,1.6967143752241029E-3,1.8939280183546841E-3,2.1168443858592609E-3,2.3689897263386066E-3,2.6543891115233054E-3,2.9776383635146102E-3,3.3439864824024402E-3,3.7594301196255831E-3,4.2308218710889831E-3,4.7659944266520201E-3,5.3739029142028808E-3,6.0647881229419992E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C182,Demand!$B$9:$B$428,0))*$I182*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG182:$AZ182)*(Misc_calcs!$G$29:$Z$29)*($L182:$AE182))*Calcs!$G182","v":1268.2077978209913},null,{"$f":"SUMPRODUCT(($L182:$AE182)*(Misc_calcs!$G$29:$Z$29))*$F182*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1463.0741014925386},null,{"$f":"Assumptions!$G$86*$F182","v":1.2182330250000001E-3},null,{"$f":"($F182*Assumptions!$G$37)","v":36532.724999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH182))*(Misc_calcs!$G$29:$Z$29))","v":20700.255199346724},null,{"$f":"SUMPRODUCT(($AG182:$AZ182)*(Misc_calcs!$G$29:$Z$29))*$BF182*$G182","v":660.67632640102988},null,{"$f":"SUMPRODUCT($BF182*(Misc_calcs!$G$29:$Z$29))*$F182*Assumptions!$G$37*(1+Assumptions!$G$83)","v":772.20281437577523},null,2731.2818993135297,null,1432.8791407768051,null,1298.4027585367246,null,-19401.852440809998,null,false]
[null,50457113,"HGS23","HGS","12.7kV",127.23,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C183, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.4967820839539376E-4,7.4967820839539376E-4,8.1564843718015642E-4,9.0112385621803136E-4,9.9680412127748546E-4,1.1039787619316131E-3,1.2241058718908469E-3,1.3588346142288904E-3,1.5100307726270321E-3,1.6798057646198608E-3,1.8705495899717533E-3,2.0849682523411974E-3,2.3261262663887023E-3,2.5974949466944725E-3,2.9030072706866684E-3,3.2471202168482217E-3,3.6348856036008161E-3,4.0720305955436256E-3,4.5650492045253878E-3,5.12130629605426E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C183,Demand!$B$9:$B$428,0))*$I183*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG183:$AZ183)*(Misc_calcs!$G$29:$Z$29)*($L183:$AE183))*Calcs!$G183","v":1065.3993534067258},null,{"$f":"SUMPRODUCT(($L183:$AE183)*(Misc_calcs!$G$29:$Z$29))*$F183*Assumptions!$G$37*(1+Assumptions!$G$83)","v":754.75422243748244},null,{"$f":"Assumptions!$G$86*$F183","v":7.4967732900000001E-4},null,{"$f":"($F183*Assumptions!$G$37)","v":22481.540999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH183))*(Misc_calcs!$G$29:$Z$29))","v":12738.541567172357},null,{"$f":"SUMPRODUCT(($AG183:$AZ183)*(Misc_calcs!$G$29:$Z$29))*$BF183*$G183","v":406.56758891416212},null,{"$f":"SUMPRODUCT($BF183*(Misc_calcs!$G$29:$Z$29))*$F183*Assumptions!$G$37*(1+Assumptions!$G$83)","v":292.42829898452243},null,1820.1535758442083,null,698.99588789868449,null,1121.1576879455238,null,-11617.383879226833,null,false]
[null,50457130,"HGS23","HGS","12.7kV",194.18,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C184, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.144168156144129E-3,1.144168156144129E-3,1.2448527354526665E-3,1.3753063774299876E-3,1.521334781652614E-3,1.6849060441081554E-3,1.8682455254559823E-3,2.0738701987814659E-3,2.3046276462211509E-3,2.5637403393372988E-3,2.8548559253376952E-3,3.1821043404826983E-3,3.5501626849591935E-3,3.9643289220241502E-3,4.4306056104844553E-3,4.9557950460393588E-3,5.5476073764615767E-3,6.2147834712148152E-3,6.9672345715219653E-3,7.8162010262345042E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C184,Demand!$B$9:$B$428,0))*$I184*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG184:$AZ184)*(Misc_calcs!$G$29:$Z$29)*($L184:$AE184))*Calcs!$G184","v":1626.025673540187},null,{"$f":"SUMPRODUCT(($L184:$AE184)*(Misc_calcs!$G$29:$Z$29))*$F184*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1758.0672771096299},null,{"$f":"Assumptions!$G$86*$F184","v":1.1441668140000001E-3},null,{"$f":"($F184*Assumptions!$G$37)","v":34311.606},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH184))*(Misc_calcs!$G$29:$Z$29))","v":19441.719732087779},null,{"$f":"SUMPRODUCT(($AG184:$AZ184)*(Misc_calcs!$G$29:$Z$29))*$BF184*$G184","v":620.50848396881236},null,{"$f":"SUMPRODUCT($BF184*(Misc_calcs!$G$29:$Z$29))*$F184*Assumptions!$G$37*(1+Assumptions!$G$83)","v":681.16031426124925},null,3384.0929506498169,null,1301.6687982300616,null,2082.424152419755,null,-17359.295579668025,null,false]
[null,50457139,"HGS23","HGS","12.7kV",192.46,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C185, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1723543238498226E-3,1.295771444517136E-3,1.4340468443716874E-3,1.5890762643467049E-3,1.7630058404973297E-3,1.9582658992418267E-3,2.1776093779284377E-3,2.4241555095875821E-3,2.7014394995045397E-3,3.0134690224087688E-3,3.3647884843548818E-3,3.7605521247424832E-3,4.2066071836395023E-3,4.7095885302041599E-3,5.2770263424718345E-3,5.9174686504231307E-3,6.6406208068843795E-3,7.4575042387716893E-3,8.3806371594227907E-3,9.4242402969103682E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C185,Demand!$B$9:$B$428,0))*$I185*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG185:$AZ185)*(Misc_calcs!$G$29:$Z$29)*($L185:$AE185))*Calcs!$G185","v":1920.1167576645621},null,{"$f":"SUMPRODUCT(($L185:$AE185)*(Misc_calcs!$G$29:$Z$29))*$F185*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2056.5367070813791},null,{"$f":"Assumptions!$G$86*$F185","v":1.1340320580000001E-3},null,{"$f":"($F185*Assumptions!$G$37)","v":34007.682000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH185))*(Misc_calcs!$G$29:$Z$29))","v":19269.509628373748},null,{"$f":"SUMPRODUCT(($AG185:$AZ185)*(Misc_calcs!$G$29:$Z$29))*$BF185*$G185","v":615.01216821834191},null,{"$f":"SUMPRODUCT($BF185*(Misc_calcs!$G$29:$Z$29))*$F185*Assumptions!$G$37*(1+Assumptions!$G$83)","v":669.14664773438028},null,3976.6534647459412,null,1284.1588159527223,null,2692.4946487932189,null,-16577.01497958053,null,false]
[null,50457180,"HGS23","HGS","12.7kV",192.06,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C186, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.131676465490995E-3,1.2319242996655766E-3,1.3585378953096213E-3,1.4999744544390309E-3,1.6580706051599386E-3,1.8348983742575418E-3,2.0327960024803145E-3,2.2544028492100959E-3,2.5026989340943282E-3,2.7810497369736564E-3,3.0932569611687019E-3,3.4436160602464285E-3,3.8369814363048006E-3,4.2788403403388074E-3,4.7753966443628594E-3,5.3336658129143587E-3,5.9615825809075295E-3,6.6681230484485878E-3,7.4634431344619469E-3,8.3590355935582849E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C186,Demand!$B$9:$B$428,0))*$I186*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG186:$AZ186)*(Misc_calcs!$G$29:$Z$29)*($L186:$AE186))*Calcs!$G186","v":1751.217340049498},null,{"$f":"SUMPRODUCT(($L186:$AE186)*(Misc_calcs!$G$29:$Z$29))*$F186*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1872.5879988234356},null,{"$f":"Assumptions!$G$86*$F186","v":1.1316751380000001E-3},null,{"$f":"($F186*Assumptions!$G$37)","v":33937.002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH186))*(Misc_calcs!$G$29:$Z$29))","v":19229.4607670449},null,{"$f":"SUMPRODUCT(($AG186:$AZ186)*(Misc_calcs!$G$29:$Z$29))*$BF186*$G186","v":613.73395525311616},null,{"$f":"SUMPRODUCT($BF186*(Misc_calcs!$G$29:$Z$29))*$F186*Assumptions!$G$37*(1+Assumptions!$G$83)","v":666.36809100177175},null,3623.8053388729336,null,1280.1020462548879,null,2343.7032926180455,null,-16885.757474426857,null,false]
[null,50457229,"HGS23","HGS","12.7kV",217.99000000000004,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C187, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.5452668431243676E-3,1.7129059094302826E-3,1.9011229655248713E-3,2.1125853811626047E-3,2.3503176950784937E-3,2.6177504217095747E-3,2.9187756152844976E-3,3.2578101349291901E-3,3.6398676869637365E-3,4.0706408717747465E-3,4.5565946351787063E-3,5.1050727210586386E-3,5.724418946699535E-3,6.4241153785942768E-3,7.21493977902549E-3,8.1091450275674881E-3,9.1206636026403883E-3,1.0265340643055941E-2,1.1561199605738096E-2,1.3028745102175759E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C187,Demand!$B$9:$B$428,0))*$I187*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG187:$AZ187)*(Misc_calcs!$G$29:$Z$29)*($L187:$AE187))*Calcs!$G187","v":2611.9078437779344},null,{"$f":"SUMPRODUCT(($L187:$AE187)*(Misc_calcs!$G$29:$Z$29))*$F187*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3167.6777152702725},null,{"$f":"Assumptions!$G$86*$F187","v":1.2844624770000004E-3},null,{"$f":"($F187*Assumptions!$G$37)","v":38518.833000000006},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH187))*(Misc_calcs!$G$29:$Z$29))","v":21825.628202687272},null,{"$f":"SUMPRODUCT(($AG187:$AZ187)*(Misc_calcs!$G$29:$Z$29))*$BF187*$G187","v":696.59411072387184},null,{"$f":"SUMPRODUCT($BF187*(Misc_calcs!$G$29:$Z$29))*$F187*Assumptions!$G$37*(1+Assumptions!$G$83)","v":858.44699840700309},null,5779.585559048207,null,1555.0411091308749,null,4224.5444499173318,null,-17601.08375276994,null,false]
[null,50457257,"HGS23","HGS","12.7kV",113.71999999999998,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C188, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.927160641598349E-4,7.6564028198321059E-4,8.4734390076872217E-4,9.3894706838567633E-4,1.0417178851779918E-3,1.1570923727620311E-3,1.286697175818466E-3,1.432375374365062E-3,1.596215836452542E-3,1.7805866009992994E-3,1.9881728485962652E-3,2.2220200957378945E-3,2.4855833363996893E-3,2.7827829557041306E-3,3.1180683553252465E-3,3.4964903612497056E-3,3.9237836337882755E-3,4.4064604698800603E-3,4.9519175816770218E-3,5.5685576564722394E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C188,Demand!$B$9:$B$428,0))*$I188*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG188:$AZ188)*(Misc_calcs!$G$29:$Z$29)*($L188:$AE188))*Calcs!$G188","v":1134.5509595844021},null,{"$f":"SUMPRODUCT(($L188:$AE188)*(Misc_calcs!$G$29:$Z$29))*$F188*Assumptions!$G$37*(1+Assumptions!$G$83)","v":718.00787037864302},null,{"$f":"Assumptions!$G$86*$F188","v":6.7007235599999995E-4},null,{"$f":"($F188*Assumptions!$G$37)","v":20094.323999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH188))*(Misc_calcs!$G$29:$Z$29))","v":11385.891275790616},null,{"$f":"SUMPRODUCT(($AG188:$AZ188)*(Misc_calcs!$G$29:$Z$29))*$BF188*$G188","v":363.39594601366434},null,{"$f":"SUMPRODUCT($BF188*(Misc_calcs!$G$29:$Z$29))*$F188*Assumptions!$G$37*(1+Assumptions!$G$83)","v":233.6221657782248},null,1852.5588299630451,null,597.01811179188917,null,1255.540718171156,null,-10130.35055761946,null,false]
[null,50457266,"HGS23","HGS","12.7kV",115.56000000000002,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C189, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.8091498673403836E-4,6.8091498673403836E-4,7.4083418533788317E-4,8.1846948694927067E-4,9.0537360885660782E-4,1.0027178002736557E-3,1.1118264132335635E-3,1.2341973435533332E-3,1.3715252384247411E-3,1.5257278484592557E-3,1.6989759539191686E-3,1.8937273539302742E-3,2.1127654746826885E-3,2.3592432291127349E-3,2.6367328476031705E-3,2.9492824983021336E-3,3.3014806284061174E-3,3.6985290860726346E-3,4.14632622867998E-3,4.651561389389533E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C189,Demand!$B$9:$B$428,0))*$I189*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG189:$AZ189)*(Misc_calcs!$G$29:$Z$29)*($L189:$AE189))*Calcs!$G189","v":967.6770359166959},null,{"$f":"SUMPRODUCT(($L189:$AE189)*(Misc_calcs!$G$29:$Z$29))*$F189*Assumptions!$G$37*(1+Assumptions!$G$83)","v":622.6465173887525},null,{"$f":"Assumptions!$G$86*$F189","v":6.8091418800000014E-4},null,{"$f":"($F189*Assumptions!$G$37)","v":20419.452000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH189))*(Misc_calcs!$G$29:$Z$29))","v":11570.116037903303},null,{"$f":"SUMPRODUCT(($AG189:$AZ189)*(Misc_calcs!$G$29:$Z$29))*$BF189*$G189","v":369.27572565370258},null,{"$f":"SUMPRODUCT($BF189*(Misc_calcs!$G$29:$Z$29))*$F189*Assumptions!$G$37*(1+Assumptions!$G$83)","v":241.24338299241742},null,1590.3235533054485,null,610.51910864612,null,979.80444465932851,null,-10590.311593243974,null,false]
[null,50457291,"HGS23","HGS","12.7kV",242.55,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C190, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.4774734555220541E-3,1.6330113471247601E-3,1.8072745614795428E-3,2.00265222860487E-3,2.2218490419444424E-3,2.467927849221163E-3,2.744358072412671E-3,3.055070761978947E-3,3.4045212023528322E-3,3.7977601131936349E-3,4.2405146361855798E-3,4.7392804627262256E-3,5.3014266465331063E-3,5.9353148602359924E-3,6.650435100106742E-3,7.4575601224157254E-3,8.3689212132900676E-3,9.398408256853754E-3,1.0561797480089358E-2,1.1877010724387458E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C190,Demand!$B$9:$B$428,0))*$I190*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG190:$AZ190)*(Misc_calcs!$G$29:$Z$29)*($L190:$AE190))*Calcs!$G190","v":2419.8499406190354},null,{"$f":"SUMPRODUCT(($L190:$AE190)*(Misc_calcs!$G$29:$Z$29))*$F190*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3266.3149647264822},null,{"$f":"Assumptions!$G$86*$F190","v":1.4291773650000001E-3},null,{"$f":"($F190*Assumptions!$G$37)","v":42858.584999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH190))*(Misc_calcs!$G$29:$Z$29))","v":24284.628288278349},null,{"$f":"SUMPRODUCT(($AG190:$AZ190)*(Misc_calcs!$G$29:$Z$29))*$BF190*$G190","v":775.07638678872911},null,{"$f":"SUMPRODUCT($BF190*(Misc_calcs!$G$29:$Z$29))*$F190*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1062.7788463806291},null,5686.1649053455176,null,1837.8552331693581,null,3848.3096721761594,null,-20436.318616102188,null,false]
[null,50457302,"HGS23","HGS","12.7kV",160.91,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C191, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.8017008339745912E-4,1.0833554148251706E-3,1.198963305247055E-3,1.3285787264679845E-3,1.4739959981005162E-3,1.6372470427465568E-3,1.8206335082742644E-3,2.0267632913215103E-3,2.2585920703796919E-3,2.5194705413893537E-3,2.8131981451602621E-3,3.1440841857649018E-3,3.5170173642285795E-3,3.9375448944983446E-3,4.4119625312643816E-3,4.9474170245224248E-3,5.5520227269862076E-3,6.2349943212135122E-3,7.0067979077352242E-3,7.87932300829184E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C191,Demand!$B$9:$B$428,0))*$I191*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG191:$AZ191)*(Misc_calcs!$G$29:$Z$29)*($L191:$AE191))*Calcs!$G191","v":1605.3516963306906},null,{"$f":"SUMPRODUCT(($L191:$AE191)*(Misc_calcs!$G$29:$Z$29))*$F191*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1437.5454102257336},null,{"$f":"Assumptions!$G$86*$F191","v":9.4812999300000007E-4},null,{"$f":"($F191*Assumptions!$G$37)","v":28432.796999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH191))*(Misc_calcs!$G$29:$Z$29))","v":16110.655691061098},null,{"$f":"SUMPRODUCT(($AG191:$AZ191)*(Misc_calcs!$G$29:$Z$29))*$BF191*$G191","v":514.19312058616538},null,{"$f":"SUMPRODUCT($BF191*(Misc_calcs!$G$29:$Z$29))*$F191*Assumptions!$G$37*(1+Assumptions!$G$83)","v":467.74204851595198},null,3042.8971065564242,null,981.93516910211736,null,2060.9619374543067,null,-14049.693753606791,null,false]
[null,50457313,"HGS23","HGS","12.7kV",276.58,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C192, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.684764412815047E-3,1.8621244213059829E-3,2.0608369334735597E-3,2.2836262765925991E-3,2.5335766152174552E-3,2.8141805175740642E-3,3.1293941689049531E-3,3.4837001498583264E-3,3.8821788255895542E-3,4.3305895366196473E-3,4.835462948159998E-3,5.4042061034047387E-3,6.0452219414476446E-3,6.7680452856898402E-3,7.5834975880747163E-3,8.5038630330148066E-3,9.5430889679314242E-3,1.0717014041148675E-2,1.204362789957994E-2,1.3543366836326873E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C192,Demand!$B$9:$B$428,0))*$I192*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG192:$AZ192)*(Misc_calcs!$G$29:$Z$29)*($L192:$AE192))*Calcs!$G192","v":2759.3572318136994},null,{"$f":"SUMPRODUCT(($L192:$AE192)*(Misc_calcs!$G$29:$Z$29))*$F192*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4247.1445988493024},null,{"$f":"Assumptions!$G$86*$F192","v":1.629692334E-3},null,{"$f":"($F192*Assumptions!$G$37)","v":48871.685999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH192))*(Misc_calcs!$G$29:$Z$29))","v":27691.785165829835},null,{"$f":"SUMPRODUCT(($AG192:$AZ192)*(Misc_calcs!$G$29:$Z$29))*$BF192*$G192","v":883.82035480530499},null,{"$f":"SUMPRODUCT($BF192*(Misc_calcs!$G$29:$Z$29))*$F192*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1381.9167734654643},null,7006.5018306630018,null,2265.7371282707691,null,4740.7647023922327,null,-22951.020463437602,null,false]
[null,50469158,"HGS23","HGS","22kV",325.37,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C193, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.4540540239379166E-3,6.9816954322257799E-3,7.5556645984456161E-3,8.1801743878472111E-3,8.859828999550113E-3,9.5996608109906126E-3,1.0405170721895981E-2,1.128237233210393E-2,1.2237840319605529E-2,1.3278763420333099E-2,1.4413002449736471E-2,1.564915384841804E-2,1.6996619280385383E-2,1.8465681863220843E-2,2.0067589665090844E-2,2.1814647164492024E-2,2.3720315435473961E-2,2.5799321894354001E-2,2.8067780524268233E-2,3.0543323581964689E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C193,Demand!$B$9:$B$428,0))*$I193*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG193:$AZ193)*(Misc_calcs!$G$29:$Z$29)*($L193:$AE193))*Calcs!$G193","v":7774.175635892113},null,{"$f":"SUMPRODUCT(($L193:$AE193)*(Misc_calcs!$G$29:$Z$29))*$F193*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14123.570464838243},null,{"$f":"Assumptions!$G$86*$F193","v":1.9171776510000002E-3},null,{"$f":"($F193*Assumptions!$G$37)","v":57492.878999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH193))*(Misc_calcs!$G$29:$Z$29))","v":32576.745026415698},null,{"$f":"SUMPRODUCT(($AG193:$AZ193)*(Misc_calcs!$G$29:$Z$29))*$BF193*$G193","v":1039.7303812387088},null,{"$f":"SUMPRODUCT($BF193*(Misc_calcs!$G$29:$Z$29))*$F193*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1912.4732013963769},null,21897.746100730357,null,2952.2035826350857,null,18945.542518095273,null,-13631.202508320424,null,false]
[null,50470472,"FSH32","FSH","22kV",134.37,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C194, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.6653693923734145E-3,2.8832726287862371E-3,3.1203081171993032E-3,3.378215669837507E-3,3.6588967104205935E-3,3.9644294900353701E-3,4.2970857482286708E-3,4.6593489573863748E-3,5.0539343017038905E-3,5.4838105565668573E-3,5.9522240500694268E-3,6.4627249058362224E-3,7.0191957854300758E-3,7.6258833695822745E-3,8.2874328404531974E-3,9.0089256523121167E-3,9.795920905629394E-3,1.0654500669835408E-2,1.15913196331743E-2,1.2613659494448152E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C194,Demand!$B$9:$B$428,0))*$I194*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG194:$AZ194)*(Misc_calcs!$G$29:$Z$29)*($L194:$AE194))*Calcs!$G194","v":7562.0375085074611},null,{"$f":"SUMPRODUCT(($L194:$AE194)*(Misc_calcs!$G$29:$Z$29))*$F194*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2408.7632729362585},null,{"$f":"Assumptions!$G$86*$F194","v":7.9174835100000011E-4},null,{"$f":"($F194*Assumptions!$G$37)","v":23743.179},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH194))*(Misc_calcs!$G$29:$Z$29))","v":13453.413741892235},null,{"$f":"SUMPRODUCT(($AG194:$AZ194)*(Misc_calcs!$G$29:$Z$29))*$BF194*$G194","v":1011.9889548782644},null,{"$f":"SUMPRODUCT($BF194*(Misc_calcs!$G$29:$Z$29))*$F194*Assumptions!$G$37*(1+Assumptions!$G$83)","v":326.17072428442629},null,9970.8007814437187,null,1338.1596791626907,null,8632.641102281028,null,-4820.7726396112066,null,false]
[null,50480645,"HGS23","HGS","22kV",321.32,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C195, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.6566954483312989E-3,6.319036785731094E-3,7.0651419265262486E-3,7.9060075606084898E-3,8.8541069053403101E-3,9.9235907905297314E-3,1.1130516381239981E-2,1.2493107359984299E-2,1.4032049920362975E-2,1.5770829528544285E-2,1.773611409746494E-2,1.9958190002962589E-2,2.2471458264619076E-2,2.5314999232124314E-2,2.8533215277828886E-2,3.2176562317622719E-2,3.6302382487907625E-2,4.0975852021919265E-2,4.6271060323284624E-2,5.227223846185082E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C195,Demand!$B$9:$B$428,0))*$I195*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG195:$AZ195)*(Misc_calcs!$G$29:$Z$29)*($L195:$AE195))*Calcs!$G195","v":10220.230309133589},null,{"$f":"SUMPRODUCT(($L195:$AE195)*(Misc_calcs!$G$29:$Z$29))*$F195*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18260.512180349771},null,{"$f":"Assumptions!$G$86*$F195","v":1.8933138360000001E-3},null,{"$f":"($F195*Assumptions!$G$37)","v":56777.243999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH195))*(Misc_calcs!$G$29:$Z$29))","v":32171.250305461141},null,{"$f":"SUMPRODUCT(($AG195:$AZ195)*(Misc_calcs!$G$29:$Z$29))*$BF195*$G195","v":1026.7884749657987},null,{"$f":"SUMPRODUCT($BF195*(Misc_calcs!$G$29:$Z$29))*$F195*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1865.159000208449},null,28480.74248948336,null,2891.9474751742478,null,25588.795014309111,null,-6582.4552911520295,null,false]
[null,50480765,"HGS23","HGS","22kV",362.31,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C196, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.1878815335365467E-3,1.0100346569355401E-2,1.1109403467315798E-2,1.2225609964137591E-2,1.3460700428728573E-2,1.4827718620316347E-2,1.6341165545953468E-2,1.8017164143795179E-2,1.9873642716623941E-2,2.1930539260947571E-2,2.4210029083251171E-2,2.6736778369563452E-2,2.9538226680667523E-2,3.2644901686685227E-2,3.6090769835450308E-2,3.9913627073586234E-2,4.4155534212569791E-2,4.886330205991888E-2,5.4089032024278602E-2,5.9890718559592757E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C196,Demand!$B$9:$B$428,0))*$I196*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG196:$AZ196)*(Misc_calcs!$G$29:$Z$29)*($L196:$AE196))*Calcs!$G196","v":13398.062589067318},null,{"$f":"SUMPRODUCT(($L196:$AE196)*(Misc_calcs!$G$29:$Z$29))*$F196*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27047.514284945315},null,{"$f":"Assumptions!$G$86*$F196","v":2.1348392129999999E-3},null,{"$f":"($F196*Assumptions!$G$37)","v":64020.176999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH196))*(Misc_calcs!$G$29:$Z$29))","v":36275.257370134532},null,{"$f":"SUMPRODUCT(($AG196:$AZ196)*(Misc_calcs!$G$29:$Z$29))*$BF196*$G196","v":1157.7733485773015},null,{"$f":"SUMPRODUCT($BF196*(Misc_calcs!$G$29:$Z$29))*$F196*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2371.3790879558092},null,40445.576874012637,null,3529.1524365331106,null,36916.424437479523,null,641.16706734499166,null,true]
[null,50480885,"HGS23","HGS","22kV",147.87,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C197, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.6031854722542921E-3,2.9079919379623332E-3,3.2513461243478042E-3,3.6383086579956968E-3,4.0746196567056879E-3,4.5667912678813375E-3,5.1222129257249976E-3,5.7492710858984136E-3,6.4574854404458896E-3,7.2576638938934507E-3,8.1620788982700761E-3,9.1846681057452945E-3,1.0341262708792551E-2,1.1649847306281037E-2,1.3130855667660143E-2,1.4807507375534892E-2,1.6706191019814826E-2,1.8856900406078684E-2,2.1293731140309032E-2,2.4055445977075443E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C197,Demand!$B$9:$B$428,0))*$I197*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG197:$AZ197)*(Misc_calcs!$G$29:$Z$29)*($L197:$AE197))*Calcs!$G197","v":4703.3034227921817},null,{"$f":"SUMPRODUCT(($L197:$AE197)*(Misc_calcs!$G$29:$Z$29))*$F197*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3867.2084663663991},null,{"$f":"Assumptions!$G$86*$F197","v":8.7129440100000002E-4},null,{"$f":"($F197*Assumptions!$G$37)","v":26128.629000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH197))*(Misc_calcs!$G$29:$Z$29))","v":14805.062811740752},null,{"$f":"SUMPRODUCT(($AG197:$AZ197)*(Misc_calcs!$G$29:$Z$29))*$BF197*$G197","v":472.52337791980779},null,{"$f":"SUMPRODUCT($BF197*(Misc_calcs!$G$29:$Z$29))*$F197*Assumptions!$G$37*(1+Assumptions!$G$83)","v":395.00308674186624},null,8570.5118891585807,null,867.52646466167403,null,7702.9854244969065,null,-7102.0773872438458,null,false]
[null,50481013,"HGS23","HGS","12.7kV",253.7,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C198, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.2064898659102757E-3,5.8204767949055231E-3,6.5122297162727846E-3,7.2919504585779206E-3,8.1712078668576167E-3,9.1631234459140249E-3,1.0282582433641385E-2,1.1546473807693259E-2,1.2973963213226764E-2,1.458680335103728E-2,1.6409686993446734E-2,1.8470648510449664E-2,2.0801520602947831E-2,2.3438453867193315E-2,2.6422507870501964E-2,2.9800323620766039E-2,3.3624888681646724E-2,3.7956407744748843E-2,4.2863293245987338E-2,4.575021642006892E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C198,Demand!$B$9:$B$428,0))*$I198*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG198:$AZ198)*(Misc_calcs!$G$29:$Z$29)*($L198:$AE198))*Calcs!$G198","v":9403.479165785855},null,{"$f":"SUMPRODUCT(($L198:$AE198)*(Misc_calcs!$G$29:$Z$29))*$F198*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13265.83442848244},null,{"$f":"Assumptions!$G$86*$F198","v":1.4948765099999999E-3},null,{"$f":"($F198*Assumptions!$G$37)","v":44828.789999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH198))*(Misc_calcs!$G$29:$Z$29))","v":25400.990297819906},null,{"$f":"SUMPRODUCT(($AG198:$AZ198)*(Misc_calcs!$G$29:$Z$29))*$BF198*$G198","v":810.70657319439533},null,{"$f":"SUMPRODUCT($BF198*(Misc_calcs!$G$29:$Z$29))*$F198*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1162.7364258362475},null,22669.313594268293,null,1973.4429990306428,null,20695.870595237651,null,-4705.1197025822548,null,false]
[null,50481934,"MTN32","MTN","22kV",28.556000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C199, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.2770611481964424E-4,2.5092408528013346E-4,2.767993570385915E-4,3.0565217561208489E-4,3.3784259071566593E-4,3.7377550017403708E-4,4.139063410266613E-4,4.5874751155346128E-4,5.0887561883886014E-4,5.6493965880416181E-4,6.2767024955818248E-4,6.9789005465401271E-4,7.7652555063378165E-4,8.6462031336248719E-4,9.6335002040075733E-4,1.0740393923892688E-3,1.1981813255038448E-3,1.3374584999307697E-3,1.4937677865047515E-3,1.6692478157112195E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C199,Demand!$B$9:$B$428,0))*$I199*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG199:$AZ199)*(Misc_calcs!$G$29:$Z$29)*($L199:$AE199))*Calcs!$G199","v":366.85647406004898},null,{"$f":"SUMPRODUCT(($L199:$AE199)*(Misc_calcs!$G$29:$Z$29))*$F199*Assumptions!$G$37*(1+Assumptions!$G$83)","v":56.22155860744121},null,{"$f":"Assumptions!$G$86*$F199","v":1.6826051880000002E-4},null,{"$f":"($F199*Assumptions!$G$37)","v":5045.8451999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH199))*(Misc_calcs!$G$29:$Z$29))","v":2859.0882102662408},null,{"$f":"SUMPRODUCT(($AG199:$AZ199)*(Misc_calcs!$G$29:$Z$29))*$BF199*$G199","v":95.22073302673229},null,{"$f":"SUMPRODUCT($BF199*(Misc_calcs!$G$29:$Z$29))*$F199*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.731097034650952},null,423.07803266749022,null,109.95183006138325,null,313.12620260610697,null,-2545.9620076601341,null,false]
[null,50481965,"MTN32","MTN","22kV",248.58,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C200, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.298501066252674E-3,2.5380752742498354E-3,2.8054343441972361E-3,3.1039609308890857E-3,3.4374616452087182E-3,3.8102211659958897E-3,4.2270633403581961E-3,4.6934201819791421E-3,5.2154097959600009E-3,5.7999243933348583E-3,6.4547297106726329E-3,7.1885773224514542E-3,8.0113315287912087E-3,8.9341127216372839E-3,9.9694593819736575E-3,1.1131511142921012E-2,1.2436215672963684E-2,1.3901562494934669E-2,1.5547847265301906E-2,1.7397970501002433E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C200,Demand!$B$9:$B$428,0))*$I200*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG200:$AZ200)*(Misc_calcs!$G$29:$Z$29)*($L200:$AE200))*Calcs!$G200","v":3782.0369423202887},null,{"$f":"SUMPRODUCT(($L200:$AE200)*(Misc_calcs!$G$29:$Z$29))*$F200*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5044.8492133307946},null,{"$f":"Assumptions!$G$86*$F200","v":1.4647079340000002E-3},null,{"$f":"($F200*Assumptions!$G$37)","v":43924.086000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH200))*(Misc_calcs!$G$29:$Z$29))","v":24888.364872810693},null,{"$f":"SUMPRODUCT(($AG200:$AZ200)*(Misc_calcs!$G$29:$Z$29))*$BF200*$G200","v":828.8965476882305},null,{"$f":"SUMPRODUCT($BF200*(Misc_calcs!$G$29:$Z$29))*$F200*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1116.2788878970553},null,8826.8861556510838,null,1945.1754355852859,null,6881.7107200657974,null,-18006.654152744894,null,false]
[null,50481976,"MTN32","MTN","22kV",100.6,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C201, Demand!$B$9:$B$428,0))","v":4},{"$f":"1/(H201+1)","v":0.2},null,null,9.3020036714546199E-4,1.0271557349325507E-3,1.1353555999124706E-3,1.2561689180442593E-3,1.3911362197602259E-3,1.5419915089676822E-3,1.7106869902648418E-3,1.8994209924656112E-3,2.1106695046808916E-3,2.3472217956773942E-3,2.6122206488601927E-3,2.9092078149433429E-3,3.2421753632488354E-3,3.6156237018131416E-3,4.0346271374468983E-3,4.5049079611306359E-3,5.0329201733854143E-3,5.6259441105094036E-3,6.2921933980584575E-3,7.0409358452041375E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C201,Demand!$B$9:$B$428,0))*$I201*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG201:$AZ201)*(Misc_calcs!$G$29:$Z$29)*($L201:$AE201))*Calcs!$G201","v":1530.5853906083396},null,{"$f":"SUMPRODUCT(($L201:$AE201)*(Misc_calcs!$G$29:$Z$29))*$F201*Assumptions!$G$37*(1+Assumptions!$G$83)","v":826.2505928617735},null,{"$f":"Assumptions!$G$86*$F201","v":5.9276537999999998E-4},null,{"$f":"($F201*Assumptions!$G$37)","v":17776.019999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH201))*(Misc_calcs!$G$29:$Z$29))","v":10072.288624204501},null,{"$f":"SUMPRODUCT(($AG201:$AZ201)*(Misc_calcs!$G$29:$Z$29))*$BF201*$G201","v":335.45334579385303},null,{"$f":"SUMPRODUCT($BF201*(Misc_calcs!$G$29:$Z$29))*$F201*Assumptions!$G$37*(1+Assumptions!$G$83)","v":182.82530436921999},null,2356.8359834701132,null,{"$f":"BL201+BN201","v":518.27865016307305},null,{"$f":"BP201-BR201","v":1838.5573333070402},null,{"$f":"BT201-BJ201","v":-8233.73129089746},null,{"$f":"BV201>0","v":false}]
[null,50488942,"LWN33","LWN","22kV",112.44,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C202, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.6253098916904869E-4,6.6253098916904869E-4,6.6253098916904869E-4,6.6253098916904869E-4,6.6253098916904869E-4,7.2108108712883793E-4,8.0806526857680658E-4,9.0701454670807447E-4,1.0196716212458E-3,1.1480417986365285E-3,1.2944334118662631E-3,1.4615045471139218E-3,1.6523170701523294E-3,1.8703991026464307E-3,2.11981728073511E-3,2.4052603395011466E-3,2.7321358117533235E-3,3.106681913323436E-3,3.5360970160322764E-3,4.0286894908082068E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.2766250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.2728749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.2725},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.2762499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.2698749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.273625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.2826249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.3013749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C202,Demand!$B$9:$B$428,0))*$I202*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},null,{"$f":"SUMPRODUCT(($AG202:$AZ202)*(Misc_calcs!$G$29:$Z$29)*($L202:$AE202))*Calcs!$G202","v":1613.4857503218955},null,{"$f":"SUMPRODUCT(($L202:$AE202)*(Misc_calcs!$G$29:$Z$29))*$F202*Assumptions!$G$37*(1+Assumptions!$G$83)","v":490.95494235394636},null,{"$f":"Assumptions!$G$86*$F202","v":6.6253021200000006E-4},null,{"$f":"($F202*Assumptions!$G$37)","v":19868.147999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH202))*(Misc_calcs!$G$29:$Z$29))","v":11257.734919538314},null,{"$f":"SUMPRODUCT(($AG202:$AZ202)*(Misc_calcs!$G$29:$Z$29))*$BF202*$G202","v":748.15605991464611},null,{"$f":"SUMPRODUCT($BF202*(Misc_calcs!$G$29:$Z$29))*$F202*Assumptions!$G$37*(1+Assumptions!$G$83)","v":228.39259423430124},null,{"$f":"BB202+BD202","v":2104.440692675842},null,976.54865414894732,null,1127.8920385268948,null,-10129.84288101142,null,false]
[null,50499651,"CRM35","CRM","22kV",187.63,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C203, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7210239338670917E-3,6.4943488181227194E-3,7.3786096682128214E-3,8.3902085026349507E-3,9.5480171633621908E-3,1.0873753545947485E-2,1.2392415570935806E-2,1.4132781801685894E-2,1.6127988991480349E-2,1.84161984341915E-2,2.1041364830937485E-2,2.4054123508422735E-2,2.7512814277285434E-2,3.1484663051922206E-2,3.3835684299950854E-2,3.3835684299950854E-2,3.3835684299950854E-2,3.3835684299950854E-2,3.3835684299950854E-2,3.3835684299950854E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C203,Demand!$B$9:$B$428,0))*$I203*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG203:$AZ203)*(Misc_calcs!$G$29:$Z$29)*($L203:$AE203))*Calcs!$G203","v":53883.173893991989},null,{"$f":"SUMPRODUCT(($L203:$AE203)*(Misc_calcs!$G$29:$Z$29))*$F203*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10789.110425336235},null,{"$f":"Assumptions!$G$86*$F203","v":1.1055722490000001E-3},null,{"$f":"($F203*Assumptions!$G$37)","v":33154.220999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH203))*(Misc_calcs!$G$29:$Z$29))","v":18785.919627827941},null,{"$f":"SUMPRODUCT(($AG203:$AZ203)*(Misc_calcs!$G$29:$Z$29))*$BF203*$G203","v":3150.2914867827417},null,{"$f":"SUMPRODUCT($BF203*(Misc_calcs!$G$29:$Z$29))*$F203*Assumptions!$G$37*(1+Assumptions!$G$83)","v":635.98211230292543},null,64672.284319328224,null,3786.2735990856672,null,60886.010720242557,null,42100.091092414616,null,true]
[null,50499672,"CRM35","CRM","22kV",1009.6000000000001,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C204, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5741801803548507E-2,2.9091514116918057E-2,3.2906212101037419E-2,3.7252564930762858E-2,4.2206989550676768E-2,4.7857093612421173E-2,5.4303333718809382E-2,6.1660921269652669E-2,7.0062013064915135E-2,7.9658229414706447E-2,9.0623548943499055E-2,0.1031576366853349,0.11748967059446168,0.13388274141080767,0.15263891211653957,0.1741050362226248,0.18206313952582415,0.18206313952582415,0.18206313952582415,0.18206313952582415,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C204,Demand!$B$9:$B$428,0))*$I204*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG204:$AZ204)*(Misc_calcs!$G$29:$Z$29)*($L204:$AE204))*Calcs!$G204","v":253037.12769422875},null,{"$f":"SUMPRODUCT(($L204:$AE204)*(Misc_calcs!$G$29:$Z$29))*$F204*Assumptions!$G$37*(1+Assumptions!$G$83)","v":272537.27325560432},null,{"$f":"Assumptions!$G$86*$F204","v":5.9488660800000011E-3},null,{"$f":"($F204*Assumptions!$G$37)","v":178396.32},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH204))*(Misc_calcs!$G$29:$Z$29))","v":101083.32599400466},null,{"$f":"SUMPRODUCT(($AG204:$AZ204)*(Misc_calcs!$G$29:$Z$29))*$BF204*$G204","v":16951.096759877721},null,{"$f":"SUMPRODUCT($BF204*(Misc_calcs!$G$29:$Z$29))*$F204*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18413.613685003285},null,525574.4009498331,null,35364.710444881006,null,490209.6905049521,null,389126.36451094743,null,true]
[null,50499697,"CRM35","CRM","22kV",1142.0999999999999,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C205, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.912015831996112E-2,3.2909487195851933E-2,3.7224826506135927E-2,4.2141595094516891E-2,4.7746238872650483E-2,5.4137863128710592E-2,6.1430108399615879E-2,6.9753306440243953E-2,7.9256958321552648E-2,9.0112583017567568E-2,0.10251699212398004,0.11669605473288527,0.1329090261350383,0.1514535251240921,0.17267125745671535,0.19695459773163604,0.20595712326906074,0.20595712326906074,0.20595712326906074,0.20595712326906074,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C205,Demand!$B$9:$B$428,0))*$I205*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG205:$AZ205)*(Misc_calcs!$G$29:$Z$29)*($L205:$AE205))*Calcs!$G205","v":286245.7443934019},null,{"$f":"SUMPRODUCT(($L205:$AE205)*(Misc_calcs!$G$29:$Z$29))*$F205*Assumptions!$G$37*(1+Assumptions!$G$83)","v":348767.08035967452},null,{"$f":"Assumptions!$G$86*$F205","v":6.7295958299999998E-3},null,{"$f":"($F205*Assumptions!$G$37)","v":201809.06999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH205))*(Misc_calcs!$G$29:$Z$29))","v":114349.51130918451},null,{"$f":"SUMPRODUCT(($AG205:$AZ205)*(Misc_calcs!$G$29:$Z$29))*$BF205*$G205","v":19175.760310475773},null,{"$f":"SUMPRODUCT($BF205*(Misc_calcs!$G$29:$Z$29))*$F205*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23563.977899516463},null,635012.82475307642,null,42739.73820999224,null,592273.08654308412,null,477923.57523389964,null,true]
[null,50509407,"LWN21","LWN","22kV",180.59,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C206, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.8547489789797782E-3,4.2232568467222825E-3,4.6295215382966748E-3,5.0775463889284056E-3,5.5717681039882914E-3,6.1171042927370897E-3,6.7190062604701121E-3,7.3835176440448626E-3,8.1173395410942296E-3,8.9279028558582815E-3,9.8234486653296458E-3,1.0813117499211964E-2,1.1907048527052572E-2,1.3116489756956427E-2,1.4453920473774121E-2,1.5933187281976076E-2,1.7569655271131884E-2,1.9380375991732098E-2,2.1384274117941266E-2,2.3602354883891431E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C206,Demand!$B$9:$B$428,0))*$I206*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG206:$AZ206)*(Misc_calcs!$G$29:$Z$29)*($L206:$AE206))*Calcs!$G206","v":28446.147517715493},null,{"$f":"SUMPRODUCT(($L206:$AE206)*(Misc_calcs!$G$29:$Z$29))*$F206*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5443.5559161973506},null,{"$f":"Assumptions!$G$86*$F206","v":1.0640904570000001E-3},null,{"$f":"($F206*Assumptions!$G$37)","v":31910.252999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH206))*(Misc_calcs!$G$29:$Z$29))","v":18081.059668440274},null,{"$f":"SUMPRODUCT(($AG206:$AZ206)*(Misc_calcs!$G$29:$Z$29))*$BF206*$G206","v":2977.7897716560378},null,{"$f":"SUMPRODUCT($BF206*(Misc_calcs!$G$29:$Z$29))*$F206*Assumptions!$G$37*(1+Assumptions!$G$83)","v":589.15252003873422},null,33889.703433912844,null,3566.9422916947719,null,30322.761142218071,null,12241.701473777797,null,true]
[null,50616962,"FSH32","FSH","22kV",124,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C207, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.3064605707009989E-4,7.8334540961947524E-4,8.842483367581238E-4,9.9999562588311904E-4,1.1329009502761595E-3,1.2856511909291597E-3,1.4613679362982862E-3,1.663679256561028E-3,1.8968034843720295E-3,2.165647027806401E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C207,Demand!$B$9:$B$428,0))*$I207*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG207:$AZ207)*(Misc_calcs!$G$29:$Z$29)*($L207:$AE207))*Calcs!$G207","v":1219.4475371423855},null,{"$f":"SUMPRODUCT(($L207:$AE207)*(Misc_calcs!$G$29:$Z$29))*$F207*Assumptions!$G$37*(1+Assumptions!$G$83)","v":360.60870426109381},null,{"$f":"Assumptions!$G$86*$F207","v":7.306452E-4},null,{"$f":"($F207*Assumptions!$G$37)","v":21910.799999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH207))*(Misc_calcs!$G$29:$Z$29))","v":12415.14701194193},null,{"$f":"SUMPRODUCT(($AG207:$AZ207)*(Misc_calcs!$G$29:$Z$29))*$BF207*$G207","v":933.88874305949821},null,{"$f":"SUMPRODUCT($BF207*(Misc_calcs!$G$29:$Z$29))*$F207*Assumptions!$G$37*(1+Assumptions!$G$83)","v":277.76896078609138},null,1580.0562414034794,null,1211.6577038455896,null,368.39853755788977,null,-12046.74847438404,null,false]
[null,50626617,"CRM35","CRM","22kV",100,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C208, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.7005299952081903E-3,3.0563373952121262E-3,3.4620676934774366E-3,3.9249507256729158E-3,4.4532835871471371E-3,5.0565900962452259E-3,5.7458042706121006E-3,6.5334814510227008E-3,7.4340412592378427E-3,8.4640472123494164E-3,9.6425285488548236E-3,1.0991350666044584E-2,1.2535641541209007E-2,1.4304282630272853E-2,1.6330474029347349E-2,1.8033195277914436E-2,1.8033195277914436E-2,1.8033195277914436E-2,1.8033195277914436E-2,1.8033195277914436E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C208,Demand!$B$9:$B$428,0))*$I208*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG208:$AZ208)*(Misc_calcs!$G$29:$Z$29)*($L208:$AE208))*Calcs!$G208","v":26260.141760127535},null,{"$f":"SUMPRODUCT(($L208:$AE208)*(Misc_calcs!$G$29:$Z$29))*$F208*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2801.7260405764405},null,{"$f":"Assumptions!$G$86*$F208","v":5.8923000000000005E-4},null,{"$f":"($F208*Assumptions!$G$37)","v":17670},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH208))*(Misc_calcs!$G$29:$Z$29))","v":10012.215332211235},null,{"$f":"SUMPRODUCT(($AG208:$AZ208)*(Misc_calcs!$G$29:$Z$29))*$BF208*$G208","v":1678.9913589419291},null,{"$f":"SUMPRODUCT($BF208*(Misc_calcs!$G$29:$Z$29))*$F208*Assumptions!$G$37*(1+Assumptions!$G$83)","v":180.65098906483573},null,29061.867800703974,null,1859.6423480067649,null,27202.22545269721,null,17190.010120485975,null,true]
[null,50635960,"HGS33","HGS","22kV",167.37,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C209, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.5725640213292295E-3,3.9140954562041546E-3,4.290619745637712E-3,4.7058471627163586E-3,5.163889626028686E-3,5.669304753726157E-3,6.2271447910453668E-3,6.8430109534514012E-3,7.52311378809979E-3,8.2743402236281106E-3,9.1043280531381728E-3,1.0021548678460083E-2,1.1035399036340821E-2,1.2156303730116823E-2,1.3395828504876098E-2,1.4766806331382333E-2,1.6283477505561458E-2,1.7961645327737974E-2,1.9818849100835204E-2,2.1874556381399353E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C209,Demand!$B$9:$B$428,0))*$I209*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG209:$AZ209)*(Misc_calcs!$G$29:$Z$29)*($L209:$AE209))*Calcs!$G209","v":8965.2683097457902},null,{"$f":"SUMPRODUCT(($L209:$AE209)*(Misc_calcs!$G$29:$Z$29))*$F209*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4675.7418400369788},null,{"$f":"Assumptions!$G$86*$F209","v":9.86194251E-4},null,{"$f":"($F209*Assumptions!$G$37)","v":29574.278999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH209))*(Misc_calcs!$G$29:$Z$29))","v":16757.444801521942},null,{"$f":"SUMPRODUCT(($AG209:$AZ209)*(Misc_calcs!$G$29:$Z$29))*$BF209*$G209","v":974.8028909479799},null,{"$f":"SUMPRODUCT($BF209*(Misc_calcs!$G$29:$Z$29))*$F209*Assumptions!$G$37*(1+Assumptions!$G$83)","v":506.05250143782388},null,13641.010149782769,null,1480.8553923858037,null,12160.154757396966,null,-4597.2900441249767,null,false]
[null,50642308,"NP34","NP","22kV",207.3,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C210, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3726800792361666E-3,4.7808342425939253E-3,5.229833669418104E-3,5.7239088817588645E-3,6.2677377980122923E-3,6.8664936754230903E-3,7.5258982343100831E-3,8.2522805272341321E-3,9.0526421777746072E-3,9.9347296817475089E-3,1.090711453932176E-2,1.1979282070386663E-2,1.316172985860024E-2,1.4466076872810107E-2,1.5905184429102881E-2,1.7493290283842625E-2,1.9246157289079219E-2,2.1181238198167536E-2,2.3317858383032141E-2,2.5677418417118056E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.5927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.6234999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.6628749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.7112500000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.7521249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.8046250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.8601249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9234999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C210,Demand!$B$9:$B$428,0))*$I210*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},null,{"$f":"SUMPRODUCT(($AG210:$AZ210)*(Misc_calcs!$G$29:$Z$29)*($L210:$AE210))*Calcs!$G210","v":17808.859408873013},null,{"$f":"SUMPRODUCT(($L210:$AE210)*(Misc_calcs!$G$29:$Z$29))*$F210*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6914.2472559997368},null,{"$f":"Assumptions!$G$86*$F210","v":1.2214737900000001E-3},null,{"$f":"($F210*Assumptions!$G$37)","v":36629.909999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH210))*(Misc_calcs!$G$29:$Z$29))","v":20755.322383673883},null,{"$f":"SUMPRODUCT(($AG210:$AZ210)*(Misc_calcs!$G$29:$Z$29))*$BF210*$G210","v":1959.101480559073},null,{"$f":"SUMPRODUCT($BF210*(Misc_calcs!$G$29:$Z$29))*$F210*Assumptions!$G$37*(1+Assumptions!$G$83)","v":776.31673418700154},null,24723.10666487275,null,2735.4182147460747,null,21987.688450126676,null,1232.3660664527924,null,true]
[null,50645511,"MTN32","MTN","22kV",322.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C211, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.3165727571492125E-3,2.554876570361183E-3,2.8208864386166177E-3,3.1180024292179961E-3,3.4500555464186912E-3,3.8213634632484573E-3,4.2367935555910514E-3,4.7018342035207803E-3,5.222675453155393E-3,5.8063002776416583E-3,6.4605878406454051E-3,7.1944303524633605E-3,8.0178653205524447E-3,8.9422252362183676E-3,9.9803070112032578E-3,1.1146563786250445E-2,1.2457322083269259E-2,1.3931027668989973E-2,1.5588523947245352E-2,1.7453367206335536E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C211,Demand!$B$9:$B$428,0))*$I211*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG211:$AZ211)*(Misc_calcs!$G$29:$Z$29)*($L211:$AE211))*Calcs!$G211","v":3790.4700792104572},null,{"$f":"SUMPRODUCT(($L211:$AE211)*(Misc_calcs!$G$29:$Z$29))*$F211*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6565.86313745811},null,{"$f":"Assumptions!$G$86*$F211","v":1.9020344400000001E-3},null,{"$f":"($F211*Assumptions!$G$37)","v":57038.759999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH211))*(Misc_calcs!$G$29:$Z$29))","v":32319.431092377861},null,{"$f":"SUMPRODUCT(($AG211:$AZ211)*(Misc_calcs!$G$29:$Z$29))*$BF211*$G211","v":1076.3850896844508},null,{"$f":"SUMPRODUCT($BF211*(Misc_calcs!$G$29:$Z$29))*$F211*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1882.3804156397634},null,10356.333216668567,null,2958.7655053242142,null,7397.5677113443526,null,-24921.863381033509,null,false]
[null,50657281,"LWN33","LWN","22kV",88.792000000000002,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C212, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.039550812494353E-3,1.1724727699014947E-3,1.3240904940817703E-3,1.4971529987564385E-3,1.694824389406489E-3,1.920747592171152E-3,2.1791179726001709E-3,2.474768389837418E-3,2.8132674744700556E-3,3.2010331991465628E-3,3.6454641361782199E-3,4.155091172673828E-3,4.7397528894023901E-3,5.4107983138956782E-3,6.1813213421353149E-3,7.0664317990735814E-3,8.0835688907554756E-3,9.2528637067814737E-3,1.0597558480779673E-2,1.2144491531028392E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.2766250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.2728749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.2725},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.2762499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.2698749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.273625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.2826249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.3013749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C212,Demand!$B$9:$B$428,0))*$I212*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},null,{"$f":"SUMPRODUCT(($AG212:$AZ212)*(Misc_calcs!$G$29:$Z$29)*($L212:$AE212))*Calcs!$G212","v":4466.6151189785387},null,{"$f":"SUMPRODUCT(($L212:$AE212)*(Misc_calcs!$G$29:$Z$29))*$F212*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1072.6140329803561},null,{"$f":"Assumptions!$G$86*$F212","v":5.2318910160000008E-4},null,{"$f":"($F212*Assumptions!$G$37)","v":15689.546399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH212))*(Misc_calcs!$G$29:$Z$29))","v":8890.046237777},null,{"$f":"SUMPRODUCT(($AG212:$AZ212)*(Misc_calcs!$G$29:$Z$29))*$BF212*$G212","v":590.80641116987954},null,{"$f":"SUMPRODUCT($BF212*(Misc_calcs!$G$29:$Z$29))*$F212*Assumptions!$G$37*(1+Assumptions!$G$83)","v":142.42558778478187},null,5539.2291519588944,null,733.23199895466144,null,4805.997153004233,null,-4084.0490847727669,null,false]
[null,50657336,"LWN21","LWN","22kV",760.45,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C213, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5687965744737443E-2,1.7086271601322811E-2,1.861828281875498E-2,2.0297234813963935E-2,2.2137700953915401E-2,2.4155729617529601E-2,2.6368995420439603E-2,2.8796966074415242E-2,3.1461086506809045E-2,3.4384982034966996E-2,3.7594682577869382E-2,4.1118870094184669E-2,4.4989151664485028E-2,4.9240360887852067E-2,5.3910890542005749E-2,5.9043059764181741E-2,6.4683519350326554E-2,7.0883699146153473E-2,7.7700301918941089E-2,8.5195848557785669E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C213,Demand!$B$9:$B$428,0))*$I213*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG213:$AZ213)*(Misc_calcs!$G$29:$Z$29)*($L213:$AE213))*Calcs!$G213","v":107649.71765844636},null,{"$f":"SUMPRODUCT(($L213:$AE213)*(Misc_calcs!$G$29:$Z$29))*$F213*Assumptions!$G$37*(1+Assumptions!$G$83)","v":86901.331806878647},null,{"$f":"Assumptions!$G$86*$F213","v":4.4807995350000006E-3},null,{"$f":"($F213*Assumptions!$G$37)","v":134371.51499999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH213))*(Misc_calcs!$G$29:$Z$29))","v":76137.891493800329},null,{"$f":"SUMPRODUCT(($AG213:$AZ213)*(Misc_calcs!$G$29:$Z$29))*$BF213*$G213","v":12539.233799522865},null,{"$f":"SUMPRODUCT($BF213*(Misc_calcs!$G$29:$Z$29))*$F213*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10446.761314219473},null,194551.04946532502,null,22985.995113742338,null,171565.05435158269,null,95427.162857782358,null,true]
[null,50675141,"MTN32","MTN","22kV",252.98,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C214, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.0172675769391229E-3,2.2229575253595799E-3,2.4521887289404285E-3,2.7077982695876603E-3,2.9929758579370063E-3,3.3113085177905828E-3,3.6668310040945777E-3,4.0640826962037614E-3,4.5081718046594346E-3,5.0048478387826317E-3,5.5605834057020935E-3,6.182666550860489E-3,6.87930500768084E-3,7.6597439023127177E-3,8.5343986609113173E-3,9.5150050947834831E-3,1.0614788896412753E-2,1.184865707075522E-2,1.3233414155693096E-2,1.4788006458139246E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C214,Demand!$B$9:$B$428,0))*$I214*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG214:$AZ214)*(Misc_calcs!$G$29:$Z$29)*($L214:$AE214))*Calcs!$G214","v":3250.0122849037389},null,{"$f":"SUMPRODUCT(($L214:$AE214)*(Misc_calcs!$G$29:$Z$29))*$F214*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4412.4572535548496},null,{"$f":"Assumptions!$G$86*$F214","v":1.490634054E-3},null,{"$f":"($F214*Assumptions!$G$37)","v":44701.565999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH214))*(Misc_calcs!$G$29:$Z$29))","v":25328.902347427978},null,{"$f":"SUMPRODUCT(($AG214:$AZ214)*(Misc_calcs!$G$29:$Z$29))*$BF214*$G214","v":843.56846340883635},null,{"$f":"SUMPRODUCT($BF214*(Misc_calcs!$G$29:$Z$29))*$F214*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1156.1461043302129},null,7662.4695384585884,null,1999.7145677390492,null,5662.7549707195394,null,-19666.147376708439,null,false]
[null,50811992,"LWN21","LWN","22kV",520.54,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C215, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4927277669323887E-2,1.6764425603150338E-2,1.8841867318406848E-2,2.1192015360062662E-2,2.3851736669131048E-2,2.6862972011516509E-2,3.027344220589355E-2,3.4137453374556731E-2,3.8516815168344945E-2,4.3481887888469212E-2,4.9112776679041382E-2,5.5500693533911946E-2,6.2749510795298793E-2,7.0977533171267981E-2,8.0319519123381755E-2,9.0928986842102405E-2,9.3869994699655804E-2,9.3869994699655804E-2,9.3869994699655804E-2,9.3869994699655804E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C215,Demand!$B$9:$B$428,0))*$I215*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG215:$AZ215)*(Misc_calcs!$G$29:$Z$29)*($L215:$AE215))*Calcs!$G215","v":136947.69003980295},null,{"$f":"SUMPRODUCT(($L215:$AE215)*(Misc_calcs!$G$29:$Z$29))*$F215*Assumptions!$G$37*(1+Assumptions!$G$83)","v":75216.461734048833},null,{"$f":"Assumptions!$G$86*$F215","v":3.067177842E-3},null,{"$f":"($F215*Assumptions!$G$37)","v":91979.417999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH215))*(Misc_calcs!$G$29:$Z$29))","v":52117.58569029237},null,{"$f":"SUMPRODUCT(($AG215:$AZ215)*(Misc_calcs!$G$29:$Z$29))*$BF215*$G215","v":8583.3029942844769},null,{"$f":"SUMPRODUCT($BF215*(Misc_calcs!$G$29:$Z$29))*$F215*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4894.9533716418809},null,212164.15177385177,null,13478.256365926358,null,198685.89540792542,null,146568.30971763306,null,true]
[null,50812003,"LWN21","LWN","22kV",79.11,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C216, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9011638456195934E-3,2.1264084807954839E-3,2.3801638851298429E-3,2.6661598577784615E-3,2.9886239632035353E-3,3.3523488037172939E-3,3.7627684583950495E-3,4.2260453440379347E-3,4.7491689264837992E-3,5.3400679069672847E-3,6.0077377316995872E-3,6.7623855271100181E-3,7.6155948525171427E-3,8.5805129912156393E-3,9.6720638755838674E-3,1.0907190168104888E-2,1.230512850528508E-2,1.3887722463470181E-2,1.426606078435811E-2,1.426606078435811E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C216,Demand!$B$9:$B$428,0))*$I216*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG216:$AZ216)*(Misc_calcs!$G$29:$Z$29)*($L216:$AE216))*Calcs!$G216","v":17742.574952617004},null,{"$f":"SUMPRODUCT(($L216:$AE216)*(Misc_calcs!$G$29:$Z$29))*$F216*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1479.9191446203765},null,{"$f":"Assumptions!$G$86*$F216","v":4.6613985300000002E-4},null,{"$f":"($F216*Assumptions!$G$37)","v":13978.736999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH216))*(Misc_calcs!$G$29:$Z$29))","v":7920.6635493123094},null,{"$f":"SUMPRODUCT(($AG216:$AZ216)*(Misc_calcs!$G$29:$Z$29))*$BF216*$G216","v":1304.4628652511719},null,{"$f":"SUMPRODUCT($BF216*(Misc_calcs!$G$29:$Z$29))*$F216*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113.05847228205546},null,19222.494097237381,null,1417.5213375332273,null,17804.972759704153,null,9884.3092103918425,null,true]
[null,50812009,"LWN21","LWN","22kV",178.36,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C217, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1147447748503636E-3,5.7442328170321105E-3,6.4560561242383799E-3,7.2613206662711354E-3,8.1726586857997722E-3,9.2044409420488048E-3,1.0373018695668295E-2,1.1696999623248817E-2,1.3197562441745121E-2,1.489881569867324E-2,1.6828206955226924E-2,1.9016989469989885E-2,2.1500754496195283E-2,2.4320038453197364E-2,2.7521015543178949E-2,3.1156287880196309E-2,3.2164007097688192E-2,3.2164007097688192E-2,3.2164007097688192E-2,3.2164007097688192E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C217,Demand!$B$9:$B$428,0))*$I217*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG217:$AZ217)*(Misc_calcs!$G$29:$Z$29)*($L217:$AE217))*Calcs!$G217","v":46924.328573210987},null,{"$f":"SUMPRODUCT(($L217:$AE217)*(Misc_calcs!$G$29:$Z$29))*$F217*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8830.7911095601448},null,{"$f":"Assumptions!$G$86*$F217","v":1.0509506280000002E-3},null,{"$f":"($F217*Assumptions!$G$37)","v":31516.212},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH217))*(Misc_calcs!$G$29:$Z$29))","v":17857.787266531959},null,{"$f":"SUMPRODUCT(($AG217:$AZ217)*(Misc_calcs!$G$29:$Z$29))*$BF217*$G217","v":2941.0187921400461},null,{"$f":"SUMPRODUCT($BF217*(Misc_calcs!$G$29:$Z$29))*$F217*Assumptions!$G$37*(1+Assumptions!$G$83)","v":574.69215806569889},null,55755.119682771132,null,3515.7109502057451,null,52239.408732565389,null,34381.62146603343,null,true]
[null,50812037,"LWN21","LWN","22kV",58.467000000000006,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C218, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6766303136980054E-3,1.8829785832777325E-3,2.1163166260139343E-3,2.3802850156698502E-3,2.6790246433205612E-3,3.0172462915382795E-3,3.4003099578360516E-3,3.8343153003615642E-3,4.3262047728274949E-3,4.8838812371290001E-3,5.5163420949274075E-3,6.2338322681200868E-3,7.0480186876488542E-3,7.972189326323674E-3,9.0214802408782428E-3,1.021313457889346E-2,1.0543468283138235E-2,1.0543468283138235E-2,1.0543468283138235E-2,1.0543468283138235E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C218,Demand!$B$9:$B$428,0))*$I218*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG218:$AZ218)*(Misc_calcs!$G$29:$Z$29)*($L218:$AE218))*Calcs!$G218","v":15381.95065423821},null,{"$f":"SUMPRODUCT(($L218:$AE218)*(Misc_calcs!$G$29:$Z$29))*$F218*Assumptions!$G$37*(1+Assumptions!$G$83)","v":948.91280025785136},null,{"$f":"Assumptions!$G$86*$F218","v":3.4450510410000005E-4},null,{"$f":"($F218*Assumptions!$G$37)","v":10331.118899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH218))*(Misc_calcs!$G$29:$Z$29))","v":5853.841938283942},null,{"$f":"SUMPRODUCT(($AG218:$AZ218)*(Misc_calcs!$G$29:$Z$29))*$BF218*$G218","v":964.0757216867687},null,{"$f":"SUMPRODUCT($BF218*(Misc_calcs!$G$29:$Z$29))*$F218*Assumptions!$G$37*(1+Assumptions!$G$83)","v":61.753555058728182},null,16330.863454496061,null,1025.8292767454968,null,15305.034177750564,null,9451.1922394666217,null,true]
[null,50812043,"LWN21","LWN","22kV",154.55000000000001,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C219, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5967160649079082E-3,1.7750950376858856E-3,1.9755201368793218E-3,2.2008457009447761E-3,2.4543060457439671E-3,2.7395669381102767E-3,3.0607841213330304E-3,3.4226698658461779E-3,3.8305686533940809E-3,4.2905432567143043E-3,4.8094726519449663E-3,5.3951634005158962E-3,6.0564763646202748E-3,6.8034708793621255E-3,7.6475687997526205E-3,8.6017411769187223E-3,9.6807207009292767E-3,1.0901243484074875E-2,1.2282324255712363E-2,1.3845569606395717E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C219,Demand!$B$9:$B$428,0))*$I219*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG219:$AZ219)*(Misc_calcs!$G$29:$Z$29)*($L219:$AE219))*Calcs!$G219","v":14549.03029788538},null,{"$f":"SUMPRODUCT(($L219:$AE219)*(Misc_calcs!$G$29:$Z$29))*$F219*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2371.3433311140925},null,{"$f":"Assumptions!$G$86*$F219","v":9.1065496500000015E-4},null,{"$f":"($F219*Assumptions!$G$37)","v":27308.985000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH219))*(Misc_calcs!$G$29:$Z$29))","v":15473.878795932469},null,{"$f":"SUMPRODUCT(($AG219:$AZ219)*(Misc_calcs!$G$29:$Z$29))*$BF219*$G219","v":2548.4102619715418},null,{"$f":"SUMPRODUCT($BF219*(Misc_calcs!$G$29:$Z$29))*$F219*Assumptions!$G$37*(1+Assumptions!$G$83)","v":431.49757811334206},null,16920.37362899947,null,2979.9078400848839,null,13940.465788914586,null,-1533.4130070178835,null,false]
[null,50812073,"LWN21","LWN","22kV",154.31,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C220, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5942365317110274E-3,1.7723385005843353E-3,1.9724523605425311E-3,2.1974280175528207E-3,2.4504947649223647E-3,2.7353126769317166E-3,3.0560310434351334E-3,3.4173548172029998E-3,3.8246201805580107E-3,4.2838804913852106E-3,4.8020040434916056E-3,5.386785275532888E-3,6.0470712897091848E-3,6.7929058000282721E-3,7.6356929245540387E-3,8.5883835717264836E-3,9.665687553286291E-3,1.0884314992090546E-2,1.2263251089608376E-2,1.3824068883616454E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C220,Demand!$B$9:$B$428,0))*$I220*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG220:$AZ220)*(Misc_calcs!$G$29:$Z$29)*($L220:$AE220))*Calcs!$G220","v":14526.437174161712},null,{"$f":"SUMPRODUCT(($L220:$AE220)*(Misc_calcs!$G$29:$Z$29))*$F220*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2363.9841527813851},null,{"$f":"Assumptions!$G$86*$F220","v":9.0924081300000007E-4},null,{"$f":"($F220*Assumptions!$G$37)","v":27266.576999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH220))*(Misc_calcs!$G$29:$Z$29))","v":15449.849479135155},null,{"$f":"SUMPRODUCT(($AG220:$AZ220)*(Misc_calcs!$G$29:$Z$29))*$BF220*$G220","v":2544.4528471357394},null,{"$f":"SUMPRODUCT($BF220*(Misc_calcs!$G$29:$Z$29))*$F220*Assumptions!$G$37*(1+Assumptions!$G$83)","v":430.15847736576035},null,16890.421326943098,null,2974.6113245014999,null,13915.810002441598,null,-1534.0394766935569,null,false]
[null,50812152,"LWN21","LWN","22kV",88.834000000000003,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C221, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.8633984074832357E-4,6.5490450451150602E-4,7.3259085079941419E-4,8.206827834355483E-4,9.2065108959717232E-4,1.0341812177206869E-3,1.1632052403342025E-3,1.3099386379015836E-3,1.4769226370074974E-3,1.6670729483822388E-3,1.8837358796545299E-3,2.1307529469799021E-3,2.4125352818803319E-3,2.7341493282771298E-3,3.1014155538779055E-3,3.5210221644920376E-3,4.0006561149246063E-3,4.5491540621011304E-3,5.17667631223479E-3,5.8949072825105813E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C221,Demand!$B$9:$B$428,0))*$I221*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG221:$AZ221)*(Misc_calcs!$G$29:$Z$29)*($L221:$AE221))*Calcs!$G221","v":5838.831945648375},null,{"$f":"SUMPRODUCT(($L221:$AE221)*(Misc_calcs!$G$29:$Z$29))*$F221*Assumptions!$G$37*(1+Assumptions!$G$83)","v":546.00031969028964},null,{"$f":"Assumptions!$G$86*$F221","v":5.2343657820000009E-4},null,{"$f":"($F221*Assumptions!$G$37)","v":15696.9678},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH221))*(Misc_calcs!$G$29:$Z$29))","v":8894.2513682165263},null,{"$f":"SUMPRODUCT(($AG221:$AZ221)*(Misc_calcs!$G$29:$Z$29))*$BF221*$G221","v":1464.8041230150754},null,{"$f":"SUMPRODUCT($BF221*(Misc_calcs!$G$29:$Z$29))*$F221*Assumptions!$G$37*(1+Assumptions!$G$83)","v":142.56035869763309},null,6384.8322653386649,null,1607.3644817127085,null,4777.4677836259561,null,-4116.7835845905702,null,false]
[null,50812163,"LWN21","LWN","22kV",361.92,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C222, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3888163897115211E-3,2.6681567673729006E-3,2.9846599356251435E-3,3.3435566672782224E-3,3.7508391195601749E-3,4.2133740045193387E-3,4.7390328093044835E-3,5.3368416578037821E-3,6.0171538013120357E-3,6.7918481828860549E-3,7.6745580471955267E-3,8.6809341757769099E-3,9.8289480291119356E-3,1.1139240886260428E-2,1.2635526006478281E-2,1.4345051914502985E-2,1.6299136154102185E-2,1.853378028857916E-2,2.1090378581669351E-2,2.401653470164835E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C222,Demand!$B$9:$B$428,0))*$I222*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG222:$AZ222)*(Misc_calcs!$G$29:$Z$29)*($L222:$AE222))*Calcs!$G222","v":23788.077287627031},null,{"$f":"SUMPRODUCT(($L222:$AE222)*(Misc_calcs!$G$29:$Z$29))*$F222*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9062.7422325390744},null,{"$f":"Assumptions!$G$86*$F222","v":2.1325412160000004E-3},null,{"$f":"($F222*Assumptions!$G$37)","v":63951.263999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH222))*(Misc_calcs!$G$29:$Z$29))","v":36236.209730338902},null,{"$f":"SUMPRODUCT(($AG222:$AZ222)*(Misc_calcs!$G$29:$Z$29))*$BF222*$G222","v":5967.7815723891317},null,{"$f":"SUMPRODUCT($BF222*(Misc_calcs!$G$29:$Z$29))*$F222*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2366.276606189203},null,32850.819520166107,null,8334.0581785783343,null,24516.761341587771,null,-11719.448388751131,null,false]
[null,50812185,"LWN21","LWN","22kV",584.97,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C223, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.8610353765736859E-3,4.3125322286972963E-3,4.8240951661766129E-3,5.4041786683735127E-3,6.0624678375583423E-3,6.8100613158258117E-3,7.6596817596674503E-3,8.6259180608020507E-3,9.7255041422234234E-3,1.0977639897056961E-2,1.2404360689842967E-2,1.4030962822734911E-2,1.5886493502955373E-2,1.8004315155934356E-2,2.0422755437692303E-2,2.3185856041188134E-2,2.6344235400268444E-2,2.9956082712782245E-2,3.4088303378976351E-2,3.8817839037420518E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C223,Demand!$B$9:$B$428,0))*$I223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG223:$AZ223)*(Misc_calcs!$G$29:$Z$29)*($L223:$AE223))*Calcs!$G223","v":38448.584137221449},null,{"$f":"SUMPRODUCT(($L223:$AE223)*(Misc_calcs!$G$29:$Z$29))*$F223*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23675.635723358708},null,{"$f":"Assumptions!$G$86*$F223","v":3.4468187310000005E-3},null,{"$f":"($F223*Assumptions!$G$37)","v":103364.19899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH223))*(Misc_calcs!$G$29:$Z$29))","v":58568.456028836052},null,{"$f":"SUMPRODUCT(($AG223:$AZ223)*(Misc_calcs!$G$29:$Z$29))*$BF223*$G223","v":9645.7039854124396},null,{"$f":"SUMPRODUCT($BF223*(Misc_calcs!$G$29:$Z$29))*$F223*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6181.6944045583123},null,62124.219860580153,null,15827.398389970753,null,46296.8214706094,null,-12271.634558226651,null,false]
[null,50812196,"LWN21","LWN","22kV",134.19999999999999,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C224, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.85773539730565E-4,9.893530011644649E-4,1.1067124319211266E-3,1.2397914034834698E-3,1.3908118088112717E-3,1.5623198259463286E-3,1.7572342037153561E-3,1.9789018304522199E-3,2.231161693567847E-3,2.5184185072483103E-3,2.8457274810279607E-3,3.2188919274681177E-3,3.6445756672933839E-3,4.1304324904292353E-3,4.6852552776010855E-3,5.3191477866000782E-3,6.0437225681932837E-3,6.8723290084198793E-3,7.8203161075929128E-3,8.905335314326945E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C224,Demand!$B$9:$B$428,0))*$I224*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG224:$AZ224)*(Misc_calcs!$G$29:$Z$29)*($L224:$AE224))*Calcs!$G224","v":8820.6232648086534},null,{"$f":"SUMPRODUCT(($L224:$AE224)*(Misc_calcs!$G$29:$Z$29))*$F224*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1246.0615436848789},null,{"$f":"Assumptions!$G$86*$F224","v":7.9074666000000001E-4},null,{"$f":"($F224*Assumptions!$G$37)","v":23713.139999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH224))*(Misc_calcs!$G$29:$Z$29))","v":13436.392975827473},null,{"$f":"SUMPRODUCT(($AG224:$AZ224)*(Misc_calcs!$G$29:$Z$29))*$BF224*$G224","v":2212.8544623525127},null,{"$f":"SUMPRODUCT($BF224*(Misc_calcs!$G$29:$Z$29))*$F224*Assumptions!$G$37*(1+Assumptions!$G$83)","v":325.34592787016283},null,10066.684808493532,null,2538.2003902226757,null,7528.4844182708566,null,-5907.9085575566169,null,false]
[null,50954672,"DVY24","DVY","22kV",331.41,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C225, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,1.9527694336580795E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C225,Demand!$B$9:$B$428,0))*$I225*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG225:$AZ225)*(Misc_calcs!$G$29:$Z$29)*($L225:$AE225))*Calcs!$G225","v":14444.5216338668},null,{"$f":"SUMPRODUCT(($L225:$AE225)*(Misc_calcs!$G$29:$Z$29))*$F225*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1984.1388946369843},null,{"$f":"Assumptions!$G$86*$F225","v":1.9527671430000003E-3},null,{"$f":"($F225*Assumptions!$G$37)","v":58560.146999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH225))*(Misc_calcs!$G$29:$Z$29))","v":33181.482832481248},null,{"$f":"SUMPRODUCT(($AG225:$AZ225)*(Misc_calcs!$G$29:$Z$29))*$BF225*$G225","v":14444.504690002552},null,{"$f":"SUMPRODUCT($BF225*(Misc_calcs!$G$29:$Z$29))*$F225*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1984.1365671815706},null,16428.660528503784,null,16428.641257184121,null,1.9271319662948372E-2,null,-33181.463561161581,null,false]
[null,50966890,"HGS33","HGS","22kV",279.33,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C226, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.5423548423925573E-3,4.0305421181512178E-3,4.5924820745516168E-3,5.2398080013258772E-3,5.9860360826633364E-3,6.8468751111723583E-3,7.8405876788392552E-3,8.9884114591680837E-3,1.0315050642612233E-2,1.1849249279422528E-2,1.3624460261362995E-2,1.5679625984582009E-2,1.8060089436621782E-2,2.0818657606983773E-2,2.4016842809865914E-2,2.7726311819705848E-2,3.2030577760295664E-2,3.7026975579588312E-2,4.2828968828837362E-2,4.9568843514706529E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C226,Demand!$B$9:$B$428,0))*$I226*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG226:$AZ226)*(Misc_calcs!$G$29:$Z$29)*($L226:$AE226))*Calcs!$G226","v":14853.808256914241},null,{"$f":"SUMPRODUCT(($L226:$AE226)*(Misc_calcs!$G$29:$Z$29))*$F226*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12947.62857900702},null,{"$f":"Assumptions!$G$86*$F226","v":1.645896159E-3},null,{"$f":"($F226*Assumptions!$G$37)","v":49357.610999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH226))*(Misc_calcs!$G$29:$Z$29))","v":27967.121087465635},null,{"$f":"SUMPRODUCT(($AG226:$AZ226)*(Misc_calcs!$G$29:$Z$29))*$BF226*$G226","v":1626.8846957549094},null,{"$f":"SUMPRODUCT($BF226*(Misc_calcs!$G$29:$Z$29))*$F226*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1409.5338385814987},null,27801.43683592126,null,3036.4185343364079,null,24765.018301584852,null,-3202.1027858807829,null,false]
[null,50980810,"LWN21","LWN","22kV",342.26,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C227, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3404087221468393E-3,4.9385792623722335E-3,5.6271181571475922E-3,6.420279549399617E-3,7.3346246720808845E-3,8.389401337306597E-3,9.6069864996939959E-3,1.1013402448769801E-2,1.2638918959440316E-2,1.4518755802724931E-2,1.6693902441750258E-2,1.9212074569444879E-2,2.212883045350722E-2,2.5508873921763743E-2,2.9427575341369378E-2,3.3972747228770722E-2,3.9246717302970663E-2,4.536874901324562E-2,5.2477868010445988E-2,6.073616289458153E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C227,Demand!$B$9:$B$428,0))*$I227*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG227:$AZ227)*(Misc_calcs!$G$29:$Z$29)*($L227:$AE227))*Calcs!$G227","v":54163.105866525926},null,{"$f":"SUMPRODUCT(($L227:$AE227)*(Misc_calcs!$G$29:$Z$29))*$F227*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19438.706470325149},null,{"$f":"Assumptions!$G$86*$F227","v":2.0166985980000001E-3},null,{"$f":"($F227*Assumptions!$G$37)","v":60477.341999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH227))*(Misc_calcs!$G$29:$Z$29))","v":34267.808196026177},null,{"$f":"SUMPRODUCT(($AG227:$AZ227)*(Misc_calcs!$G$29:$Z$29))*$BF227*$G227","v":5643.6033404230329},null,{"$f":"SUMPRODUCT($BF227*(Misc_calcs!$G$29:$Z$29))*$F227*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2116.180146888159},null,73601.812336851071,null,7759.7834873111915,null,65842.028849539885,null,31574.220653513708,null,true]
[null,50980850,"LWN21","LWN","22kV",224.88,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C228, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.7116753775441368E-3,4.0995897893113297E-3,4.5313827409243952E-3,5.012210605159384E-3,5.5478498036336948E-3,6.1447724568218717E-3,6.8102313511175672E-3,7.5523553775371935E-3,8.3802567403249602E-3,9.3041513953075593E-3,1.0335494359598517E-2,1.148713173868964E-2,1.2773471546923709E-2,1.4210675656011602E-2,1.5816875497226445E-2,1.76124144702186E-2,1.9620120379591897E-2,2.1865611634578744E-2,2.4377641413103744E-2,2.7188484515706185E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C228,Demand!$B$9:$B$428,0))*$I228*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG228:$AZ228)*(Misc_calcs!$G$29:$Z$29)*($L228:$AE228))*Calcs!$G228","v":30541.201910796481},null,{"$f":"SUMPRODUCT(($L228:$AE228)*(Misc_calcs!$G$29:$Z$29))*$F228*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7259.4004227377327},null,{"$f":"Assumptions!$G$86*$F228","v":1.3250604240000001E-3},null,{"$f":"($F228*Assumptions!$G$37)","v":39736.295999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH228))*(Misc_calcs!$G$29:$Z$29))","v":22515.469839076628},null,{"$f":"SUMPRODUCT(($AG228:$AZ228)*(Misc_calcs!$G$29:$Z$29))*$BF228*$G228","v":3708.0977011462969},null,{"$f":"SUMPRODUCT($BF228*(Misc_calcs!$G$29:$Z$29))*$F228*Assumptions!$G$37*(1+Assumptions!$G$83)","v":913.57037693720497},null,37800.602333534211,null,4621.6680780835022,null,33178.934255450709,null,10663.464416374081,null,true]
[null,50993210,"LWN21","LWN","22kV",22.739000000000001,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C229, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1198245822405572E-4,5.6616233316308679E-4,6.2647823690779479E-4,6.9364889218357035E-4,7.6847894034889235E-4,8.5186934571380947E-4,9.4482907035786526E-4,1.0484881754460051E-3,1.1641125242647294E-3,1.293120283799039E-3,1.4371004459373682E-3,1.5978336166568891E-3,1.7773153521763233E-3,1.9777823554847076E-3,2.2017418853311835E-3,2.452004773219392E-3,2.731722492782637E-3,3.0444287807876759E-3,3.3940863706739058E-3,3.7851394688209429E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C229,Demand!$B$9:$B$428,0))*$I229*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG229:$AZ229)*(Misc_calcs!$G$29:$Z$29)*($L229:$AE229))*Calcs!$G229","v":4245.6164541339658},null,{"$f":"SUMPRODUCT(($L229:$AE229)*(Misc_calcs!$G$29:$Z$29))*$F229*Assumptions!$G$37*(1+Assumptions!$G$83)","v":102.02697463235224},null,{"$f":"Assumptions!$G$86*$F229","v":1.3398500970000001E-4},null,{"$f":"($F229*Assumptions!$G$37)","v":4017.9812999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH229))*(Misc_calcs!$G$29:$Z$29))","v":2276.6776443915128},null,{"$f":"SUMPRODUCT(($AG229:$AZ229)*(Misc_calcs!$G$29:$Z$29))*$BF229*$G229","v":374.9485664637391},null,{"$f":"SUMPRODUCT($BF229*(Misc_calcs!$G$29:$Z$29))*$F229*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.3407783566611773},null,4347.6434287663178,null,384.28934482040029,null,3963.3540839459174,null,1686.6764395544046,null,true]
[null,50993228,"LWN21","LWN","22kV",357.98,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C230, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.9085092122609841E-3,6.5260190002564477E-3,7.2133777730172335E-3,7.9787938119661866E-3,8.8314624364318334E-3,9.7816864287312948E-3,1.0841011290790941E-2,1.2022377170271988E-2,1.3340289522863438E-2,1.4811010834632696E-2,1.6452776017649759E-2,1.8286034417538767E-2,2.0333721737672311E-2,2.2621565596491609E-2,2.5178428897621501E-2,2.8036695713486548E-2,3.1232704969256089E-2,3.4807237873294643E-2,3.8806065782029879E-2,4.3280566021578176E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C230,Demand!$B$9:$B$428,0))*$I230*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG230:$AZ230)*(Misc_calcs!$G$29:$Z$29)*($L230:$AE230))*Calcs!$G230","v":48617.660352307561},null,{"$f":"SUMPRODUCT(($L230:$AE230)*(Misc_calcs!$G$29:$Z$29))*$F230*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18395.712546147093},null,{"$f":"Assumptions!$G$86*$F230","v":2.1093255540000004E-3},null,{"$f":"($F230*Assumptions!$G$37)","v":63255.065999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH230))*(Misc_calcs!$G$29:$Z$29))","v":35841.728446249777},null,{"$f":"SUMPRODUCT(($AG230:$AZ230)*(Misc_calcs!$G$29:$Z$29))*$BF230*$G230","v":5902.8140121680517},null,{"$f":"SUMPRODUCT($BF230*(Misc_calcs!$G$29:$Z$29))*$F230*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2315.0366512602595},null,67013.372898454661,null,8217.8506634283112,null,58795.52223502635,null,22953.793788776573,null,true]
[null,50993255,"LWN21","LWN","22kV",494.21,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C231, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1058754217931874E-3,5.6762841706550719E-3,6.3171905975226757E-3,7.0377221214100146E-3,7.8482212285158563E-3,8.760410071067485E-3,9.7875776163312625E-3,1.0944792458103134E-2,1.2249144834641788E-2,1.3720021888714178E-2,1.5379420765562739E-2,1.7252304782717314E-2,1.936700863253954E-2,2.1755699406596926E-2,2.4454901174543783E-2,2.7506091925234562E-2,3.0956382902660992E-2,3.4859291764895786E-2,3.927562258437791E-2,4.4274467519746535E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C231,Demand!$B$9:$B$428,0))*$I231*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG231:$AZ231)*(Misc_calcs!$G$29:$Z$29)*($L231:$AE231))*Calcs!$G231","v":46523.948647802863},null,{"$f":"SUMPRODUCT(($L231:$AE231)*(Misc_calcs!$G$29:$Z$29))*$F231*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24248.198353903932},null,{"$f":"Assumptions!$G$86*$F231","v":2.9120335829999999E-3},null,{"$f":"($F231*Assumptions!$G$37)","v":87326.906999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH231))*(Misc_calcs!$G$29:$Z$29))","v":49481.36939332114},null,{"$f":"SUMPRODUCT(($AG231:$AZ231)*(Misc_calcs!$G$29:$Z$29))*$BF231*$G231","v":8149.1416083400536},null,{"$f":"SUMPRODUCT($BF231*(Misc_calcs!$G$29:$Z$29))*$F231*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4412.283420134605},null,70772.147001706791,null,12561.425028474659,null,58210.721973232132,null,8729.3525799109921,null,true]
[null,50993269,"LWN21","LWN","22kV",205.34,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C232, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.888437385443898E-3,6.6131462584064441E-3,7.4326450131818166E-3,8.3597195874193474E-3,9.4089130665066436E-3,1.0596770032744458E-2,1.194211515456676E-2,1.3466370837844313E-2,1.5193919442632556E-2,1.7152516346521433E-2,1.9373761023695313E-2,2.1893634322537131E-2,2.475311128195077E-2,2.7998860147900574E-2,3.1684039760239771E-2,3.5869209202284758E-2,3.7029363183669506E-2,3.7029363183669506E-2,3.7029363183669506E-2,3.7029363183669506E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C232,Demand!$B$9:$B$428,0))*$I232*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG232:$AZ232)*(Misc_calcs!$G$29:$Z$29)*($L232:$AE232))*Calcs!$G232","v":54022.435687503617},null,{"$f":"SUMPRODUCT(($L232:$AE232)*(Misc_calcs!$G$29:$Z$29))*$F232*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11704.471265073294},null,{"$f":"Assumptions!$G$86*$F232","v":1.2099248820000002E-3},null,{"$f":"($F232*Assumptions!$G$37)","v":36283.578000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH232))*(Misc_calcs!$G$29:$Z$29))","v":20559.082963162549},null,{"$f":"SUMPRODUCT(($AG232:$AZ232)*(Misc_calcs!$G$29:$Z$29))*$BF232*$G232","v":3385.8981765980998},null,{"$f":"SUMPRODUCT($BF232*(Misc_calcs!$G$29:$Z$29))*$F232*Assumptions!$G$37*(1+Assumptions!$G$83)","v":761.7061446579695},null,65726.906952576916,null,4147.6043212560689,null,61579.302631320847,null,41020.219668158301,null,true]
[null,50993292,"LWN21","LWN","22kV",468.45000000000005,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C233, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.8397388586613362E-3,5.3804158550886643E-3,5.9879159373737844E-3,6.6708907706734414E-3,7.4391437536639356E-3,8.3037860379020327E-3,9.2774139219570229E-3,1.0374310570402084E-2,1.1610675416903637E-2,1.3004885076724787E-2,1.4577790124902099E-2,1.6353052701207842E-2,1.8357530592082609E-2,2.0621714224763422E-2,2.318022390322947E-2,2.6072375634600943E-2,2.9342825055647486E-2,3.3042300291911193E-2,3.7228436089216797E-2,4.1966723274772397E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C233,Demand!$B$9:$B$428,0))*$I233*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG233:$AZ233)*(Misc_calcs!$G$29:$Z$29)*($L233:$AE233))*Calcs!$G233","v":44098.953368129434},null,{"$f":"SUMPRODUCT(($L233:$AE233)*(Misc_calcs!$G$29:$Z$29))*$F233*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21786.271170463708},null,{"$f":"Assumptions!$G$86*$F233","v":2.7602479350000006E-3},null,{"$f":"($F233*Assumptions!$G$37)","v":82775.115000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH233))*(Misc_calcs!$G$29:$Z$29))","v":46902.222723743536},null,{"$f":"SUMPRODUCT(($AG233:$AZ233)*(Misc_calcs!$G$29:$Z$29))*$BF233*$G233","v":7724.3790826306604},null,{"$f":"SUMPRODUCT($BF233*(Misc_calcs!$G$29:$Z$29))*$F233*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3964.3029007355995},null,65885.224538593146,null,11688.681983366259,null,54196.542555226886,null,7294.3198314833498,null,true]
[null,50993325,"LWN21","LWN","22kV",270.7,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C234, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.4086392894777328E-3,2.672366305872689E-3,2.968303139565585E-3,3.3005830995249947E-3,3.6738858094473091E-3,4.0935107650649834E-3,4.565460914586766E-3,5.0965376388091461E-3,5.6944486974669214E-3,6.3679309247420476E-3,7.1268897031784816E-3,7.9825575257181178E-3,8.9476742749217929E-3,1.0036692212068654E-2,1.1266009082890162E-2,1.2654233218197822E-2,1.4222485044589547E-2,1.5994740031859932E-2,1.7998218800053971E-2,2.0263830902088893E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C234,Demand!$B$9:$B$428,0))*$I234*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG234:$AZ234)*(Misc_calcs!$G$29:$Z$29)*($L234:$AE234))*Calcs!$G234","v":21497.511971644453},null,{"$f":"SUMPRODUCT(($L234:$AE234)*(Misc_calcs!$G$29:$Z$29))*$F234*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6139.6528209008529},null,{"$f":"Assumptions!$G$86*$F234","v":1.59504561E-3},null,{"$f":"($F234*Assumptions!$G$37)","v":47832.689999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH234))*(Misc_calcs!$G$29:$Z$29))","v":27103.066904295807},null,{"$f":"SUMPRODUCT(($AG234:$AZ234)*(Misc_calcs!$G$29:$Z$29))*$BF234*$G234","v":4463.6341502147925},null,{"$f":"SUMPRODUCT($BF234*(Misc_calcs!$G$29:$Z$29))*$F234*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1323.7831695677671},null,27637.164792545307,null,5787.4173197825594,null,21849.747472762749,null,-5253.3194315330584,null,false]
[null,51035773,"LWN21","LWN","22kV",147.66999999999999,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C235, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9563289680322163E-3,3.2031286666438768E-3,3.4720500236633972E-3,3.7651464662539695E-3,4.0846661126849333E-3,4.4330704812521058E-3,4.813055012836966E-3,5.2275715839347741E-3,5.6798532042885578E-3,6.1734411122706372E-3,6.7122145020236902E-3,7.3004231392911675E-3,7.9427231480354403E-3,8.6442162775804635E-3,9.4104929903687899E-3,1.0247679743755959E-2,1.1162490875872455E-2,1.2162285545786373E-2,1.3255130222351915E-2,1.4449867264619255E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C235,Demand!$B$9:$B$428,0))*$I235*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG235:$AZ235)*(Misc_calcs!$G$29:$Z$29)*($L235:$AE235))*Calcs!$G235","v":19050.494659873744},null,{"$f":"SUMPRODUCT(($L235:$AE235)*(Misc_calcs!$G$29:$Z$29))*$F235*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2991.2138475205929},null,{"$f":"Assumptions!$G$86*$F235","v":8.7011594100000001E-4},null,{"$f":"($F235*Assumptions!$G$37)","v":26093.288999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH235))*(Misc_calcs!$G$29:$Z$29))","v":14785.038381076329},null,{"$f":"SUMPRODUCT(($AG235:$AZ235)*(Misc_calcs!$G$29:$Z$29))*$BF235*$G235","v":2434.9643700118891},null,{"$f":"SUMPRODUCT($BF235*(Misc_calcs!$G$29:$Z$29))*$F235*Assumptions!$G$37*(1+Assumptions!$G$83)","v":393.93529487570174},null,22041.708507394338,null,2828.8996648875909,null,19212.808842506747,null,4427.7704614304184,null,true]
[null,51036519,"LD33","LD","22kV",510.73999999999995,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C236, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.0094368321611519E-3,3.1161513565950982E-3,3.401555657256933E-3,3.7168251854062988E-3,4.065270596451836E-3,4.450582406781315E-3,4.8768755277210432E-3,5.3487390938323489E-3,5.8712922207536222E-3,6.4502464044722159E-3,7.0919753598790106E-3,7.8035931928489132E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.9729999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.9643749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.9377499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.9253749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.9268749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.95275},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C236,Demand!$B$9:$B$428,0))*$I236*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},null,{"$f":"SUMPRODUCT(($AG236:$AZ236)*(Misc_calcs!$G$29:$Z$29)*($L236:$AE236))*Calcs!$G236","v":7036.166041050551},null,{"$f":"SUMPRODUCT(($L236:$AE236)*(Misc_calcs!$G$29:$Z$29))*$F236*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6125.0079211494585},null,{"$f":"Assumptions!$G$86*$F236","v":3.0094333019999998E-3},null,{"$f":"($F236*Assumptions!$G$37)","v":90247.757999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH236))*(Misc_calcs!$G$29:$Z$29))","v":51136.388587735666},null,{"$f":"SUMPRODUCT(($AG236:$AZ236)*(Misc_calcs!$G$29:$Z$29))*$BF236*$G236","v":5413.7804922726891},null,{"$f":"SUMPRODUCT($BF236*(Misc_calcs!$G$29:$Z$29))*$F236*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4712.3776546791514},null,13161.17396220001,null,10126.158146951841,null,3035.015815248169,null,-48101.372772487499,null,false]
[null,51038292,"LWN21","LWN","22kV",195.76,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C237, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.1292612267789294E-3,4.5146942177047115E-3,4.9386986933202502E-3,5.4052696704925962E-3,5.9188246567240047E-3,6.4842489237859338E-3,7.1069456746191105E-3,7.7928916353659106E-3,8.5486986624271916E-3,9.3816820188079714E-3,1.0299936045429944E-2,1.1312418032314968E-2,1.2429041182438894E-2,1.3660777658568771E-2,1.5019772811583114E-2,1.6519471808803816E-2,1.8174760014038338E-2,2.000211861878088E-2,2.2019797187951624E-2,2.4248004965436706E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C237,Demand!$B$9:$B$428,0))*$I237*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG237:$AZ237)*(Misc_calcs!$G$29:$Z$29)*($L237:$AE237))*Calcs!$G237","v":29705.520176713333},null,{"$f":"SUMPRODUCT(($L237:$AE237)*(Misc_calcs!$G$29:$Z$29))*$F237*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6165.8678789844416},null,{"$f":"Assumptions!$G$86*$F237","v":1.1534766480000001E-3},null,{"$f":"($F237*Assumptions!$G$37)","v":34590.791999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH237))*(Misc_calcs!$G$29:$Z$29))","v":19599.912734336707},null,{"$f":"SUMPRODUCT(($AG237:$AZ237)*(Misc_calcs!$G$29:$Z$29))*$BF237*$G237","v":3227.9313677356772},null,{"$f":"SUMPRODUCT($BF237*(Misc_calcs!$G$29:$Z$29))*$F237*Assumptions!$G$37*(1+Assumptions!$G$83)","v":692.29031563604792},null,35871.388055697775,null,3920.2216833717252,null,31951.16637232605,null,12351.253637989343,null,true]
[null,51042704,"LWN21","LWN","22kV",44.301000000000002,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C238, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.6996732144326932E-4,1.067403609912793E-3,1.1753227468122253E-3,1.2948915269052246E-3,1.4274093146511764E-3,1.5743233040262762E-3,1.7372455497898912E-3,1.9179719769810968E-3,2.1185035996573488E-3,2.3410702069595266E-3,2.5881568048400075E-3,2.8625331355968189E-3,3.1672866351356924E-3,3.5058592301002202E-3,3.8820884241908939E-3,4.3002531757204351E-3,4.7651251273784952E-3,5.2820258150329535E-3,5.8568905559935498E-3,6.4963397994180329E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C238,Demand!$B$9:$B$428,0))*$I238*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG238:$AZ238)*(Misc_calcs!$G$29:$Z$29)*($L238:$AE238))*Calcs!$G238","v":7563.6266718037368},null,{"$f":"SUMPRODUCT(($L238:$AE238)*(Misc_calcs!$G$29:$Z$29))*$F238*Assumptions!$G$37*(1+Assumptions!$G$83)","v":354.60674502354885},null,{"$f":"Assumptions!$G$86*$F238","v":2.610347823E-4},null,{"$f":"($F238*Assumptions!$G$37)","v":7827.9866999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH238))*(Misc_calcs!$G$29:$Z$29))","v":4435.5115143228995},null,{"$f":"SUMPRODUCT(($AG238:$AZ238)*(Misc_calcs!$G$29:$Z$29))*$BF238*$G238","v":730.48931100356674},null,{"$f":"SUMPRODUCT($BF238*(Misc_calcs!$G$29:$Z$29))*$F238*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.454176538813165},null,7918.2334168272855,null,765.9434875423799,null,7152.2899292849052,null,2716.7784149620056,null,true]
[null,83027412,"DC01","DC","22kV",309.64,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C239, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8244939121869821E-3,1.8864317298504533E-3,2.0756501429463657E-3,2.2865669023621627E-3,2.5218186358441702E-3,2.7843736238262196E-3,3.0775744272438788E-3,3.4051860713147607E-3,3.7714505160977439E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.3127499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.3491249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.3611249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.3712499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.3862499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.421125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.469125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C239,Demand!$B$9:$B$428,0))*$I239*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},null,{"$f":"SUMPRODUCT(($AG239:$AZ239)*(Misc_calcs!$G$29:$Z$29)*($L239:$AE239))*Calcs!$G239","v":3743.2542128825853},null,{"$f":"SUMPRODUCT(($L239:$AE239)*(Misc_calcs!$G$29:$Z$29))*$F239*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1991.3845110303234},null,{"$f":"Assumptions!$G$86*$F239","v":1.8244917720000001E-3},null,{"$f":"($F239*Assumptions!$G$37)","v":54713.387999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH239))*(Misc_calcs!$G$29:$Z$29))","v":31001.823554658866},null,{"$f":"SUMPRODUCT(($AG239:$AZ239)*(Misc_calcs!$G$29:$Z$29))*$BF239*$G239","v":3248.4777960506553},null,{"$f":"SUMPRODUCT($BF239*(Misc_calcs!$G$29:$Z$29))*$F239*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1732.0262160739621},null,5734.638723912909,null,4980.5040121246175,null,754.1347117882915,null,-30247.688842870575,null,false]
[null,86041476,"HGS23","HGS","22kV",668.4,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C240, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.426720315382958E-2,1.5631125069766726E-2,1.7134792603120313E-2,1.8793022904699853E-2,2.062223711559762E-2,2.2640636299160924E-2,2.4868396835363106E-2,2.732788744271325E-2,3.0043910234605363E-2,3.3043968485827982E-2,3.6358564083871392E-2,4.0021527972054251E-2,4.4070387261099395E-2,4.8546773096792048E-2,5.3496873828399259E-2,5.8971938530775841E-2,6.5028836498280923E-2,7.1730678957161148E-2,7.9147509942034122E-2,8.735707405943316E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C240,Demand!$B$9:$B$428,0))*$I240*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG240:$AZ240)*(Misc_calcs!$G$29:$Z$29)*($L240:$AE240))*Calcs!$G240","v":20014.973664116191},null,{"$f":"SUMPRODUCT(($L240:$AE240)*(Misc_calcs!$G$29:$Z$29))*$F240*Assumptions!$G$37*(1+Assumptions!$G$83)","v":74570.692262508484},null,{"$f":"Assumptions!$G$86*$F240","v":3.9384133200000004E-3},null,{"$f":"($F240*Assumptions!$G$37)","v":118106.27999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH240))*(Misc_calcs!$G$29:$Z$29))","v":66921.647280499892},null,{"$f":"SUMPRODUCT(($AG240:$AZ240)*(Misc_calcs!$G$29:$Z$29))*$BF240*$G240","v":2135.8938648921321},null,{"$f":"SUMPRODUCT($BF240*(Misc_calcs!$G$29:$Z$29))*$F240*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8070.7375737181765},null,94585.665926624672,null,10206.631438610308,null,84379.034488014368,null,17457.387207514475,null,true]
[null,86041487,"MTN32","MTN","22kV",219.6,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C241, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.0994988653491648E-3,5.6696035975235936E-3,6.3078622915278375E-3,7.0226987445934121E-3,7.8235991499197924E-3,8.7212478045393324E-3,9.7276802961616844E-3,1.0856456432507216E-2,1.2122855470808148E-2,1.3544096537646221E-2,1.5139587505105655E-2,1.69312060140029E-2,1.8943616815100667E-2,2.1204630141949253E-2,2.3745606442491164E-2,2.6601913490054224E-2,2.9813442678285278E-2,3.3425192190750228E-2,3.7487925737696562E-2,3.9600896830300103E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C241,Demand!$B$9:$B$428,0))*$I241*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG241:$AZ241)*(Misc_calcs!$G$29:$Z$29)*($L241:$AE241))*Calcs!$G241","v":8863.029422921305},null,{"$f":"SUMPRODUCT(($L241:$AE241)*(Misc_calcs!$G$29:$Z$29))*$F241*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10441.158612420051},null,{"$f":"Assumptions!$G$86*$F241","v":1.2939490800000001E-3},null,{"$f":"($F241*Assumptions!$G$37)","v":38803.32},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH241))*(Misc_calcs!$G$29:$Z$29))","v":21986.824869535874},null,{"$f":"SUMPRODUCT(($AG241:$AZ241)*(Misc_calcs!$G$29:$Z$29))*$BF241*$G241","v":732.26197551023984},null,{"$f":"SUMPRODUCT($BF241*(Misc_calcs!$G$29:$Z$29))*$F241*Assumptions!$G$37*(1+Assumptions!$G$83)","v":871.17422008208871},null,19304.188035341358,null,1603.4361955923287,null,17700.751839749028,null,-4286.0730297868467,null,false]
[null,86041631,"DMA15","DMA","22kV",383.91,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C242, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.7585645137833604E-3,7.5499234794286834E-3,8.4413626198577493E-3,9.446020672828348E-3,1.0578800516709818E-2,1.1856609424848341E-2,1.3298632341347698E-2,1.4926642744216272E-2,1.6765356295675805E-2,1.884283320149209E-2,2.1190936023769966E-2,2.3845850628773087E-2,2.6848679018952788E-2,3.0246114014704489E-2,3.4091207137157006E-2,3.8444242622178951E-2,4.3373732294698791E-2,4.8957548082083371E-2,5.5284211280692774E-2,6.2454360350706936E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C242,Demand!$B$9:$B$428,0))*$I242*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG242:$AZ242)*(Misc_calcs!$G$29:$Z$29)*($L242:$AE242))*Calcs!$G242","v":10427.256972134313},null,{"$f":"SUMPRODUCT(($L242:$AE242)*(Misc_calcs!$G$29:$Z$29))*$F242*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26067.314244257912},null,{"$f":"Assumptions!$G$86*$F242","v":2.2621128930000005E-3},null,{"$f":"($F242*Assumptions!$G$37)","v":67836.896999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH242))*(Misc_calcs!$G$29:$Z$29))","v":38437.895881892153},null,{"$f":"SUMPRODUCT(($AG242:$AZ242)*(Misc_calcs!$G$29:$Z$29))*$BF242*$G242","v":1055.9462902175192},null,{"$f":"SUMPRODUCT($BF242*(Misc_calcs!$G$29:$Z$29))*$F242*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2662.5587110453271},null,36494.571216392229,null,3718.5050012628462,null,32776.06621512938,null,-5661.8296667627728,null,false]
[null,86098160,"RBD21","RBD","22kV",174.63,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C243, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.4899166767511126E-3,3.8783089470354176E-3,4.3131583577489504E-3,4.800222147539902E-3,5.3459864446815594E-3,5.957759801729896E-3,6.6437788384969727E-3,7.4133275698137647E-3,8.2768722005853827E-3,9.2462134036636421E-3,1.0334658359619749E-2,1.1557215135599527E-2,1.2930812317620805E-2,1.4474547192056313E-2,1.6209966203439456E-2,1.8161381903701902E-2,2.0356231159929961E-2,2.2825480012117955E-2,2.560408127871084E-2,2.8731491806727814E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C243,Demand!$B$9:$B$428,0))*$I243*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG243:$AZ243)*(Misc_calcs!$G$29:$Z$29)*($L243:$AE243))*Calcs!$G243","v":6159.3147902176597},null,{"$f":"SUMPRODUCT(($L243:$AE243)*(Misc_calcs!$G$29:$Z$29))*$F243*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5702.1818060604974},null,{"$f":"Assumptions!$G$86*$F243","v":1.0289723490000001E-3},null,{"$f":"($F243*Assumptions!$G$37)","v":30857.120999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH243))*(Misc_calcs!$G$29:$Z$29))","v":17484.331634640475},null,{"$f":"SUMPRODUCT(($AG243:$AZ243)*(Misc_calcs!$G$29:$Z$29))*$BF243*$G243","v":591.86651019437306},null,{"$f":"SUMPRODUCT($BF243*(Misc_calcs!$G$29:$Z$29))*$F243*Assumptions!$G$37*(1+Assumptions!$G$83)","v":550.90669681471013},null,11861.496596278157,null,1142.7732070090833,null,10718.723389269075,null,-6765.6082453714007,null,false]
[null,86258244,"MTN32","MTN","22kV",312.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C244, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.1440300529002284E-3,6.6361358701899145E-3,7.1705836412341555E-3,7.7511470096142945E-3,8.3819431862317863E-3,9.06746465489674E-3,9.8126138297057065E-3,1.0622740940620577E-2,1.1503685449644075E-2,1.2461821328419383E-2,1.3504106559193606E-2,1.4638137255129816E-2,1.5872206833206927E-2,1.7215370713714942E-2,1.8677517064964861E-2,2.0269444160652995E-2,2.2002944970744912E-2,2.3890899665209187E-2,2.594737677391349E-2,2.8187743816014535E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C244,Demand!$B$9:$B$428,0))*$I244*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG244:$AZ244)*(Misc_calcs!$G$29:$Z$29)*($L244:$AE244))*Calcs!$G244","v":7550.0124534919214},null,{"$f":"SUMPRODUCT(($L244:$AE244)*(Misc_calcs!$G$29:$Z$29))*$F244*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12685.988428351664},null,{"$f":"Assumptions!$G$86*$F244","v":1.8413437500000001E-3},null,{"$f":"($F244*Assumptions!$G$37)","v":55218.75},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH244))*(Misc_calcs!$G$29:$Z$29))","v":31288.172913160106},null,{"$f":"SUMPRODUCT(($AG244:$AZ244)*(Misc_calcs!$G$29:$Z$29))*$BF244*$G244","v":1042.0394687930325},null,{"$f":"SUMPRODUCT($BF244*(Misc_calcs!$G$29:$Z$29))*$F244*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1764.1698150862865},null,20236.000881843585,null,2806.2092838793187,null,17429.791597964268,null,-13858.381315195838,null,false]
[null,86258751,"HGS23","HGS","22kV",452.32,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C245, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.9681591632092011E-3,4.3579684109280011E-3,4.7905024839647098E-3,5.270681858078937E-3,5.8040107249041541E-3,6.3966475368976306E-3,7.0554841811843677E-3,7.7882348461406712E-3,8.6035357764099978E-3,9.5110572602877114E-3,1.052162936009552E-2,1.164738308359072E-2,1.2901908905204484E-2,1.4300434782887285E-2,1.5860026082829715E-2,1.75998101240036E-2,1.9541228391473046E-2,2.1708319846413776E-2,2.41280391869927E-2,2.6830614393590815E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C245,Demand!$B$9:$B$428,0))*$I245*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG245:$AZ245)*(Misc_calcs!$G$29:$Z$29)*($L245:$AE245))*Calcs!$G245","v":5872.2866912857335},null,{"$f":"SUMPRODUCT(($L245:$AE245)*(Misc_calcs!$G$29:$Z$29))*$F245*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14796.806114568941},null,{"$f":"Assumptions!$G$86*$F245","v":2.6652051360000002E-3},null,{"$f":"($F245*Assumptions!$G$37)","v":79924.943999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH245))*(Misc_calcs!$G$29:$Z$29))","v":45287.252390657857},null,{"$f":"SUMPRODUCT(($AG245:$AZ245)*(Misc_calcs!$G$29:$Z$29))*$BF245*$G245","v":1445.4032210772132},null,{"$f":"SUMPRODUCT($BF245*(Misc_calcs!$G$29:$Z$29))*$F245*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3695.999688668016},null,20669.092805854674,null,5141.4029097452294,null,15527.689896109445,null,-29759.562494548412,null,false]
[null,86258871,"HGS23","HGS","12.7kV",349.79,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C246, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.0610700346979862E-3,2.2436467811101845E-3,2.4742422701257549E-3,2.7318341373436879E-3,3.0197673486352964E-3,3.3418155906047358E-3,3.7022373930417022E-3,4.105839699183586E-3,4.5580498810624554E-3,5.0649973315423057E-3,5.6336059171467265E-3,6.2716987488992942E-3,6.9881169249456226E-3,7.7928541218739537E-3,8.6972091650092918E-3,9.7139589956227942E-3,1.0857554779629516E-2,1.2144344273231448E-2,1.3592823982106867E-2,1.5223925128974032E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C246,Demand!$B$9:$B$428,0))*$I246*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG246:$AZ246)*(Misc_calcs!$G$29:$Z$29)*($L246:$AE246))*Calcs!$G246","v":3189.4111911689783},null,{"$f":"SUMPRODUCT(($L246:$AE246)*(Misc_calcs!$G$29:$Z$29))*$F246*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6211.3094366059349},null,{"$f":"Assumptions!$G$86*$F246","v":2.0610676170000003E-3},null,{"$f":"($F246*Assumptions!$G$37)","v":61807.892999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH246))*(Misc_calcs!$G$29:$Z$29))","v":35021.728010541679},null,{"$f":"SUMPRODUCT(($AG246:$AZ246)*(Misc_calcs!$G$29:$Z$29))*$BF246*$G246","v":1117.7652827657373},null,{"$f":"SUMPRODUCT($BF246*(Misc_calcs!$G$29:$Z$29))*$F246*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2210.3198431758465},null,9400.7206277749137,null,3328.085125941584,null,6072.6355018333297,null,-28949.092508708349,null,false]
[null,86258935,"HGS23","HGS","12.7kV",153.96,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C247, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0367550685014355E-3,1.1450678051258139E-3,1.2662268669572754E-3,1.401842959987837E-3,1.5537355546939415E-3,1.7239605106029211E-3,1.9148414055080096E-3,2.1290050705365061E-3,2.3694219004784913E-3,2.6394515863026567E-3,2.9428950048973534E-3,3.2840531012295867E-3,3.6677937119623518E-3,4.0996274089875927E-3,4.5857935884520713E-3,5.1333581981027662E-3,5.750324685917128E-3,6.4457599691496257E-3,7.2299374686889319E-3,8.1144995330392228E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C247,Demand!$B$9:$B$428,0))*$I247*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG247:$AZ247)*(Misc_calcs!$G$29:$Z$29)*($L247:$AE247))*Calcs!$G247","v":1672.5328861241956},null,{"$f":"SUMPRODUCT(($L247:$AE247)*(Misc_calcs!$G$29:$Z$29))*$F247*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1433.236076579482},null,{"$f":"Assumptions!$G$86*$F247","v":9.0717850800000005E-4},null,{"$f":"($F247*Assumptions!$G$37)","v":27204.732},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH247))*(Misc_calcs!$G$29:$Z$29))","v":15414.806725472416},null,{"$f":"SUMPRODUCT(($AG247:$AZ247)*(Misc_calcs!$G$29:$Z$29))*$BF247*$G247","v":491.984170315369},null,{"$f":"SUMPRODUCT($BF247*(Misc_calcs!$G$29:$Z$29))*$F247*Assumptions!$G$37*(1+Assumptions!$G$83)","v":428.20935255179472},null,3105.7689627036775,null,920.19352286716367,null,2185.5754398365139,null,-13229.231285635902,null,false]
[null,86258990,"HGS22","HGS","22kV",274.45,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C248, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.246185221307897E-3,7.9146824130848295E-3,8.6488220530404804E-3,9.4552555435548809E-3,1.0341321252377283E-2,1.1315116328674046E-2,1.2385576086259953E-2,1.3562561755507574E-2,1.4856957490612515E-2,1.6280777613149215E-2,1.7847285177151131E-2,1.957112305636062E-2,2.1468458882004843E-2,2.3557145300776326E-2,2.5856897179082315E-2,2.8389487552685104E-2,3.1178964312363937E-2,3.4251889828158036E-2,3.7637605949280298E-2,4.1368527076334295E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C248,Demand!$B$9:$B$428,0))*$I248*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG248:$AZ248)*(Misc_calcs!$G$29:$Z$29)*($L248:$AE248))*Calcs!$G248","v":19633.532543439127},null,{"$f":"SUMPRODUCT(($L248:$AE248)*(Misc_calcs!$G$29:$Z$29))*$F248*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14934.961314656188},null,{"$f":"Assumptions!$G$86*$F248","v":1.617141735E-3},null,{"$f":"($F248*Assumptions!$G$37)","v":48495.314999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH248))*(Misc_calcs!$G$29:$Z$29))","v":27478.524979253736},null,{"$f":"SUMPRODUCT(($AG248:$AZ248)*(Misc_calcs!$G$29:$Z$29))*$BF248*$G248","v":1800.2260229006579},null,{"$f":"SUMPRODUCT($BF248*(Misc_calcs!$G$29:$Z$29))*$F248*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1360.7138770760282},null,34568.493858095317,null,3160.9398999766863,null,31407.553958118631,null,3929.0289788648952,null,true]
[null,86259049,"HGS23","HGS","22kV",148.63,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C249, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.7577357630910443E-4,9.5335264323281584E-4,1.0513354544406381E-3,1.1607893531358593E-3,1.2831356557582092E-3,1.4199778473700845E-3,1.573125428765225E-3,1.7446209282416772E-3,1.9367705017933976E-3,2.1521786025533399E-3,2.3937872651176931E-3,2.6649206239426565E-3,2.9693353685201623E-3,3.3112779328572156E-3,3.6955493244384655E-3,4.1275786200846666E-3,4.6135062949093295E-3,5.1602787081688715E-3,5.7757552487508017E-3,6.4688298462489205E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C249,Demand!$B$9:$B$428,0))*$I249*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG249:$AZ249)*(Misc_calcs!$G$29:$Z$29)*($L249:$AE249))*Calcs!$G249","v":1355.2193754636928},null,{"$f":"SUMPRODUCT(($L249:$AE249)*(Misc_calcs!$G$29:$Z$29))*$F249*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1121.4536847953259},null,{"$f":"Assumptions!$G$86*$F249","v":8.7577254900000001E-4},null,{"$f":"($F249*Assumptions!$G$37)","v":26262.920999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH249))*(Misc_calcs!$G$29:$Z$29))","v":14881.15564826556},null,{"$f":"SUMPRODUCT(($AG249:$AZ249)*(Misc_calcs!$G$29:$Z$29))*$BF249*$G249","v":474.95198255373663},null,{"$f":"SUMPRODUCT($BF249*(Misc_calcs!$G$29:$Z$29))*$F249*Assumptions!$G$37*(1+Assumptions!$G$83)","v":399.07387612945314},null,2476.6730602590187,null,874.02585868318977,null,1602.6472015758291,null,-13278.508446689731,null,false]
[null,86259080,"HGS23","HGS","12.7kV",116.63,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C250, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.0902960883105128E-4,8.9402765451579631E-4,9.8914310242396997E-4,1.0956481860242388E-3,1.2149804453528315E-3,1.3487646501733831E-3,1.4988376693142185E-3,1.6672766855616626E-3,1.8564312099380595E-3,2.0689594110948756E-3,2.3078693459270229E-3,2.5765657575270492E-3,2.8789031975697838E-3,3.2192463336538544E-3,3.6025384197373393E-3,4.0343790415373459E-3,4.5211124008314408E-3,5.0699275755215342E-3,5.6889723889627531E-3,6.3874827456801928E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C250,Demand!$B$9:$B$428,0))*$I250*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG250:$AZ250)*(Misc_calcs!$G$29:$Z$29)*($L250:$AE250))*Calcs!$G250","v":1312.6527414749419},null,{"$f":"SUMPRODUCT(($L250:$AE250)*(Misc_calcs!$G$29:$Z$29))*$F250*Assumptions!$G$37*(1+Assumptions!$G$83)","v":852.06497784952921},null,{"$f":"Assumptions!$G$86*$F250","v":6.8721894899999997E-4},null,{"$f":"($F250*Assumptions!$G$37)","v":20608.520999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH250))*(Misc_calcs!$G$29:$Z$29))","v":11677.246741957963},null,{"$f":"SUMPRODUCT(($AG250:$AZ250)*(Misc_calcs!$G$29:$Z$29))*$BF250*$G250","v":372.69494533568127},null,{"$f":"SUMPRODUCT($BF250*(Misc_calcs!$G$29:$Z$29))*$F250*Assumptions!$G$37*(1+Assumptions!$G$83)","v":245.73153577957055},null,2164.7177193244711,null,618.42648111525182,null,1546.2912382092193,null,-10130.955503748743,null,false]
[null,86259142,"HGS23","HGS","12.7kV",1253.8,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C251, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.4429949654916819E-3,9.3250585481082435E-3,1.0311738411217405E-2,1.141615161881495E-2,1.2653115344734109E-2,1.4039371838100428E-2,1.5593843558235527E-2,1.7337922560656478E-2,1.929579877123884E-2,2.1494832416902247E-2,2.3965976598728896E-2,2.6744256809052059E-2,2.9869315121189892E-2,3.3386027834428691E-2,3.7345206554957169E-2,4.1804394055477048E-2,4.6828767804643373E-2,5.2492165817873471E-2,5.8878251482477148E-2,6.6081836285558415E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C251,Demand!$B$9:$B$428,0))*$I251*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG251:$AZ251)*(Misc_calcs!$G$29:$Z$29)*($L251:$AE251))*Calcs!$G251","v":13620.562046132218},null,{"$f":"SUMPRODUCT(($L251:$AE251)*(Misc_calcs!$G$29:$Z$29))*$F251*Assumptions!$G$37*(1+Assumptions!$G$83)","v":95051.386798576073},null,{"$f":"Assumptions!$G$86*$F251","v":7.3877657399999998E-3},null,{"$f":"($F251*Assumptions!$G$37)","v":221546.46},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH251))*(Misc_calcs!$G$29:$Z$29))","v":125533.15583526445},null,{"$f":"SUMPRODUCT(($AG251:$AZ251)*(Misc_calcs!$G$29:$Z$29))*$BF251*$G251","v":4006.5585394999325},null,{"$f":"SUMPRODUCT($BF251*(Misc_calcs!$G$29:$Z$29))*$F251*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28398.59634102038},null,108671.9488447083,null,32405.154880520313,null,76266.793964187993,null,-49266.361871076457,null,false]
[null,86259452,"HGS23","HGS","22kV",472.59,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C252, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1357237034526148E-2,1.2702811072419894E-2,1.4218703709689199E-2,1.5927196146979183E-2,1.7853543152197685E-2,2.0026374935517077E-2,2.2478153782744488E-2,2.5245692948285776E-2,2.8370746340121083E-2,3.1900678702486022E-2,3.5889227336922111E-2,4.0397367921336406E-2,4.5494298715093875E-2,5.1258559404861584E-2,5.7779303083834908E-2,6.5157742403548088E-2,7.3508793835326464E-2,8.2962947276088633E-2,8.5223077563895827E-2,8.5223077563895827E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C252,Demand!$B$9:$B$428,0))*$I252*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG252:$AZ252)*(Misc_calcs!$G$29:$Z$29)*($L252:$AE252))*Calcs!$G252","v":20092.121308465918},null,{"$f":"SUMPRODUCT(($L252:$AE252)*(Misc_calcs!$G$29:$Z$29))*$F252*Assumptions!$G$37*(1+Assumptions!$G$83)","v":52813.417945121699},null,{"$f":"Assumptions!$G$86*$F252","v":2.7846420570000001E-3},null,{"$f":"($F252*Assumptions!$G$37)","v":83506.652999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH252))*(Misc_calcs!$G$29:$Z$29))","v":47316.728438497077},null,{"$f":"SUMPRODUCT(($AG252:$AZ252)*(Misc_calcs!$G$29:$Z$29))*$BF252*$G252","v":1510.1766630900249},null,{"$f":"SUMPRODUCT($BF252*(Misc_calcs!$G$29:$Z$29))*$F252*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4034.6828207299191},null,72905.539253587616,null,5544.8594838199442,null,67360.679769767667,null,20043.951331270589,null,true]
[null,86827064,"DMA23","DMA","22kV",681.44,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C253, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0628954597301555E-2,1.1981210947240131E-2,1.3520255675876145E-2,1.5272927774455419E-2,1.7270015018223346E-2,1.9546843652804194E-2,2.2143956990861646E-2,2.5107896409030377E-2,2.8492100290346108E-2,3.235793882660766E-2,3.6775905326328955E-2,4.1826987822591769E-2,4.760424840509149E-2,5.4214641885673591E-2,6.1781110231672424E-2,7.0444994764403066E-2,8.0368814534256316E-2,9.1739466679373938E-2,0.10477191310218648,0.11971342763058471,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C253,Demand!$B$9:$B$428,0))*$I253*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG253:$AZ253)*(Misc_calcs!$G$29:$Z$29)*($L253:$AE253))*Calcs!$G253","v":24143.339168811966},null,{"$f":"SUMPRODUCT(($L253:$AE253)*(Misc_calcs!$G$29:$Z$29))*$F253*Assumptions!$G$37*(1+Assumptions!$G$83)","v":82445.097120568884},null,{"$f":"Assumptions!$G$86*$F253","v":4.0152489120000006E-3},null,{"$f":"($F253*Assumptions!$G$37)","v":120410.448},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH253))*(Misc_calcs!$G$29:$Z$29))","v":68227.240159820241},null,{"$f":"SUMPRODUCT(($AG253:$AZ253)*(Misc_calcs!$G$29:$Z$29))*$BF253*$G253","v":2419.5968682556891},null,{"$f":"SUMPRODUCT($BF253*(Misc_calcs!$G$29:$Z$29))*$F253*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8388.7178838455566},null,106588.43628938086,null,10808.314752101245,null,95780.121537279614,null,27552.881377459373,null,true]
[null,87451580,"MTN23","MTN","22kV",145.03,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C254, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1343896950325771E-3,3.4414534709907353E-3,3.7807467533259162E-3,4.1557697769137193E-3,4.5704108502168904E-3,5.0289899478287298E-3,5.536307241590115E-3,6.0976971329019768E-3,6.7190884131876454E-3,7.4070712511660796E-3,8.1689717855240526E-3,9.0129351906668518E-3,9.9480181825353543E-3,1.0984292042175426E-2,1.2132957358142323E-2,1.3406471826375872E-2,1.4818692599518742E-2,1.6385034848582641E-2,1.8122648390417655E-2,2.0050614446863371E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0984999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0883749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0816249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0834999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0819999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0842499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.0928749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1116250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C254,Demand!$B$9:$B$428,0))*$I254*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},null,{"$f":"SUMPRODUCT(($AG254:$AZ254)*(Misc_calcs!$G$29:$Z$29)*($L254:$AE254))*Calcs!$G254","v":9361.273707031125},null,{"$f":"SUMPRODUCT(($L254:$AE254)*(Misc_calcs!$G$29:$Z$29))*$F254*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3649.059590893517},null,{"$f":"Assumptions!$G$86*$F254","v":8.5456026900000009E-4},null,{"$f":"($F254*Assumptions!$G$37)","v":25626.800999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH254))*(Misc_calcs!$G$29:$Z$29))","v":14520.715896305954},null,{"$f":"SUMPRODUCT(($AG254:$AZ254)*(Misc_calcs!$G$29:$Z$29))*$BF254*$G254","v":972.10813536138301},null,{"$f":"SUMPRODUCT($BF254*(Misc_calcs!$G$29:$Z$29))*$F254*Assumptions!$G$37*(1+Assumptions!$G$83)","v":379.97588712789258},null,13010.333297924642,null,1352.0840224892756,null,11658.249275435366,null,-2862.4666208705876,null,false]
[null,87612124,"RBD12","RBD","12.7kV",361.18,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C255, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.3190836211005864E-3,7.0378332308347943E-3,7.844892391518617E-3,8.7515249617879827E-3,9.7704642519244184E-3,1.0916107467488084E-2,1.2204736120330507E-2,1.3654765895830701E-2,1.5287029935804336E-2,1.7125100030786922E-2,1.9195650821910919E-2,2.1528872801174298E-2,2.4158940680655293E-2,2.7124544588791225E-2,3.0469492559551392E-2,3.4243393924480656E-2,3.8502434516668557E-2,4.3310256070715675E-2,4.8738953877580371E-2,5.4870208654890465E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C255,Demand!$B$9:$B$428,0))*$I255*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG255:$AZ255)*(Misc_calcs!$G$29:$Z$29)*($L255:$AE255))*Calcs!$G255","v":16159.669513680823},null,{"$f":"SUMPRODUCT(($L255:$AE255)*(Misc_calcs!$G$29:$Z$29))*$F255*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22052.311546895893},null,{"$f":"Assumptions!$G$86*$F255","v":2.1281809140000002E-3},null,{"$f":"($F255*Assumptions!$G$37)","v":63820.505999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH255))*(Misc_calcs!$G$29:$Z$29))","v":36162.119336880547},null,{"$f":"SUMPRODUCT(($AG255:$AZ255)*(Misc_calcs!$G$29:$Z$29))*$BF255*$G255","v":1702.283124884581},null,{"$f":"SUMPRODUCT($BF255*(Misc_calcs!$G$29:$Z$29))*$F255*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2356.6100801549369},null,38211.981060576712,null,4058.8932050395179,null,34153.087855537196,null,-2009.0314813433506,null,false]
[null,87688752,"RBD21","RBD","12.7kV",197.84999999999997,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C256, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.4182990663545571E-3,1.5979814220750852E-3,1.8034274262909383E-3,2.0385386235484788E-3,2.307826916873968E-3,2.6165120065899873E-3,2.9706345886703128E-3,3.3771878833778542E-3,3.8442704866344501E-3,4.3812640277066522E-3,4.9990396888174703E-3,5.7101983085633863E-3,6.5293495670900427E-3,7.4734366549925801E-3,8.5621138809905198E-3,9.8181859002106422E-3,1.1268118674095603E-2,1.2942633937991901E-2,1.4877400892341752E-2,1.7113841093544156E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C256,Demand!$B$9:$B$428,0))*$I256*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG256:$AZ256)*(Misc_calcs!$G$29:$Z$29)*($L256:$AE256))*Calcs!$G256","v":3156.5166288626324},null,{"$f":"SUMPRODUCT(($L256:$AE256)*(Misc_calcs!$G$29:$Z$29))*$F256*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3308.4015737794698},null,{"$f":"Assumptions!$G$86*$F256","v":1.165791555E-3},null,{"$f":"($F256*Assumptions!$G$37)","v":34960.094999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH256))*(Misc_calcs!$G$29:$Z$29))","v":19809.168034779927},null,{"$f":"SUMPRODUCT(($AG256:$AZ256)*(Misc_calcs!$G$29:$Z$29))*$BF256*$G256","v":670.56513223361799},null,{"$f":"SUMPRODUCT($BF256*(Misc_calcs!$G$29:$Z$29))*$F256*Assumptions!$G$37*(1+Assumptions!$G$83)","v":707.15147711946213},null,6464.9182026421022,null,1377.71660935308,null,5087.2015932890226,null,-14721.966441490904,null,false]
[null,87688773,"RBD21","RBD","12.7kV",419.46,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C257, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.4715870572469684E-3,2.4715870572469684E-3,2.4715870572469684E-3,2.4715870572469684E-3,2.4715870572469684E-3,2.4715870572469684E-3,2.7022843393264924E-3,3.0147256551209638E-3,3.3683344833893895E-3,3.7688528811433497E-3,4.222851432394324E-3,4.7378513512660869E-3,5.3224648267946352E-3,5.98655635908831E-3,6.7414282534388418E-3,7.6000339193522896E-3,8.577223174991426E-3,9.690024395352298E-3,1.0957969077508428E-2,1.2403465243285939E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C257,Demand!$B$9:$B$428,0))*$I257*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG257:$AZ257)*(Misc_calcs!$G$29:$Z$29)*($L257:$AE257))*Calcs!$G257","v":2691.0405829704555},null,{"$f":"SUMPRODUCT(($L257:$AE257)*(Misc_calcs!$G$29:$Z$29))*$F257*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5989.4425017169851},null,{"$f":"Assumptions!$G$86*$F257","v":2.471584158E-3},null,{"$f":"($F257*Assumptions!$G$37)","v":74118.581999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH257))*(Misc_calcs!$G$29:$Z$29))","v":41997.238432493235},null,{"$f":"SUMPRODUCT(($AG257:$AZ257)*(Misc_calcs!$G$29:$Z$29))*$BF257*$G257","v":1421.6590870190214},null,{"$f":"SUMPRODUCT($BF257*(Misc_calcs!$G$29:$Z$29))*$F257*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3178.4943860225612},null,8680.4830846874411,null,4600.1534730415824,null,4080.3296116458587,null,-37916.908820847377,null,false]
[null,87922932,"HGS23","HGS","12.7kV",125.82,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C258, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.6642222293871296E-4,8.4710570066063619E-4,9.3750272242983318E-4,1.0388526217401143E-3,1.1525584269529981E-3,1.2802089548093454E-3,1.4236039277302089E-3,1.5847825325590232E-3,1.7660558964338624E-3,1.9700440216121337E-3,2.1997177964331871E-3,2.4584467854884091E-3,2.7500535999455582E-3,3.0788757605231601E-3,3.4498360927455373E-3,3.8685228390119412E-3,4.3412808371723604E-3,4.875315303555304E-3,5.4788099729739959E-3,6.1610615928362391E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C258,Demand!$B$9:$B$428,0))*$I258*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG258:$AZ258)*(Misc_calcs!$G$29:$Z$29)*($L258:$AE258))*Calcs!$G258","v":1255.2690972116554},null,{"$f":"SUMPRODUCT(($L258:$AE258)*(Misc_calcs!$G$29:$Z$29))*$F258*Assumptions!$G$37*(1+Assumptions!$G$83)","v":878.93116605289038},null,{"$f":"Assumptions!$G$86*$F258","v":7.4136918599999998E-4},null,{"$f":"($F258*Assumptions!$G$37)","v":22232.393999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH258))*(Misc_calcs!$G$29:$Z$29))","v":12597.369330988176},null,{"$f":"SUMPRODUCT(($AG258:$AZ258)*(Misc_calcs!$G$29:$Z$29))*$BF258*$G258","v":402.06188821174152},null,{"$f":"SUMPRODUCT($BF258*(Misc_calcs!$G$29:$Z$29))*$F258*Assumptions!$G$37*(1+Assumptions!$G$83)","v":285.98266266213966},null,2134.2002632645458,null,688.04455087388124,null,1446.1557123906646,null,-11151.213618597512,null,false]
[null,88570686,"MTN32","MTN","22kV",476.12999999999994,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C259, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.7041850507428158E-3,5.1736781108666537E-3,5.6951047946419611E-3,6.2744869409669096E-3,6.9185646269634797E-3,7.6348833655401158E-3,8.4318920113500562E-3,9.3190527001568244E-3,1.0306964311387725E-2,1.1407501128982804E-2,1.263396858410047E-2,1.4001278197714399E-2,1.5526144104883392E-2,1.72273038391587E-2,1.912576638933202E-2,2.1245090916159358E-2,2.361169993903748E-2,2.6255231277733063E-2,2.9208933568776338E-2,3.251011077746415E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C259,Demand!$B$9:$B$428,0))*$I259*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG259:$AZ259)*(Misc_calcs!$G$29:$Z$29)*($L259:$AE259))*Calcs!$G259","v":7328.0507563262281},null,{"$f":"SUMPRODUCT(($L259:$AE259)*(Misc_calcs!$G$29:$Z$29))*$F259*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18729.221834789128},null,{"$f":"Assumptions!$G$86*$F259","v":2.8055007989999997E-3},null,{"$f":"($F259*Assumptions!$G$37)","v":84132.170999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH259))*(Misc_calcs!$G$29:$Z$29))","v":47671.160861257347},null,{"$f":"SUMPRODUCT(($AG259:$AZ259)*(Misc_calcs!$G$29:$Z$29))*$BF259*$G259","v":1587.6680072845647},null,{"$f":"SUMPRODUCT($BF259*(Misc_calcs!$G$29:$Z$29))*$F259*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4095.3538917762594},null,26057.272591115357,null,5683.0218990608246,null,20374.250692054535,null,-27296.910169202813,null,false]
[null,88570696,"MTN32","MTN","22kV",154.22,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C260, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.3259627167623665E-3,3.6195091335608767E-3,3.9408063327725316E-3,4.2925685252048771E-3,4.6777809204744209E-3,5.0997271407859403E-3,5.5620194315353522E-3,6.068631955677614E-3,6.6239374883491423E-3,7.2327478608323371E-3,7.9003585389135732E-3,8.6325977603632295E-3,9.4358807000413519E-3,1.0317269179428348E-2,1.1284537490665984E-2,1.2346244963983828E-2,1.3511815972251455E-2,1.4791628137965009E-2,1.6197109586941236E-2,1.7740846180119001E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C260,Demand!$B$9:$B$428,0))*$I260*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG260:$AZ260)*(Misc_calcs!$G$29:$Z$29)*($L260:$AE260))*Calcs!$G260","v":4462.6892482729163},null,{"$f":"SUMPRODUCT(($L260:$AE260)*(Misc_calcs!$G$29:$Z$29))*$F260*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3698.1795734391576},null,{"$f":"Assumptions!$G$86*$F260","v":9.08710506E-4},null,{"$f":"($F260*Assumptions!$G$37)","v":27250.673999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH260))*(Misc_calcs!$G$29:$Z$29))","v":15440.838485336166},null,{"$f":"SUMPRODUCT(($AG260:$AZ260)*(Misc_calcs!$G$29:$Z$29))*$BF260*$G260","v":514.2506460072367},null,{"$f":"SUMPRODUCT($BF260*(Misc_calcs!$G$29:$Z$29))*$F260*Assumptions!$G$37*(1+Assumptions!$G$83)","v":429.65685111885472},null,8160.8688217120744,null,943.90749712609136,null,7216.9613245859828,null,-8223.877160750184,null,false]
[null,88571108,"MTN32","MTN","22kV",169.42,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C261, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.9827463700658328E-4,9.9827463700658328E-4,9.9827463700658328E-4,9.9827463700658328E-4,1.0019470841579146E-3,1.114929775471929E-3,1.242521726726445E-3,1.3867268306797125E-3,1.5498336779055746E-3,1.7344569000407304E-3,1.9435846021740545E-3,2.1806327895411955E-3,2.4495078290652506E-3,2.7546781419905907E-3,3.1012565029527872E-3,3.4950945268352085E-3,3.9428911617361475E-3,4.4523172789742958E-3,5.0321587646642704E-3,5.6924808781771427E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C261,Demand!$B$9:$B$428,0))*$I261*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG261:$AZ261)*(Misc_calcs!$G$29:$Z$29)*($L261:$AE261))*Calcs!$G261","v":1196.9779400622879},null,{"$f":"SUMPRODUCT(($L261:$AE261)*(Misc_calcs!$G$29:$Z$29))*$F261*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1088.928685344167},null,{"$f":"Assumptions!$G$86*$F261","v":9.9827346599999991E-4},null,{"$f":"($F261*Assumptions!$G$37)","v":29936.513999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH261))*(Misc_calcs!$G$29:$Z$29))","v":16962.695215832275},null,{"$f":"SUMPRODUCT(($AG261:$AZ261)*(Misc_calcs!$G$29:$Z$29))*$BF261*$G261","v":564.93544576932982},null,{"$f":"SUMPRODUCT($BF261*(Misc_calcs!$G$29:$Z$29))*$F261*Assumptions!$G$37*(1+Assumptions!$G$83)","v":518.5249979922886},null,2285.9066254064546,null,1083.4604437616185,null,1202.4461816448361,null,-15760.249034187438,null,false]
[null,88571310,"MTN24","MTN","22kV",328.72,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C262, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.6310103411001963E-3,2.9067302601221154E-3,3.2148799828106778E-3,3.5594759246780814E-3,3.9450475126427981E-3,4.3767039885127318E-3,4.8602100207447031E-3,5.4020712954373894E-3,6.0096314140234072E-3,6.6911816026285174E-3,7.4560849393840323E-3,8.3149170343155294E-3,9.2796253554207238E-3,1.0363709688315279E-2,1.1582426550046529E-2,1.2953020755660672E-2,1.4494987764883694E-2,1.6230370922676152E-2,1.8184098259205746E-2,2.0384364140750247E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C262,Demand!$B$9:$B$428,0))*$I262*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG262:$AZ262)*(Misc_calcs!$G$29:$Z$29)*($L262:$AE262))*Calcs!$G262","v":8770.766886197498},null,{"$f":"SUMPRODUCT(($L262:$AE262)*(Misc_calcs!$G$29:$Z$29))*$F262*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7733.6469347350003},null,{"$f":"Assumptions!$G$86*$F262","v":1.9369168560000002E-3},null,{"$f":"($F262*Assumptions!$G$37)","v":58084.824000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH262))*(Misc_calcs!$G$29:$Z$29))","v":32912.15424004478},null,{"$f":"SUMPRODUCT(($AG262:$AZ262)*(Misc_calcs!$G$29:$Z$29))*$BF262*$G262","v":2196.431584669454},null,{"$f":"SUMPRODUCT($BF262*(Misc_calcs!$G$29:$Z$29))*$F262*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1952.0574732179125},null,16504.413820932499,null,4148.4890578873665,null,12355.924763045132,null,-20556.229476999648,null,false]
[null,88571769,"MTN32","MTN","22kV",242.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C263, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.0089264025540816E-3,5.4553839763313546E-3,5.9445316173235702E-3,6.4805951907823574E-3,7.0682277488469444E-3,7.7125532923087471E-3,8.4192150543529951E-3,9.1944287762088517E-3,1.0045041493659328E-2,1.0978596407508695E-2,1.2003404470914176E-2,1.3128623392554458E-2,1.4364344827584936E-2,1.5721690608942705E-2,1.7212918960614103E-2,1.8851541732846769E-2,2.0652453807954878E-2,2.2632075945408722E-2,2.4808512467511208E-2,2.7201725333460929E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C263,Demand!$B$9:$B$428,0))*$I263*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG263:$AZ263)*(Misc_calcs!$G$29:$Z$29)*($L263:$AE263))*Calcs!$G263","v":6790.7084179810254},null,{"$f":"SUMPRODUCT(($L263:$AE263)*(Misc_calcs!$G$29:$Z$29))*$F263*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8858.9544489000982},null,{"$f":"Assumptions!$G$86*$F263","v":1.4306504400000001E-3},null,{"$f":"($F263*Assumptions!$G$37)","v":42902.76},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH263))*(Misc_calcs!$G$29:$Z$29))","v":24309.658826608877},null,{"$f":"SUMPRODUCT(($AG263:$AZ263)*(Misc_calcs!$G$29:$Z$29))*$BF263*$G263","v":809.62298567343464},null,{"$f":"SUMPRODUCT($BF263*(Misc_calcs!$G$29:$Z$29))*$F263*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1064.9708203191942},null,15649.662866881125,null,1874.5938059926289,null,13775.069060888496,null,-10534.58976572038,null,false]
[null,88571799,"MTN32","MTN","22kV",424.4,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C264, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.7553062818943646E-3,9.5356876423188901E-3,1.0390688708369532E-2,1.132769604187822E-2,1.2354842902020768E-2,1.3481085738285964E-2,1.47162885875923E-2,1.6071316196964724E-2,1.7558136778867455E-2,1.9189935400933646E-2,2.0981239116375519E-2,2.294805505683736E-2,2.5108022837014188E-2,2.7480582761265582E-2,3.0087161478108009E-2,3.2951376900412555E-2,3.6099264399077624E-2,3.9559526487773722E-2,4.3363808448153851E-2,4.7547002600991824E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C264,Demand!$B$9:$B$428,0))*$I264*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG264:$AZ264)*(Misc_calcs!$G$29:$Z$29)*($L264:$AE264))*Calcs!$G264","v":11869.755570803733},null,{"$f":"SUMPRODUCT(($L264:$AE264)*(Misc_calcs!$G$29:$Z$29))*$F264*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27066.733960928825},null,{"$f":"Assumptions!$G$86*$F264","v":2.5006921200000001E-3},null,{"$f":"($F264*Assumptions!$G$37)","v":74991.48},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH264))*(Misc_calcs!$G$29:$Z$29))","v":42491.841869904478},null,{"$f":"SUMPRODUCT(($AG264:$AZ264)*(Misc_calcs!$G$29:$Z$29))*$BF264*$G264","v":1415.1729617784415},null,{"$f":"SUMPRODUCT($BF264*(Misc_calcs!$G$29:$Z$29))*$F264*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3253.8017929768948},null,38936.489531732557,null,4668.9747547553361,null,34267.514776977223,null,-8224.3270929272549,null,false]
[null,89800437,"MTN32","MTN","22kV",452.14999999999992,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C265, Demand!$B$9:$B$428,0))","v":4},{"$f":"1/(H265+1)","v":0.2},null,null,6.4666852555509986E-3,7.1031894089254189E-3,7.8078884474980983E-3,8.5883897565715347E-3,9.4531702288539101E-3,1.0411677181601027E-2,1.1474441103439146E-2,1.2653201626651449E-2,1.3961048286110517E-2,1.5412577811094518E-2,1.7024069903275256E-2,1.8813683685832645E-2,2.0801677267861741E-2,2.3010653158278209E-2,2.5465832587966374E-2,2.81953621620624E-2,3.1230656670621963E-2,3.4606782340637604E-2,3.8362885321207296E-2,4.2542670763063548E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C265,Demand!$B$9:$B$428,0))*$I265*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG265:$AZ265)*(Misc_calcs!$G$29:$Z$29)*($L265:$AE265))*Calcs!$G265","v":9807.2788807138422},null,{"$f":"SUMPRODUCT(($L265:$AE265)*(Misc_calcs!$G$29:$Z$29))*$F265*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23807.719832870083},null,{"$f":"Assumptions!$G$86*$F265","v":2.6642034449999995E-3},null,{"$f":"($F265*Assumptions!$G$37)","v":79894.904999999984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH265))*(Misc_calcs!$G$29:$Z$29))","v":45270.231624593085},null,{"$f":"SUMPRODUCT(($AG265:$AZ265)*(Misc_calcs!$G$29:$Z$29))*$BF265*$G265","v":1507.7060666072625},null,{"$f":"SUMPRODUCT($BF265*(Misc_calcs!$G$29:$Z$29))*$F265*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3693.2220008666623},null,33614.998713583926,null,{"$f":"BL265+BN265","v":5200.9280674739248},null,{"$f":"BP265-BR265","v":28414.070646110002},null,{"$f":"BT265-BJ265","v":-16856.160978483083},null,{"$f":"BV265>0","v":false}]
[null,89963619,"DMA23","DMA","22kV",76.058999999999997,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C266, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.6437878081395764E-3,1.8048232058890182E-3,1.9827609274716664E-3,2.1794366231971353E-3,2.3968894632603356E-3,2.6373849992546742E-3,2.9034406156526402E-3,3.1978538663131172E-3,3.5237340248130663E-3,3.8845372150068318E-3,4.2841055301328949E-3,4.7267105955107911E-3,5.2171020819517097E-3,5.7605617350604751E-3,6.3629635503202565E-3,7.0308407959892589E-3,7.7714606662538507E-3,8.5929074367258277E-3,9.5041750943030846E-3,1.0515270524815424E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C266,Demand!$B$9:$B$428,0))*$I266*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG266:$AZ266)*(Misc_calcs!$G$29:$Z$29)*($L266:$AE266))*Calcs!$G266","v":2625.8638756239761},null,{"$f":"SUMPRODUCT(($L266:$AE266)*(Misc_calcs!$G$29:$Z$29))*$F266*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1003.6134756384465},null,{"$f":"Assumptions!$G$86*$F266","v":4.4816244570000001E-4},null,{"$f":"($F266*Assumptions!$G$37)","v":13439.625299999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH266))*(Misc_calcs!$G$29:$Z$29))","v":7615.1908595265413},null,{"$f":"SUMPRODUCT(($AG266:$AZ266)*(Misc_calcs!$G$29:$Z$29))*$BF266*$G266","v":270.06356862329687},null,{"$f":"SUMPRODUCT($BF266*(Misc_calcs!$G$29:$Z$29))*$F266*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.50608197545175},null,{"$f":"BB266+BD266","v":3629.4773512624224},null,374.56965059874864,null,3254.9077006636739,null,-4360.2831588628669,null,false]
[null,89973927,"LWN21","LWN","22kV",21.300999999999998,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C267, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.1744358138259835E-4,4.7129259987548305E-4,5.3261735462986799E-4,6.0249368118069926E-4,6.8215562759865516E-4,7.7301904064214265E-4,8.7670869922820693E-4,9.9508953181528907E-4,1.1303025357668839E-3,1.2848061106432455E-3,1.4614236255392342E-3,1.663398165229557E-3,1.8944555435103109E-3,2.1588768376332276E-3,2.4615818884541995E-3,2.8082254307076641E-3,3.2053077711078582E-3,3.6603022238787175E-3,3.8412509261485542E-3,3.8412509261485542E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C267,Demand!$B$9:$B$428,0))*$I267*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG267:$AZ267)*(Misc_calcs!$G$29:$Z$29)*($L267:$AE267))*Calcs!$G267","v":4442.3826551517614},null,{"$f":"SUMPRODUCT(($L267:$AE267)*(Misc_calcs!$G$29:$Z$29))*$F267*Assumptions!$G$37*(1+Assumptions!$G$83)","v":99.517286734870737},null,{"$f":"Assumptions!$G$86*$F267","v":1.2551188229999999E-4},null,{"$f":"($F267*Assumptions!$G$37)","v":3763.8866999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH267))*(Misc_calcs!$G$29:$Z$29))","v":2132.7019879143154},null,{"$f":"SUMPRODUCT(($AG267:$AZ267)*(Misc_calcs!$G$29:$Z$29))*$BF267*$G267","v":351.23705590589321},null,{"$f":"SUMPRODUCT($BF267*(Misc_calcs!$G$29:$Z$29))*$F267*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.1967243141610453},null,4541.8999418866324,null,359.43378022005425,null,4182.466161666578,null,2049.7641737522626,null,true]
[null,93422519,"DMA13","DMA","22kV",654.72,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C268, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3436314722147326E-2,1.5020822101539398E-2,1.6806019077012686E-2,1.8818233363185406E-2,2.1087320514737953E-2,2.3647143013436466E-2,2.6536114982079972E-2,2.9797821566310338E-2,3.3481723275379696E-2,3.7643956996417538E-2,4.2348247017538219E-2,4.7666941240684296E-2,5.3682189866622015E-2,6.0487286227547538E-2,6.8188192167816519E-2,7.6905273476499586E-2,8.6775274409332859E-2,9.7953564362010109E-2,0.11061669433982198,0.11806693612356142,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":1.7546249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":1.7966250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":1.8472500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":1.8959999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":1.934625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":1.9732499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.0306249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.1041249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C268,Demand!$B$9:$B$428,0))*$I268*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},null,{"$f":"SUMPRODUCT(($AG268:$AZ268)*(Misc_calcs!$G$29:$Z$29)*($L268:$AE268))*Calcs!$G268","v":43721.219606759267},null,{"$f":"SUMPRODUCT(($L268:$AE268)*(Misc_calcs!$G$29:$Z$29))*$F268*Assumptions!$G$37*(1+Assumptions!$G$83)","v":88349.654093056699},null,{"$f":"Assumptions!$G$86*$F268","v":3.8578066560000005E-3},null,{"$f":"($F268*Assumptions!$G$37)","v":115689.02399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH268))*(Misc_calcs!$G$29:$Z$29))","v":65551.976223053396},null,{"$f":"SUMPRODUCT(($AG268:$AZ268)*(Misc_calcs!$G$29:$Z$29))*$BF268*$G268","v":3708.1002409529933},null,{"$f":"SUMPRODUCT($BF268*(Misc_calcs!$G$29:$Z$29))*$F268*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7743.7541963789718},null,132070.87369981597,null,11451.854437331966,null,120619.01926248401,null,55067.043039430617,null,true]
[null,93619174,"CRM35","CRM","22kV",134,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C269, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4166020618814378E-3,3.8611954156765249E-3,4.3675043794958544E-3,4.9443776750418217E-3,5.6019578048639926E-3,6.3518725674172327E-3,7.2074551488911023E-3,8.1839970781829013E-3,9.2990389765239961E-3,1.0572704775723717E-2,1.2028085933467584E-2,1.3691683157522659E-2,1.5593914282545428E-2,1.7769698245887706E-2,2.0259126608177795E-2,2.3108235790245367E-2,2.4164481672405348E-2,2.4164481672405348E-2,2.4164481672405348E-2,2.4164481672405348E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C269,Demand!$B$9:$B$428,0))*$I269*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG269:$AZ269)*(Misc_calcs!$G$29:$Z$29)*($L269:$AE269))*Calcs!$G269","v":33584.563303314826},null,{"$f":"SUMPRODUCT(($L269:$AE269)*(Misc_calcs!$G$29:$Z$29))*$F269*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4801.0565278728627},null,{"$f":"Assumptions!$G$86*$F269","v":7.895682E-4},null,{"$f":"($F269*Assumptions!$G$37)","v":23677.8},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH269))*(Misc_calcs!$G$29:$Z$29))","v":13416.368545163057},null,{"$f":"SUMPRODUCT(($AG269:$AZ269)*(Misc_calcs!$G$29:$Z$29))*$BF269*$G269","v":2249.848420982185},null,{"$f":"SUMPRODUCT($BF269*(Misc_calcs!$G$29:$Z$29))*$F269*Assumptions!$G$37*(1+Assumptions!$G$83)","v":324.37691596481898},null,38385.619831187687,null,2574.2253369470041,null,35811.394494240682,null,22395.025949077622,null,true]
[null,93673921,"RBD12","RBD","12.7kV",8.0625,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C270, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.6296659314636274E-4,1.7686510419761344E-4,1.9203594637057529E-4,2.0859972696581259E-4,2.2668873005556937E-4,2.464480622292424E-4,2.6803691174568826E-4,2.9162993238209824E-4,3.1741876439734932E-4,3.4561370626893308E-4,3.7644555222812823E-4,4.1016761212047005E-4,4.4705793177156144E-4,4.87421733856926E-4,5.3159410127560361E-4,5.7994292722880064E-4,6.3287215862730664E-4,6.9082536211671221E-4,7.5428964494212596E-4,8.2379996610094312E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C270,Demand!$B$9:$B$428,0))*$I270*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG270:$AZ270)*(Misc_calcs!$G$29:$Z$29)*($L270:$AE270))*Calcs!$G270","v":300.44741643786267},null,{"$f":"SUMPRODUCT(($L270:$AE270)*(Misc_calcs!$G$29:$Z$29))*$F270*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.1794726591574385},null,{"$f":"Assumptions!$G$86*$F270","v":4.750666875E-5},null,{"$f":"($F270*Assumptions!$G$37)","v":1424.64375},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH270))*(Misc_calcs!$G$29:$Z$29))","v":807.23486115953074},null,{"$f":"SUMPRODUCT(($AG270:$AZ270)*(Misc_calcs!$G$29:$Z$29))*$BF270*$G270","v":37.999495249963822},null,{"$f":"SUMPRODUCT($BF270*(Misc_calcs!$G$29:$Z$29))*$F270*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.1743019957140357},null,309.62688909702013,null,39.173797245677861,null,270.45309185134226,null,-536.78176930818847,null,false]
[null,93675480,"STO21","STO","22kV",211.48,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C271, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.7219088214885468E-3,4.1707398170311438E-3,4.6780384352952571E-3,5.2517115468395225E-3,5.9007596725939295E-3,6.6354304153728874E-3,7.4673936152526241E-3,8.4099413231614271E-3,9.4782161295338258E-3,1.0689471890825752E-2,1.2063371475189306E-2,1.3622326810083976E-2,1.5391887270977407E-2,1.740118331519603E-2,1.9683433254021582E-2,2.2276522187129492E-2,2.5223663416836465E-2,2.8574154138704382E-2,3.2384238896533878E-2,3.6718096224212404E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C271,Demand!$B$9:$B$428,0))*$I271*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG271:$AZ271)*(Misc_calcs!$G$29:$Z$29)*($L271:$AE271))*Calcs!$G271","v":13305.6475808907},null,{"$f":"SUMPRODUCT(($L271:$AE271)*(Misc_calcs!$G$29:$Z$29))*$F271*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8240.8969176055743},null,{"$f":"Assumptions!$G$86*$F271","v":1.2461036040000001E-3},null,{"$f":"($F271*Assumptions!$G$37)","v":37368.515999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH271))*(Misc_calcs!$G$29:$Z$29))","v":21173.832984560318},null,{"$f":"SUMPRODUCT(($AG271:$AZ271)*(Misc_calcs!$G$29:$Z$29))*$BF271*$G271","v":1284.2199723968017},null,{"$f":"SUMPRODUCT($BF271*(Misc_calcs!$G$29:$Z$29))*$F271*Assumptions!$G$37*(1+Assumptions!$G$83)","v":807.93969704884046},null,21546.544498496274,null,2092.1596694456421,null,19454.384829050632,null,-1719.4481555096863,null,false]
[null,93675714,"HGS22","HGS","22kV",397.33,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C272, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.9586916640230833E-3,4.3645125215620376E-3,4.8164279348663682E-3,5.3199254487600791E-3,5.8811645522471243E-3,6.5070604241536864E-3,7.2053782362160382E-3,7.9848393545810768E-3,8.8552409518573641E-3,9.8275907349466216E-3,1.0914258711711642E-2,1.2129148165272618E-2,1.3487888281951813E-2,1.5008051191650832E-2,1.6709396532308643E-2,1.8614147048202259E-2,2.0747299181028141E-2,2.3136973119501057E-2,2.5814807345031651E-2,2.8816403356250877E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C272,Demand!$B$9:$B$428,0))*$I272*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG272:$AZ272)*(Misc_calcs!$G$29:$Z$29)*($L272:$AE272))*Calcs!$G272","v":12316.076341902866},null,{"$f":"SUMPRODUCT(($L272:$AE272)*(Misc_calcs!$G$29:$Z$29))*$F272*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13572.376034187299},null,{"$f":"Assumptions!$G$86*$F272","v":2.3411875590000002E-3},null,{"$f":"($F272*Assumptions!$G$37)","v":70208.210999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH272))*(Misc_calcs!$G$29:$Z$29))","v":39781.535179474893},null,{"$f":"SUMPRODUCT(($AG272:$AZ272)*(Misc_calcs!$G$29:$Z$29))*$BF272*$G272","v":2606.2445096706811},null,{"$f":"SUMPRODUCT($BF272*(Misc_calcs!$G$29:$Z$29))*$F272*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2851.9575580567175},null,25888.452376090165,null,5458.2020677273986,null,20430.250308362767,null,-19351.284871112126,null,false]
[null,93682394,"RBD21","RBD","22kV",370.87,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C273, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.6586028543791494E-3,2.9954175891078443E-3,3.3805263057291911E-3,3.8212424529462954E-3,4.3260235969727005E-3,4.9046540706799537E-3,5.5684571640139454E-3,6.3305416745430632E-3,7.2060884274860694E-3,8.2126832952012473E-3,9.3707043183812767E-3,1.0703771780120818E-2,1.2239271538775257E-2,1.4008963620101587E-2,1.6049690043178945E-2,1.8404198154213403E-2,2.1122098421338574E-2,2.4260978764635115E-2,2.7887701131881663E-2,3.2079910267185867E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C273,Demand!$B$9:$B$428,0))*$I273*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG273:$AZ273)*(Misc_calcs!$G$29:$Z$29)*($L273:$AE273))*Calcs!$G273","v":5916.8932127686876},null,{"$f":"SUMPRODUCT(($L273:$AE273)*(Misc_calcs!$G$29:$Z$29))*$F273*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11624.907827703797},null,{"$f":"Assumptions!$G$86*$F273","v":2.1852773010000003E-3},null,{"$f":"($F273*Assumptions!$G$37)","v":65532.728999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH273))*(Misc_calcs!$G$29:$Z$29))","v":37132.303002571804},null,{"$f":"SUMPRODUCT(($AG273:$AZ273)*(Misc_calcs!$G$29:$Z$29))*$BF273*$G273","v":1256.9749334924536},null,{"$f":"SUMPRODUCT($BF273*(Misc_calcs!$G$29:$Z$29))*$F273*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2484.7560244469578},null,17541.801040472485,null,3741.7309579394114,null,13800.070082533073,null,-23332.232920038732,null,false]
[null,93687813,"FSH32","FSH","22kV",411.93999999999994,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C274, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,8.3265064658248258E-3,9.0366277238033959E-3,9.8117566198939257E-3,1.0658055383106584E-2,1.1582282847639222E-2,1.2591852992832754E-2,1.3694899277459698E-2,1.4900345345176005E-2,1.6217982735608566E-2,1.765855629896735E-2,1.9233858081842498E-2,2.0956830528608549E-2,2.2841679927314975E-2,2.4904001121863202E-2,2.7160914614508168E-2,2.9631217295210181E-2,3.2335548158131187E-2,3.5296570501749877E-2,3.8539172258909682E-2,4.2090686267984179E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C274,Demand!$B$9:$B$428,0))*$I274*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG274:$AZ274)*(Misc_calcs!$G$29:$Z$29)*($L274:$AE274))*Calcs!$G274","v":24549.177703420293},null,{"$f":"SUMPRODUCT(($L274:$AE274)*(Misc_calcs!$G$29:$Z$29))*$F274*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23963.276929589942},null,{"$f":"Assumptions!$G$86*$F274","v":2.4272740619999999E-3},null,{"$f":"($F274*Assumptions!$G$37)","v":72789.797999999981},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH274))*(Misc_calcs!$G$29:$Z$29))","v":41244.319839510958},null,{"$f":"SUMPRODUCT(($AG274:$AZ274)*(Misc_calcs!$G$29:$Z$29))*$BF274*$G274","v":3102.4687807736268},null,{"$f":"SUMPRODUCT($BF274*(Misc_calcs!$G$29:$Z$29))*$F274*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3065.5490753265658},null,48512.454633010231,null,6168.0178561001921,null,42344.436776910035,null,1100.1169373990779,null,true]
[null,93687823,"FSH32","FSH","22kV",75.009,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C275, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.5161502245352586E-3,1.6454542140476017E-3,1.7865952621780447E-3,1.9406954319353348E-3,2.1089854204946611E-3,2.2928152185740453E-3,2.4936658248846306E-3,2.7131621206882245E-3,2.953087019991414E-3,3.2153970224528873E-3,3.5022393087850755E-3,3.8159705324086E-3,4.159177476496502E-3,4.5346997624650127E-3,4.9456548145837831E-3,5.3954653058610981E-3,5.887889332896204E-3,6.4270535921875926E-3,7.0174898576699446E-3,7.6641750892732577E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C275,Demand!$B$9:$B$428,0))*$I275*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG275:$AZ275)*(Misc_calcs!$G$29:$Z$29)*($L275:$AE275))*Calcs!$G275","v":4470.0909607123685},null,{"$f":"SUMPRODUCT(($L275:$AE275)*(Misc_calcs!$G$29:$Z$29))*$F275*Assumptions!$G$37*(1+Assumptions!$G$83)","v":794.52035606533616},null,{"$f":"Assumptions!$G$86*$F275","v":4.419755307E-4},null,{"$f":"($F275*Assumptions!$G$37)","v":13254.0903},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH275))*(Misc_calcs!$G$29:$Z$29))","v":7510.0625985383249},null,{"$f":"SUMPRODUCT(($AG275:$AZ275)*(Misc_calcs!$G$29:$Z$29))*$BF275*$G275","v":564.91984458185402},null,{"$f":"SUMPRODUCT($BF275*(Misc_calcs!$G$29:$Z$29))*$F275*Assumptions!$G$37*(1+Assumptions!$G$83)","v":101.64057069576684},null,5264.6113167777048,null,666.5604152776209,null,4598.0509015000844,null,-2912.0116970382405,null,false]
[null,93688277,"FSH32","FSH","22kV",221.49,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C276, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.1239831350394565E-3,3.4389081367482781E-3,3.7884144378417806E-3,4.1764568633904514E-3,4.6074537211916143E-3,5.0863419627495549E-3,5.6186389751148999E-3,6.2105118059230273E-3,6.8688547214762145E-3,7.6013761071025698E-3,8.4166958417471651E-3,9.3244544164359511E-3,1.0335435220728131E-2,1.1461701594588643E-2,1.2716750437571226E-2,1.4115684385387003E-2,1.5675404808742965E-2,1.7414828164022966E-2,1.9355128533602196E-2,2.1520009539433522E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C276,Demand!$B$9:$B$428,0))*$I276*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG276:$AZ276)*(Misc_calcs!$G$29:$Z$29)*($L276:$AE276))*Calcs!$G276","v":11054.532596499892},null,{"$f":"SUMPRODUCT(($L276:$AE276)*(Misc_calcs!$G$29:$Z$29))*$F276*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5791.4707057783826},null,{"$f":"Assumptions!$G$86*$F276","v":1.3050855270000002E-3},null,{"$f":"($F276*Assumptions!$G$37)","v":39137.282999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH276))*(Misc_calcs!$G$29:$Z$29))","v":22176.055739314659},null,{"$f":"SUMPRODUCT(($AG276:$AZ276)*(Misc_calcs!$G$29:$Z$29))*$BF276*$G276","v":1668.1211104858733},null,{"$f":"SUMPRODUCT($BF276*(Misc_calcs!$G$29:$Z$29))*$F276*Assumptions!$G$37*(1+Assumptions!$G$83)","v":886.234372242978},null,16846.003302278274,null,2554.3554827288513,null,14291.647819549422,null,-7884.4079197652372,null,false]
[null,93691769,"LWN21","LWN","22kV",101.6,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C277, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.8218334888753275E-3,3.1343929924644636E-3,3.4837669055374975E-3,3.8744280128683042E-3,4.3114028508518419E-3,4.8003410871165419E-3,5.347593660256526E-3,5.9603007913952392E-3,6.6464911208467484E-3,7.4151933827591148E-3,8.2765622106148167E-3,9.2420198694296313E-3,1.0324415939370567E-2,1.1538207233617863E-2,1.2899660524362186E-2,1.4427080979070105E-2,1.6141069579322528E-2,1.8064813211994202E-2,1.8321726402361065E-2,1.8321726402361065E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C277,Demand!$B$9:$B$428,0))*$I277*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG277:$AZ277)*(Misc_calcs!$G$29:$Z$29)*($L277:$AE277))*Calcs!$G277","v":24005.73174882794},null,{"$f":"SUMPRODUCT(($L277:$AE277)*(Misc_calcs!$G$29:$Z$29))*$F277*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2576.5874399280806},null,{"$f":"Assumptions!$G$86*$F277","v":5.9865768000000005E-4},null,{"$f":"($F277*Assumptions!$G$37)","v":17952.719999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH277))*(Misc_calcs!$G$29:$Z$29))","v":10172.410777526611},null,{"$f":"SUMPRODUCT(($AG277:$AZ277)*(Misc_calcs!$G$29:$Z$29))*$BF277*$G277","v":1675.3056138227666},null,{"$f":"SUMPRODUCT($BF277*(Misc_calcs!$G$29:$Z$29))*$F277*Assumptions!$G$37*(1+Assumptions!$G$83)","v":186.47806736811103},null,26582.319188756021,null,1861.7836811908776,null,24720.535507565142,null,14548.124730038531,null,true]
[null,93811501,"FSH23","FSH","22kV",53.598999999999997,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C278, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.8465298392329817E-4,4.2422189992189912E-4,4.6839123984947982E-4,5.1772556444750742E-4,5.72860988948251E-4,6.3451443700946115E-4,7.0349410714412868E-4,7.8071131187890433E-4,8.671938711699999E-4,9.6410126574137311E-4,1.0727417833666453E-3,1.194591922124175E-3,1.3313183498026345E-3,1.4848027584760477E-3,1.6571699984308658E-3,1.8508199268253952E-3,2.0684634645017005E-3,2.3131634201678858E-3,2.5883807157633322E-3,2.8980267313890285E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.94762500000000005},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.93900000000000006},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.93524999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.93149999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.92287500000000011},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91762500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C278,Demand!$B$9:$B$428,0))*$I278*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},null,{"$f":"SUMPRODUCT(($AG278:$AZ278)*(Misc_calcs!$G$29:$Z$29)*($L278:$AE278))*Calcs!$G278","v":556.32119954796121},null,{"$f":"SUMPRODUCT(($L278:$AE278)*(Misc_calcs!$G$29:$Z$29))*$F278*Assumptions!$G$37*(1+Assumptions!$G$83)","v":181.02482984070971},null,{"$f":"Assumptions!$G$86*$F278","v":3.1582138770000002E-4},null,{"$f":"($F278*Assumptions!$G$37)","v":9470.943299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH278))*(Misc_calcs!$G$29:$Z$29))","v":5366.4472959118984},null,{"$f":"SUMPRODUCT(($AG278:$AZ278)*(Misc_calcs!$G$29:$Z$29))*$BF278*$G278","v":160.12736077316438},null,{"$f":"SUMPRODUCT($BF278*(Misc_calcs!$G$29:$Z$29))*$F278*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51.898369993833356},null,737.3460293886709,null,212.02573076699775,null,525.32029862167315,null,-4841.1269972902255,null,false]
[null,93975134,"LD33","LD","22kV",76.013000000000005,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C279, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.4789192529088315E-4,4.6377415724020677E-4,5.0625063667437682E-4,5.5317193252592115E-4,6.0503076682479041E-4,6.6237639598752435E-4,7.2582123876857032E-4,7.9604829216328916E-4,8.7381942980018228E-4,9.5998468877148168E-4,1.0554926636458537E-3,1.1614021407526814E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.9729999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.9643749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.9377499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.9253749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.9268749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.95275},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C279,Demand!$B$9:$B$428,0))*$I279*Assumptions!$G$45*Assumptions!$G$48","v":2.953875},null,{"$f":"SUMPRODUCT(($AG279:$AZ279)*(Misc_calcs!$G$29:$Z$29)*($L279:$AE279))*Calcs!$G279","v":1047.1866101702935},null,{"$f":"SUMPRODUCT(($L279:$AE279)*(Misc_calcs!$G$29:$Z$29))*$F279*Assumptions!$G$37*(1+Assumptions!$G$83)","v":135.66963502548424},null,{"$f":"Assumptions!$G$86*$F279","v":4.4789139990000006E-4},null,{"$f":"($F279*Assumptions!$G$37)","v":13431.497100000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH279))*(Misc_calcs!$G$29:$Z$29))","v":7610.585240473727},null,{"$f":"SUMPRODUCT(($AG279:$AZ279)*(Misc_calcs!$G$29:$Z$29))*$BF279*$G279","v":805.7283481989349},null,{"$f":"SUMPRODUCT($BF279*(Misc_calcs!$G$29:$Z$29))*$F279*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.37971097229004},null,1182.8562451957778,null,910.10805917122491,null,272.74818602455287,null,-7337.8370544491745,null,false]
[null,94173388,"MTN32","MTN","22kV",444.69,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C280, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.6202499606330868E-3,2.8652343312670528E-3,3.1682262382925945E-3,3.5077099039304682E-3,3.8883366353969114E-3,4.3153709890346066E-3,4.7947733484933804E-3,5.3332937752048164E-3,5.9385786836967719E-3,6.6192921093934888E-3,7.385253581564815E-3,8.2475948931949282E-3,9.2189383774921238E-3,1.0313599662975291E-2,1.1547818291725114E-2,1.2940020055518531E-2,1.4511115440194806E-2,1.6284839178875909E-2,1.8288136610003614E-2,2.0551603328439923E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C280,Demand!$B$9:$B$428,0))*$I280*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG280:$AZ280)*(Misc_calcs!$G$29:$Z$29)*($L280:$AE280))*Calcs!$G280","v":4366.6808641635089},null,{"$f":"SUMPRODUCT(($L280:$AE280)*(Misc_calcs!$G$29:$Z$29))*$F280*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10418.350821450727},null,{"$f":"Assumptions!$G$86*$F280","v":2.620246887E-3},null,{"$f":"($F280*Assumptions!$G$37)","v":78576.722999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH280))*(Misc_calcs!$G$29:$Z$29))","v":44523.320360810147},null,{"$f":"SUMPRODUCT(($AG280:$AZ280)*(Misc_calcs!$G$29:$Z$29))*$BF280*$G280","v":1482.8305004082356},null,{"$f":"SUMPRODUCT($BF280*(Misc_calcs!$G$29:$Z$29))*$F280*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3572.3587862241152},null,14785.031685614236,null,5055.1892866323506,null,9729.8423989818857,null,-34793.477961828263,null,false]
[null,94173542,"MTN32","MTN","22kV",26.500999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C281, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.0573218820822753E-4,6.7159259693833268E-4,7.4511355475381617E-4,8.2721646435534799E-4,9.1893582436329774E-4,1.0214332902873326E-3,1.1360134982738596E-3,1.2641418738345775E-3,1.4074646758695506E-3,1.5678315579729326E-3,1.747320964701368E-3,1.9482687207045364E-3,2.1733002159394004E-3,2.4253666412625942E-3,2.7077857862500593E-3,3.024287975952702E-3,3.3790677963902445E-3,3.7768423409588444E-3,4.2229168027609109E-3,4.7232583424876712E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C281,Demand!$B$9:$B$428,0))*$I281*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG281:$AZ281)*(Misc_calcs!$G$29:$Z$29)*($L281:$AE281))*Calcs!$G281","v":1022.3312024907354},null,{"$f":"SUMPRODUCT(($L281:$AE281)*(Misc_calcs!$G$29:$Z$29))*$F281*Assumptions!$G$37*(1+Assumptions!$G$83)","v":145.3646098380768},null,{"$f":"Assumptions!$G$86*$F281","v":1.561518423E-4},null,{"$f":"($F281*Assumptions!$G$37)","v":4682.7266999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH281))*(Misc_calcs!$G$29:$Z$29))","v":2653.3371851892994},null,{"$f":"SUMPRODUCT(($AG281:$AZ281)*(Misc_calcs!$G$29:$Z$29))*$BF281*$G281","v":88.368281479949289},null,{"$f":"SUMPRODUCT($BF281*(Misc_calcs!$G$29:$Z$29))*$F281*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.687173175385231},null,1167.6958123288123,null,101.05545465533451,null,1066.6403576734779,null,-1586.6968275158215,null,false]
[null,94173568,"MTN32","MTN","22kV",354.81,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C282, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.1098765215713089E-3,8.9916519874604674E-3,9.97599110834314E-3,1.1075230131614697E-2,1.2303219495201755E-2,1.3675512083576036E-2,1.520957508480994E-2,1.6925028423653694E-2,1.8843913121968051E-2,2.0990993361925073E-2,2.3394096505252347E-2,2.6084495860276089E-2,2.9097341595315601E-2,3.2472145880773601E-2,3.6253329112840404E-2,4.0490834940107107E-2,4.5240822792997355E-2,5.0566447718788265E-2,5.6538738567887964E-2,6.3237586977776331E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C282,Demand!$B$9:$B$428,0))*$I282*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG282:$AZ282)*(Misc_calcs!$G$29:$Z$29)*($L282:$AE282))*Calcs!$G282","v":13687.533827241912},null,{"$f":"SUMPRODUCT(($L282:$AE282)*(Misc_calcs!$G$29:$Z$29))*$F282*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26057.087169756935},null,{"$f":"Assumptions!$G$86*$F282","v":2.0906469630000003E-3},null,{"$f":"($F282*Assumptions!$G$37)","v":62694.926999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH282))*(Misc_calcs!$G$29:$Z$29))","v":35524.341220218696},null,{"$f":"SUMPRODUCT(($AG282:$AZ282)*(Misc_calcs!$G$29:$Z$29))*$BF282*$G282","v":1183.1232765518589},null,{"$f":"SUMPRODUCT($BF282*(Misc_calcs!$G$29:$Z$29))*$F282*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2274.2177599971783},null,39744.620996998849,null,3457.3410365490372,null,36287.279960449814,null,762.93874023111857,null,true]
[null,94181217,"MTN22","MTN","22kV",167.59,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C283, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.4911852919230633E-3,1.6544583273040417E-3,1.8376724165489343E-3,2.0433864855906687E-3,2.2744976830634451E-3,2.5342869195317348E-3,2.8264706120265833E-3,3.1552594861027888E-3,3.5254254052769912E-3,3.9423773316495016E-3,4.4122476740143402E-3,4.9419904533989645E-3,5.5394929136835733E-3,6.2137024300723525E-3,6.9747708245347702E-3,7.8342184892418662E-3,8.8051210514324442E-3,9.9023216916860231E-3,1.1142672658666586E-2,1.2545310014337192E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C283,Demand!$B$9:$B$428,0))*$I283*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG283:$AZ283)*(Misc_calcs!$G$29:$Z$29)*($L283:$AE283))*Calcs!$G283","v":6043.7293807007045},null,{"$f":"SUMPRODUCT(($L283:$AE283)*(Misc_calcs!$G$29:$Z$29))*$F283*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2353.2252741580455},null,{"$f":"Assumptions!$G$86*$F283","v":9.874905570000001E-4},null,{"$f":"($F283*Assumptions!$G$37)","v":29613.152999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH283))*(Misc_calcs!$G$29:$Z$29))","v":16779.471675252804},null,{"$f":"SUMPRODUCT(($AG283:$AZ283)*(Misc_calcs!$G$29:$Z$29))*$BF283*$G283","v":1298.7434344091223},null,{"$f":"SUMPRODUCT($BF283*(Misc_calcs!$G$29:$Z$29))*$F283*Assumptions!$G$37*(1+Assumptions!$G$83)","v":507.38374025436138},null,8396.9546548587496,null,1806.1271746634836,null,6590.8274801952657,null,-10188.644195057539,null,false]
[null,94182498,"DMA24","DMA","22kV",465.21000000000004,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C284, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.2416098297011496E-2,1.3883079975366513E-2,1.5534631372288416E-2,1.7394720304647126E-2,1.9490487195150757E-2,2.185267014828228E-2,2.4516087428317963E-2,2.7520185130950406E-2,3.0909658901205946E-2,3.4735159756361475E-2,3.9054095443227646E-2,4.3931540316982653E-2,4.9441268499305302E-2,5.5666927085955886E-2,6.2703368461262635E-2,7.0658163376789707E-2,7.965331940653346E-2,8.3892227752385751E-2,8.3892227752385751E-2,8.3892227752385751E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C284,Demand!$B$9:$B$428,0))*$I284*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG284:$AZ284)*(Misc_calcs!$G$29:$Z$29)*($L284:$AE284))*Calcs!$G284","v":24926.662166189246},null,{"$f":"SUMPRODUCT(($L284:$AE284)*(Misc_calcs!$G$29:$Z$29))*$F284*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55308.796158849938},null,{"$f":"Assumptions!$G$86*$F284","v":2.7411568830000002E-3},null,{"$f":"($F284*Assumptions!$G$37)","v":82202.607000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH284))*(Misc_calcs!$G$29:$Z$29))","v":46577.826946979891},null,{"$f":"SUMPRODUCT(($AG284:$AZ284)*(Misc_calcs!$G$29:$Z$29))*$BF284*$G284","v":1752.6682406416021},null,{"$f":"SUMPRODUCT($BF284*(Misc_calcs!$G$29:$Z$29))*$F284*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3909.654921541709},null,80235.458325039188,null,5662.3231621833111,null,74573.135162855877,null,27995.308215875986,null,true]
[null,94182914,"MTN32","MTN","22kV",320.54000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C285, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.4790464207299357E-3,7.031608123969366E-3,7.6347537673952508E-3,8.2932783233018986E-3,9.0124409962185677E-3,9.7980107741967547E-3,1.0656316488801602E-2,1.1594301832652126E-2,1.2619585828207918E-2,1.3740529290845743E-2,1.4966307883560213E-2,1.6306992420352925E-2,1.7773637141092251E-2,1.9378376752930117E-2,2.1134533112915591E-2,2.305673251397454E-2,2.5161034632731394E-2,2.7465074303614376E-2,2.9988217400278953E-2,3.2751732233673961E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C285,Demand!$B$9:$B$428,0))*$I285*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG285:$AZ285)*(Misc_calcs!$G$29:$Z$29)*($L285:$AE285))*Calcs!$G285","v":8421.9485761999258},null,{"$f":"SUMPRODUCT(($L285:$AE285)*(Misc_calcs!$G$29:$Z$29))*$F285*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14509.175789461946},null,{"$f":"Assumptions!$G$86*$F285","v":1.8887178420000001E-3},null,{"$f":"($F285*Assumptions!$G$37)","v":56639.417999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH285))*(Misc_calcs!$G$29:$Z$29))","v":32093.155025869899},null,{"$f":"SUMPRODUCT(($AG285:$AZ285)*(Misc_calcs!$G$29:$Z$29))*$BF285*$G285","v":1068.8490602461397},null,{"$f":"SUMPRODUCT($BF285*(Misc_calcs!$G$29:$Z$29))*$F285*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1856.1146939888399},null,22931.124365661872,null,2924.9637542349797,null,20006.160611426891,null,-12086.994414443008,null,false]
[null,94183427,"MTN32","MTN","22kV",181.98,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C286, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.5108335075517689E-3,3.8302308544692406E-3,4.1808760583241364E-3,4.5659370565780781E-3,4.9889099518836324E-3,5.4536534735287884E-3,5.9644270900080475E-3,6.5259331618147433E-3,7.1433635651744695E-3,7.8224512635292169E-3,8.5695273546156185E-3,9.39158417748975E-3,1.0296345126423401E-2,1.1292341887884883E-2,1.2388999893541999E-2,1.3596732867185915E-2,1.4927047437557949E-2,1.6392658893245964E-2,1.8007619271191079E-2,1.9787459098110711E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C286,Demand!$B$9:$B$428,0))*$I286*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG286:$AZ286)*(Misc_calcs!$G$29:$Z$29)*($L286:$AE286))*Calcs!$G286","v":4863.5164578958602},null,{"$f":"SUMPRODUCT(($L286:$AE286)*(Misc_calcs!$G$29:$Z$29))*$F286*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4754.7431216352916},null,{"$f":"Assumptions!$G$86*$F286","v":1.0722807539999999E-3},null,{"$f":"($F286*Assumptions!$G$37)","v":32155.865999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH286))*(Misc_calcs!$G$29:$Z$29))","v":18220.229461558003},null,{"$f":"SUMPRODUCT(($AG286:$AZ286)*(Misc_calcs!$G$29:$Z$29))*$BF286*$G286","v":606.81709609905931},null,{"$f":"SUMPRODUCT($BF286*(Misc_calcs!$G$29:$Z$29))*$F286*Assumptions!$G$37*(1+Assumptions!$G$83)","v":598.2568294843619},null,9618.2595795311518,null,1205.0739255834212,null,8413.1856539477303,null,-9807.0438076102728,null,false]
[null,94313626,"LWN21","LWN","22kV",378.71,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C287, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0150414505187968E-2,1.1266266419711651E-2,1.2512693995655418E-2,1.3905465377311382E-2,1.5462289532495586E-2,1.7203058043521138E-2,1.9150117258054947E-2,2.1328574631577606E-2,2.3766643578405466E-2,2.649603169506054E-2,2.9552377836014665E-2,3.2975744216313753E-2,3.6811170498252034E-2,4.1109297701328255E-2,4.5927070768813139E-2,5.1328529744640042E-2,5.7385700777057347E-2,6.4179599588657182E-2,6.8293513836989755E-2,6.8293513836989755E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C287,Demand!$B$9:$B$428,0))*$I287*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG287:$AZ287)*(Misc_calcs!$G$29:$Z$29)*($L287:$AE287))*Calcs!$G287","v":86296.898610446471},null,{"$f":"SUMPRODUCT(($L287:$AE287)*(Misc_calcs!$G$29:$Z$29))*$F287*Assumptions!$G$37*(1+Assumptions!$G$83)","v":34524.094241098115},null,{"$f":"Assumptions!$G$86*$F287","v":2.2314729330000001E-3},null,{"$f":"($F287*Assumptions!$G$37)","v":66918.056999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH287))*(Misc_calcs!$G$29:$Z$29))","v":37917.260684617169},null,{"$f":"SUMPRODUCT(($AG287:$AZ287)*(Misc_calcs!$G$29:$Z$29))*$BF287*$G287","v":6244.6357186104333},null,{"$f":"SUMPRODUCT($BF287*(Misc_calcs!$G$29:$Z$29))*$F287*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2590.9193212594014},null,120820.99285154458,null,8835.5550398698342,null,111985.43781167474,null,74068.17712705757,null,true]
[null,94313666,"LWN21","LWN","22kV",303.52999999999997,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C288, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7884919169555437E-3,1.9269131136895798E-3,2.1485452350982403E-3,2.399257863920127E-3,2.683091630949055E-3,3.004668082091805E-3,3.3692749908403683E-3,3.7829643725794514E-3,4.2526651089213417E-3,4.7863123786283943E-3,5.3929964238006002E-3,6.083133562525378E-3,6.8686627997776228E-3,7.7632718958560694E-3,8.7826573362304074E-3,9.9448233200875539E-3,1.1270425660629009E-2,1.2783167383870135E-2,1.4510253842289333E-2,1.6482916345870669E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C288,Demand!$B$9:$B$428,0))*$I288*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG288:$AZ288)*(Misc_calcs!$G$29:$Z$29)*($L288:$AE288))*Calcs!$G288","v":16620.553527887401},null,{"$f":"SUMPRODUCT(($L288:$AE288)*(Misc_calcs!$G$29:$Z$29))*$F288*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5314.8814100296631},null,{"$f":"Assumptions!$G$86*$F288","v":1.7884898189999999E-3},null,{"$f":"($F288*Assumptions!$G$37)","v":53633.750999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH288))*(Misc_calcs!$G$29:$Z$29))","v":30390.077197860759},null,{"$f":"SUMPRODUCT(($AG288:$AZ288)*(Misc_calcs!$G$29:$Z$29))*$BF288*$G288","v":5004.9755212955142},null,{"$f":"SUMPRODUCT($BF288*(Misc_calcs!$G$29:$Z$29))*$F288*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1664.3458884584168},null,21935.434937917064,null,6669.3214097539312,null,15266.113528163132,null,-15123.963669697627,null,false]
[null,94313821,"LWN21","LWN","22kV",24.452000000000002,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C289, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.976803728900665E-4,5.463544891917471E-4,6.0013942068583553E-4,6.595908957816452E-4,7.2532636198059078E-4,7.9803193272853226E-4,8.7847012300447998E-4,9.6748846371079347E-4,1.0660290952533007E-3,1.1751394522092383E-3,1.2959841638131332E-3,1.4298583092979141E-3,1.5782021830805281E-3,1.7426177425673962E-3,1.92488693118652E-3,2.1269920913652646E-3,2.3511387068286997E-3,2.5997807410856103E-3,2.8756488696247366E-3,3.1817819375268711E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C289,Demand!$B$9:$B$428,0))*$I289*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG289:$AZ289)*(Misc_calcs!$G$29:$Z$29)*($L289:$AE289))*Calcs!$G289","v":3769.9110982897464},null,{"$f":"SUMPRODUCT(($L289:$AE289)*(Misc_calcs!$G$29:$Z$29))*$F289*Assumptions!$G$37*(1+Assumptions!$G$83)","v":97.620118884528395},null,{"$f":"Assumptions!$G$86*$F289","v":1.4407851960000003E-4},null,{"$f":"($F289*Assumptions!$G$37)","v":4320.6684000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH289))*(Misc_calcs!$G$29:$Z$29))","v":2448.1868930322908},null,{"$f":"SUMPRODUCT(($AG289:$AZ289)*(Misc_calcs!$G$29:$Z$29))*$BF289*$G289","v":403.19461485427456},null,{"$f":"SUMPRODUCT($BF289*(Misc_calcs!$G$29:$Z$29))*$F289*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.801128127976597},null,3867.5312171742748,null,413.99574298225116,null,3453.5354741920237,null,1005.3485811597329,null,true]
[null,94313831,"LWN21","LWN","22kV",184.64,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C290, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.7580444973998798E-3,4.1255886178784623E-3,4.5317251200487751E-3,4.98065037612968E-3,5.4770268066455206E-3,6.0260353369456961E-3,6.6334338095676085E-3,7.3056220325356152E-3,8.0497142216411494E-3,8.8736196816585032E-3,9.7861326683484733E-3,1.0797032481137198E-2,1.1917194956812885E-2,1.3158716668887779E-2,1.4535053287022698E-2,1.6061173717883296E-2,1.7753731834976728E-2,1.9631257812614385E-2,2.1714371310629449E-2,2.4026019014598454E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C290,Demand!$B$9:$B$428,0))*$I290*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG290:$AZ290)*(Misc_calcs!$G$29:$Z$29)*($L290:$AE290))*Calcs!$G290","v":28467.053213979169},null,{"$f":"SUMPRODUCT(($L290:$AE290)*(Misc_calcs!$G$29:$Z$29))*$F290*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5566.2427302511815},null,{"$f":"Assumptions!$G$86*$F290","v":1.0879542719999999E-3},null,{"$f":"($F290*Assumptions!$G$37)","v":32625.887999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH290))*(Misc_calcs!$G$29:$Z$29))","v":18486.554389394827},null,{"$f":"SUMPRODUCT(($AG290:$AZ290)*(Misc_calcs!$G$29:$Z$29))*$BF290*$G290","v":3044.5711470101928},null,{"$f":"SUMPRODUCT($BF290*(Misc_calcs!$G$29:$Z$29))*$F290*Assumptions!$G$37*(1+Assumptions!$G$83)","v":615.87408013687491},null,34033.295944230347,null,3660.4452271470677,null,30372.850717083278,null,11886.296327688451,null,true]
[null,94813117,"MTN35","MTN","22kV",22.556999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C291, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.9232971889745323E-4,6.5871911685138045E-4,7.3303469845970308E-4,8.1625328814814875E-4,9.0947443345488197E-4,1.0139360122916319E-3,1.1310318407981958E-3,1.2623315395652473E-3,1.4096029493277568E-3,1.5748374248773342E-3,1.7602783784666132E-3,1.9684534920159135E-3,2.2022110716969977E-3,2.464761079769391E-3,2.7597214477949076E-3,3.091170353587659E-3,3.4637052326363777E-3,3.8825093945810173E-3,4.0677478588391595E-3,4.0677478588391595E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C291,Demand!$B$9:$B$428,0))*$I291*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG291:$AZ291)*(Misc_calcs!$G$29:$Z$29)*($L291:$AE291))*Calcs!$G291","v":2708.0215803467163},null,{"$f":"SUMPRODUCT(($L291:$AE291)*(Misc_calcs!$G$29:$Z$29))*$F291*Assumptions!$G$37*(1+Assumptions!$G$83)","v":122.61302400713234},null,{"$f":"Assumptions!$G$86*$F291","v":1.3291261110000001E-4},null,{"$f":"($F291*Assumptions!$G$37)","v":3985.8218999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH291))*(Misc_calcs!$G$29:$Z$29))","v":2258.4554124868882},null,{"$f":"SUMPRODUCT(($AG291:$AZ291)*(Misc_calcs!$G$29:$Z$29))*$BF291*$G291","v":201.7529374590361},null,{"$f":"SUMPRODUCT($BF291*(Misc_calcs!$G$29:$Z$29))*$F291*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.1918519936087826},null,2830.6346043538488,null,210.9447894526449,null,2619.689814901204,null,361.23440241431581,null,true]
[null,94845095,"FSH32","FSH","22kV",304.60000000000002,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C292, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.1568526229311112E-3,6.6819362156394484E-3,7.2550882808653933E-3,7.8808653437254586E-3,8.5642650759598666E-3,9.3107695820188793E-3,1.0126392969641754E-2,1.1017733631452666E-2,1.1992031706720321E-2,1.3057232239319937E-2,1.4222054599527174E-2,1.5496068794033509E-2,1.6889779351022337E-2,1.8414717535853602E-2,2.0083542728502178E-2,2.1910153877071958E-2,2.3909812033225127E-2,2.6099275076062078E-2,2.8496945841782518E-2,3.1123034998368649E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C292,Demand!$B$9:$B$428,0))*$I292*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG292:$AZ292)*(Misc_calcs!$G$29:$Z$29)*($L292:$AE292))*Calcs!$G292","v":18152.351139636412},null,{"$f":"SUMPRODUCT(($L292:$AE292)*(Misc_calcs!$G$29:$Z$29))*$F292*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13102.014488627929},null,{"$f":"Assumptions!$G$86*$F292","v":1.7947945800000002E-3},null,{"$f":"($F292*Assumptions!$G$37)","v":53822.82},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH292))*(Misc_calcs!$G$29:$Z$29))","v":30497.207901915415},null,{"$f":"SUMPRODUCT(($AG292:$AZ292)*(Misc_calcs!$G$29:$Z$29))*$BF292*$G292","v":2294.052509160671},null,{"$f":"SUMPRODUCT($BF292*(Misc_calcs!$G$29:$Z$29))*$F292*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1676.1008320582771},null,31254.365628264342,null,3970.1533412189483,null,27284.212287045393,null,-3212.9956148700221,null,false]
[null,95348960,"DN24","DN","22kV",1004.8,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C293, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.9205899850325507E-3,5.9205899850325507E-3,5.9205899850325507E-3,5.9205899850325507E-3,5.9205899850325507E-3,6.3981070442064624E-3,6.9475264461791881E-3,7.550662419234952E-3,8.2130718557234059E-3,8.9409062427924027E-3,9.7409766442893876E-3,1.0620825882321591E-2,1.1588808723391152E-2,1.2654180964549986E-2,1.3827198415769943E-2,1.5119226886853954E-2,1.6542864412012172E-2,1.8112077084127466E-2,1.9842350025335818E-2,2.1750855192625811E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.5715000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.5894999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.60975},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.63225},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.6472499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.6674999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.6974999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.7297500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C293,Demand!$B$9:$B$428,0))*$I293*Assumptions!$G$45*Assumptions!$G$48","v":3.762},null,{"$f":"SUMPRODUCT(($AG293:$AZ293)*(Misc_calcs!$G$29:$Z$29)*($L293:$AE293))*Calcs!$G293","v":25036.49329267459},null,{"$f":"SUMPRODUCT(($L293:$AE293)*(Misc_calcs!$G$29:$Z$29))*$F293*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30696.245313987791},null,{"$f":"Assumptions!$G$86*$F293","v":5.9205830399999999E-3},null,{"$f":"($F293*Assumptions!$G$37)","v":177548.15999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH293))*(Misc_calcs!$G$29:$Z$29))","v":100602.73965805849},null,{"$f":"SUMPRODUCT(($AG293:$AZ293)*(Misc_calcs!$G$29:$Z$29))*$BF293*$G293","v":14783.443895472266},null,{"$f":"SUMPRODUCT($BF293*(Misc_calcs!$G$29:$Z$29))*$F293*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18238.940075864615},null,55732.73860666238,null,33022.38397133688,null,22710.354635325501,null,-77892.385022732982,null,false]
[null,96772799,"HGS23","HGS","12.7kV",258.68,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C294, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.8337062570733128E-3,2.0326368211909971E-3,2.255986461406366E-3,2.5069204385482938E-3,2.7890278515661487E-3,3.1063795545109079E-3,3.4635940922142935E-3,3.8659127744551719E-3,4.319285165667138E-3,4.8304664466750375E-3,5.4071283096840585E-3,6.0579852813590022E-3,6.7929386354063752E-3,7.6232403602677539E-3,8.5616799946709194E-3,9.622797539938336E-3,1.0823126110055578E-2,1.218146849647099E-2,1.3719212413470025E-2,1.5460689862061679E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C294,Demand!$B$9:$B$428,0))*$I294*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG294:$AZ294)*(Misc_calcs!$G$29:$Z$29)*($L294:$AE294))*Calcs!$G294","v":3099.4464013416946},null,{"$f":"SUMPRODUCT(($L294:$AE294)*(Misc_calcs!$G$29:$Z$29))*$F294*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4460.6027841141004},null,{"$f":"Assumptions!$G$86*$F294","v":1.5242201640000002E-3},null,{"$f":"($F294*Assumptions!$G$37)","v":45708.756000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH294))*(Misc_calcs!$G$29:$Z$29))","v":25899.598621364024},null,{"$f":"SUMPRODUCT(($AG294:$AZ294)*(Misc_calcs!$G$29:$Z$29))*$BF294*$G294","v":826.62032461145532},null,{"$f":"SUMPRODUCT($BF294*(Misc_calcs!$G$29:$Z$29))*$F294*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1208.8322788172136},null,7560.0491854557949,null,2035.4526034286689,null,5524.5965820271258,null,-20375.002039336898,null,false]
[null,97070295,"FSH32","FSH","22kV",106.28,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C295, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1901795366194244E-3,1.313858258202457E-3,1.4516910018038233E-3,1.6053717711896885E-3,1.7768028329418362E-3,1.9681207562134936E-3,2.1817257440841075E-3,2.4203146755887015E-3,2.6869183311056958E-3,2.9849433342744609E-3,3.3182194118647279E-3,3.6910526500328533E-3,4.1082855123016912E-3,4.5753644826638049E-3,5.098416307867502E-3,5.6843339378231973E-3,6.3408734039931414E-3,7.0767630346661673E-3,7.9018265855026297E-3,8.8271220662947108E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C295,Demand!$B$9:$B$428,0))*$I295*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG295:$AZ295)*(Misc_calcs!$G$29:$Z$29)*($L295:$AE295))*Calcs!$G295","v":4397.7512528666457},null,{"$f":"SUMPRODUCT(($L295:$AE295)*(Misc_calcs!$G$29:$Z$29))*$F295*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1105.1062166330544},null,{"$f":"Assumptions!$G$86*$F295","v":6.2623364400000005E-4},null,{"$f":"($F295*Assumptions!$G$37)","v":18779.675999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH295))*(Misc_calcs!$G$29:$Z$29))","v":10640.9824550741},null,{"$f":"SUMPRODUCT(($AG295:$AZ295)*(Misc_calcs!$G$29:$Z$29))*$BF295*$G295","v":800.43302913196362},null,{"$f":"SUMPRODUCT($BF295*(Misc_calcs!$G$29:$Z$29))*$F295*Assumptions!$G$37*(1+Assumptions!$G$83)","v":204.05321188809253},null,5502.8574694997005,null,1004.4862410200561,null,4498.3712284796447,null,-6142.6112265944548,null,false]
[null,97303581,"RBD12","RBD","12.7kV",37.280999999999999,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C296, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.2593550978583813E-4,2.4842608517304402E-4,2.7347706782624153E-4,3.0139736300675271E-4,3.3253445795529353E-4,3.6727934611900214E-4,4.0607208870475898E-4,4.4940809680701313E-4,4.9784522829850013E-4,5.5201180605590327E-4,6.1261567811062478E-4,6.8045445618369871E-4,7.5642708702839409E-4,8.4154693134164517E-4,9.3695654803032866E-4,1.0439444076863241E-3,1.1639637886384129E-3,1.2986541423657262E-3,1.4498652528937899E-3,1.6196845576357138E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C296,Demand!$B$9:$B$428,0))*$I296*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG296:$AZ296)*(Misc_calcs!$G$29:$Z$29)*($L296:$AE296))*Calcs!$G296","v":507.9640773766393},null,{"$f":"SUMPRODUCT(($L296:$AE296)*(Misc_calcs!$G$29:$Z$29))*$F296*Assumptions!$G$37*(1+Assumptions!$G$83)","v":71.623961783990751},null,{"$f":"Assumptions!$G$86*$F296","v":2.196708363E-4},null,{"$f":"($F296*Assumptions!$G$37)","v":6587.5526999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH296))*(Misc_calcs!$G$29:$Z$29))","v":3732.6539980016696},null,{"$f":"SUMPRODUCT(($AG296:$AZ296)*(Misc_calcs!$G$29:$Z$29))*$BF296*$G296","v":175.70966603583273},null,{"$f":"SUMPRODUCT($BF296*(Misc_calcs!$G$29:$Z$29))*$F296*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.108192507912175},null,579.58803916063005,null,200.8178585437449,null,378.77018061688511,null,-3353.8838173847844,null,false]
[null,97303689,"RBD12","RBD","12.7kV",580.28,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C297, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.4191878548115928E-3,3.4191878548115928E-3,3.4191878548115928E-3,3.4191878548115928E-3,3.4191878548115928E-3,3.4191878548115928E-3,3.7881284260662174E-3,4.2034956141156305E-3,4.6706977116844437E-3,5.196579078813374E-3,5.788918750454718E-3,6.4565607863421356E-3,7.2095630475479625E-3,8.0593670278486865E-3,9.01899174506063E-3,1.0103255128850925E-2,1.1329026835013665E-2,1.2715516980802016E-2,1.4284605941896704E-2,1.60612210907277E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C297,Demand!$B$9:$B$428,0))*$I297*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG297:$AZ297)*(Misc_calcs!$G$29:$Z$29)*($L297:$AE297))*Calcs!$G297","v":5076.102401024159},null,{"$f":"SUMPRODUCT(($L297:$AE297)*(Misc_calcs!$G$29:$Z$29))*$F297*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11165.40689395928},null,{"$f":"Assumptions!$G$86*$F297","v":3.4191838440000002E-3},null,{"$f":"($F297*Assumptions!$G$37)","v":102535.476},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH297))*(Misc_calcs!$G$29:$Z$29))","v":58098.883129755341},null,{"$f":"SUMPRODUCT(($AG297:$AZ297)*(Misc_calcs!$G$29:$Z$29))*$BF297*$G297","v":2734.9267725456134},null,{"$f":"SUMPRODUCT($BF297*(Misc_calcs!$G$29:$Z$29))*$F297*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6082.968232569654},null,16241.50929498344,null,8817.8950051152678,null,7423.6142898681719,null,-50675.268839887169,null,false]
[null,97451005,"LWN21","LWN","22kV",169.34,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C298, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4873015760186871E-3,3.9381519494705542E-3,4.4516211657657971E-3,5.0367184017867921E-3,5.7037768377660829E-3,6.4646508559802873E-3,7.3329428655910965E-3,8.3242642297515143E-3,9.4565354498889927E-3,1.0750331544059482E-2,1.2229279457147307E-2,1.39205153785734E-2,1.5855211038931741E-2,1.806917943465117E-2,2.0603572017086645E-2,2.3505681211321051E-2,2.682986423721323E-2,3.0537412883620309E-2,3.0537412883620309E-2,3.0537412883620309E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C298,Demand!$B$9:$B$428,0))*$I298*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG298:$AZ298)*(Misc_calcs!$G$29:$Z$29)*($L298:$AE298))*Calcs!$G298","v":36815.770189207666},null,{"$f":"SUMPRODUCT(($L298:$AE298)*(Misc_calcs!$G$29:$Z$29))*$F298*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6557.8618390034007},null,{"$f":"Assumptions!$G$86*$F298","v":9.97802082E-4},null,{"$f":"($F298*Assumptions!$G$37)","v":29922.377999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH298))*(Misc_calcs!$G$29:$Z$29))","v":16954.685443566505},null,{"$f":"SUMPRODUCT(($AG298:$AZ298)*(Misc_calcs!$G$29:$Z$29))*$BF298*$G298","v":2792.2859512278278},null,{"$f":"SUMPRODUCT($BF298*(Misc_calcs!$G$29:$Z$29))*$F298*Assumptions!$G$37*(1+Assumptions!$G$83)","v":518.0354193598439},null,43373.632028211068,null,3310.3213705876715,null,40063.310657623399,null,23108.625214056894,null,true]
[null,97517606,"LWN21","LWN","22kV",27.146999999999998,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C299, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.1801747707038893E-4,9.022600722110646E-4,9.9570437116798787E-4,1.0993860132139533E-3,1.2144593395622453E-3,1.3422111567977474E-3,1.4840761082032694E-3,1.6416538417499882E-3,1.8167281857547051E-3,2.0112885680647697E-3,2.2275539424242785E-3,2.4679995167493215E-3,2.7353866127837428E-3,3.0327960254537588E-3,3.3636652936752244E-3,3.731830342933758E-3,4.1415720142623878E-3,4.5976680549622605E-3,4.8954715220954331E-3,4.8954715220954331E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C299,Demand!$B$9:$B$428,0))*$I299*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG299:$AZ299)*(Misc_calcs!$G$29:$Z$29)*($L299:$AE299))*Calcs!$G299","v":6422.3883831415587},null,{"$f":"SUMPRODUCT(($L299:$AE299)*(Misc_calcs!$G$29:$Z$29))*$F299*Assumptions!$G$37*(1+Assumptions!$G$83)","v":184.50486611494651},null,{"$f":"Assumptions!$G$86*$F299","v":1.5995826809999999E-4},null,{"$f":"($F299*Assumptions!$G$37)","v":4796.8748999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH299))*(Misc_calcs!$G$29:$Z$29))","v":2718.0160962353839},null,{"$f":"SUMPRODUCT(($AG299:$AZ299)*(Misc_calcs!$G$29:$Z$29))*$BF299*$G299","v":447.63308561463231},null,{"$f":"SUMPRODUCT($BF299*(Misc_calcs!$G$29:$Z$29))*$F299*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.313248226668462},null,6606.8932492565054,null,460.94633384130077,null,6145.9469154152048,null,3427.9308191798209,null,true]
[null,99269895,"HGS22","HGS","22kV",278.92,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C300, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.5318440267809457E-3,4.981613988218607E-3,5.479716811789717E-3,6.0315493423636546E-3,6.6431251243952213E-3,7.3211459078843435E-3,8.0730815242647767E-3,8.9072591180528633E-3,9.8329628366784563E-3,1.0860545211337043E-2,1.2001551607588239E-2,1.3268859287618083E-2,1.4676832808637953E-2,1.6241497686113111E-2,1.798073447897245E-2,1.9914495709530022E-2,2.2065048316773569E-2,2.4457244661549728E-2,2.7118825460041612E-2,3.0080758422305228E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C300,Demand!$B$9:$B$428,0))*$I300*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG300:$AZ300)*(Misc_calcs!$G$29:$Z$29)*($L300:$AE300))*Calcs!$G300","v":13390.574153086873},null,{"$f":"SUMPRODUCT(($L300:$AE300)*(Misc_calcs!$G$29:$Z$29))*$F300*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10356.307765528696},null,{"$f":"Assumptions!$G$86*$F300","v":1.6434803160000002E-3},null,{"$f":"($F300*Assumptions!$G$37)","v":49285.163999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH300))*(Misc_calcs!$G$29:$Z$29))","v":27926.071004603578},null,{"$f":"SUMPRODUCT(($AG300:$AZ300)*(Misc_calcs!$G$29:$Z$29))*$BF300*$G300","v":1829.5465196117746},null,{"$f":"SUMPRODUCT($BF300*(Misc_calcs!$G$29:$Z$29))*$F300*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1405.3990535810356},null,23746.881918615567,null,3234.9455731928101,null,20511.936345422757,null,-7414.1346591808215,null,false]
[null,99273797,"DMA14","DMA","22kV",42.04,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C301, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.7815002214968792E-4,8.3176760979111622E-4,8.8936103617737032E-4,9.5123588421563488E-4,1.0177217405689977E-3,1.0891741073939961E-3,1.165976467713512E-3,1.2485425168455558E-3,1.337318573316525E-3,1.4327861837776798E-3,1.5354649376224439E-3,1.6459155082769144E-3,1.764742939514596E-3,1.8926001966371743E-3,2.0301920039753783E-3,2.1782789919075236E-3,2.3376821784788018E-3,2.5092878127435519E-3,2.6940526091578888E-3,2.8930094047350256E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":3.9341249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":3.9588749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.00875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.0511249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.0687499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.0751249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.1088749999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.1834999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C301,Demand!$B$9:$B$428,0))*$I301*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},null,{"$f":"SUMPRODUCT(($AG301:$AZ301)*(Misc_calcs!$G$29:$Z$29)*($L301:$AE301))*Calcs!$G301","v":2948.252693718186},null,{"$f":"SUMPRODUCT(($L301:$AE301)*(Misc_calcs!$G$29:$Z$29))*$F301*Assumptions!$G$37*(1+Assumptions!$G$83)","v":192.07033255888558},null,{"$f":"Assumptions!$G$86*$F301","v":2.47712292E-4},null,{"$f":"($F301*Assumptions!$G$37)","v":7428.4679999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH301))*(Misc_calcs!$G$29:$Z$29))","v":4209.1353256616021},null,{"$f":"SUMPRODUCT(($AG301:$AZ301)*(Misc_calcs!$G$29:$Z$29))*$BF301*$G301","v":485.92106236323622},null,{"$f":"SUMPRODUCT($BF301*(Misc_calcs!$G$29:$Z$29))*$F301*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.927562107521055},null,3140.3230262770717,null,517.84862447075727,null,2622.4744018063143,null,-1586.6609238552878,null,false]
[null,99275216,"DMA24","DMA","22kV",344.7,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C302, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.373742525264417E-3,7.1444076296079875E-3,8.0155439812061718E-3,9.0007395074460806E-3,1.0115460857189047E-2,1.1377316802604776E-2,1.2806358904858754E-2,1.4425424746606842E-2,1.6260529791833758E-2,1.834131479965951E-2,2.0701556708895605E-2,2.3379752042163943E-2,2.6419783172653928E-2,2.9871679276371174E-2,3.3792485484653426E-2,3.8247255686248233E-2,4.3310186640194828E-2,4.9065913589960111E-2,5.5610990461308706E-2,6.2160424122971056E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C302,Demand!$B$9:$B$428,0))*$I302*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG302:$AZ302)*(Misc_calcs!$G$29:$Z$29)*($L302:$AE302))*Calcs!$G302","v":14006.016414484777},null,{"$f":"SUMPRODUCT(($L302:$AE302)*(Misc_calcs!$G$29:$Z$29))*$F302*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23018.91118276729},null,{"$f":"Assumptions!$G$86*$F302","v":2.03107581E-3},null,{"$f":"($F302*Assumptions!$G$37)","v":60908.489999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH302))*(Misc_calcs!$G$29:$Z$29))","v":34512.106250132114},null,{"$f":"SUMPRODUCT(($AG302:$AZ302)*(Misc_calcs!$G$29:$Z$29))*$BF302*$G302","v":1298.6495186026962},null,{"$f":"SUMPRODUCT($BF302*(Misc_calcs!$G$29:$Z$29))*$F302*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2146.4605477294663},null,37024.92759725207,null,3445.1100663321622,null,33579.817530919907,null,-932.28871921220707,null,false]
[null,99276570,"MTN24","MTN","22kV",147.55000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C303, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.9824149852707999E-3,3.2367685115482622E-3,3.5144066836562344E-3,3.8175367086890725E-3,4.1485794877146372E-3,4.5101905838046156E-3,4.9052832654978371E-3,5.337053832307424E-3,5.8090094495291643E-3,6.3249987423232342E-3,6.8892454240322872E-3,7.5063852611938434E-3,8.181506707955831E-3,8.9201955758870626E-3,9.7285841417941478E-3,1.0613405136447693E-2,1.1582051101452292E-2,1.2642639650272357E-2,1.38040852230959E-2,1.5076177984272144E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C303,Demand!$B$9:$B$428,0))*$I303*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG303:$AZ303)*(Misc_calcs!$G$29:$Z$29)*($L303:$AE303))*Calcs!$G303","v":7757.1564287473975},null,{"$f":"SUMPRODUCT(($L303:$AE303)*(Misc_calcs!$G$29:$Z$29))*$F303*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3074.3740451936028},null,{"$f":"Assumptions!$G$86*$F303","v":8.6940886500000013E-4},null,{"$f":"($F303*Assumptions!$G$37)","v":26072.084999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH303))*(Misc_calcs!$G$29:$Z$29))","v":14773.023722677677},null,{"$f":"SUMPRODUCT(($AG303:$AZ303)*(Misc_calcs!$G$29:$Z$29))*$BF303*$G303","v":985.89523095028574},null,{"$f":"SUMPRODUCT($BF303*(Misc_calcs!$G$29:$Z$29))*$F303*Assumptions!$G$37*(1+Assumptions!$G$83)","v":393.29531345580114},null,10831.530473941,null,1379.1905444060869,null,9452.3399295349136,null,-5320.6837931427635,null,false]
[null,99276704,"MTN32","MTN","22kV",152.1,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C304, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.9621988129324364E-4,8.9621988129324364E-4,8.9621988129324364E-4,8.9621988129324364E-4,8.9951688998004273E-4,1.0009492317865683E-3,1.1154973122127984E-3,1.2449601637727797E-3,1.3913924118134689E-3,1.5571413911946354E-3,1.7448897296108708E-3,1.9577042101830708E-3,2.1990918474845038E-3,2.4730642509548395E-3,2.7842115104422093E-3,3.1377870235605909E-3,3.539804897297061E-3,3.9971518010387831E-3,4.5177154297334175E-3,5.1105320597966209E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C304,Demand!$B$9:$B$428,0))*$I304*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG304:$AZ304)*(Misc_calcs!$G$29:$Z$29)*($L304:$AE304))*Calcs!$G304","v":1074.6095188494512},null,{"$f":"SUMPRODUCT(($L304:$AE304)*(Misc_calcs!$G$29:$Z$29))*$F304*Assumptions!$G$37*(1+Assumptions!$G$83)","v":877.66445856115399},null,{"$f":"Assumptions!$G$86*$F304","v":8.9621882999999999E-4},null,{"$f":"($F304*Assumptions!$G$37)","v":26876.069999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH304))*(Misc_calcs!$G$29:$Z$29))","v":15228.579520293288},null,{"$f":"SUMPRODUCT(($AG304:$AZ304)*(Misc_calcs!$G$29:$Z$29))*$BF304*$G304","v":507.18145025094475},null,{"$f":"SUMPRODUCT($BF304*(Misc_calcs!$G$29:$Z$29))*$F304*Assumptions!$G$37*(1+Assumptions!$G$83)","v":417.92540479314255},null,1952.2739774106053,null,925.1068550440873,null,1027.167122366518,null,-14201.41239792677,null,false]
[null,99277117,"MTN32","MTN","22kV",18.715,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C305, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.48505730321931E-4,4.882431274203261E-4,5.317386885871848E-4,5.7935962141584651E-4,6.3150973055901014E-4,6.8863311122383615E-4,7.512182184877934E-4,8.1980235088219625E-4,8.9497659063756296E-4,9.7739124733828113E-4,1.0677618565355183E-3,1.1668757901629697E-3,1.2755995414408905E-3,1.3948867533961446E-3,1.525787067231632E-3,1.6694558746159307E-3,1.8271650666087547E-3,2.0003148814730573E-3,2.1904469641422825E-3,2.3992587617125811E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C305,Demand!$B$9:$B$428,0))*$I305*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG305:$AZ305)*(Misc_calcs!$G$29:$Z$29)*($L305:$AE305))*Calcs!$G305","v":603.10205520033935},null,{"$f":"SUMPRODUCT(($L305:$AE305)*(Misc_calcs!$G$29:$Z$29))*$F305*Assumptions!$G$37*(1+Assumptions!$G$83)","v":60.649294617231085},null,{"$f":"Assumptions!$G$86*$F305","v":1.102743945E-4},null,{"$f":"($F305*Assumptions!$G$37)","v":3306.9404999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH305))*(Misc_calcs!$G$29:$Z$29))","v":1873.7860994233324},null,{"$f":"SUMPRODUCT(($AG305:$AZ305)*(Misc_calcs!$G$29:$Z$29))*$BF305*$G305","v":62.405659707077135},null,{"$f":"SUMPRODUCT($BF305*(Misc_calcs!$G$29:$Z$29))*$F305*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.3273230217420329},null,663.75134981757049,null,68.732982728819167,null,595.01836708875135,null,-1278.7677323345811,null,false]
[null,99311940,"MTN32","MTN","22kV",56.468000000000004,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C306, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.2906865855530809E-3,1.4310211223694869E-3,1.5876786615538472E-3,1.7626225164792952E-3,1.9580569838929364E-3,2.1764573048543489E-3,2.4206033817791147E-3,2.6936177250553167E-3,2.9990081625977053E-3,3.3407159131963165E-3,3.7231697005681618E-3,4.1513466707197386E-3,4.6308409717997845E-3,5.1679409644472358E-3,5.7697161532760414E-3,6.4441150683407118E-3,7.2000754811729507E-3,8.0476485154999458E-3,8.9981384105619847E-3,1.0064259917874564E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C306,Demand!$B$9:$B$428,0))*$I306*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG306:$AZ306)*(Misc_calcs!$G$29:$Z$29)*($L306:$AE306))*Calcs!$G306","v":2178.3705649691283},null,{"$f":"SUMPRODUCT(($L306:$AE306)*(Misc_calcs!$G$29:$Z$29))*$F306*Assumptions!$G$37*(1+Assumptions!$G$83)","v":659.99246125930597},null,{"$f":"Assumptions!$G$86*$F306","v":3.3272639640000005E-4},null,{"$f":"($F306*Assumptions!$G$37)","v":9977.8955999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH306))*(Misc_calcs!$G$29:$Z$29))","v":5653.6977537930397},null,{"$f":"SUMPRODUCT(($AG306:$AZ306)*(Misc_calcs!$G$29:$Z$29))*$BF306*$G306","v":188.29403111617589},null,{"$f":"SUMPRODUCT($BF306*(Misc_calcs!$G$29:$Z$29))*$F306*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57.603007085237614},null,2838.3630262284341,null,245.89703820141349,null,2592.4659880270206,null,-3061.2317657660192,null,false]
[null,99321255,"DMA23","DMA","22kV",452.17,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C307, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,2.664324416333767E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C307,Demand!$B$9:$B$428,0))*$I307*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG307:$AZ307)*(Misc_calcs!$G$29:$Z$29)*($L307:$AE307))*Calcs!$G307","v":1605.5271180105483},null,{"$f":"SUMPRODUCT(($L307:$AE307)*(Misc_calcs!$G$29:$Z$29))*$F307*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3693.5530661218763},null,{"$f":"Assumptions!$G$86*$F307","v":2.6643212910000004E-3},null,{"$f":"($F307*Assumptions!$G$37)","v":79898.438999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH307))*(Misc_calcs!$G$29:$Z$29))","v":45272.234067659541},null,{"$f":"SUMPRODUCT(($AG307:$AZ307)*(Misc_calcs!$G$29:$Z$29))*$BF307*$G307","v":1605.5252346782913},null,{"$f":"SUMPRODUCT($BF307*(Misc_calcs!$G$29:$Z$29))*$F307*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3693.5487334715262},null,5299.0801841324246,null,5299.073968149818,null,6.2159826065908419E-3,null,-45272.227851676937,null,false]
[null,99321268,"DMA23","DMA","22kV",255.17000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C308, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,1.503539954698205E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C308,Demand!$B$9:$B$428,0))*$I308*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG308:$AZ308)*(Misc_calcs!$G$29:$Z$29)*($L308:$AE308))*Calcs!$G308","v":906.03612513601422},null,{"$f":"SUMPRODUCT(($L308:$AE308)*(Misc_calcs!$G$29:$Z$29))*$F308*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1176.2512023291649},null,{"$f":"Assumptions!$G$86*$F308","v":1.5035381910000001E-3},null,{"$f":"($F308*Assumptions!$G$37)","v":45088.538999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH308))*(Misc_calcs!$G$29:$Z$29))","v":25548.169863203402},null,{"$f":"SUMPRODUCT(($AG308:$AZ308)*(Misc_calcs!$G$29:$Z$29))*$BF308*$G308","v":906.03506232801726},null,{"$f":"SUMPRODUCT($BF308*(Misc_calcs!$G$29:$Z$29))*$F308*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1176.2498225506447},null,2082.2873274651793,null,2082.2848848786621,null,2.442586517190648E-3,null,-25548.167420616886,null,false]
[null,99417940,"RBD12","RBD","22kV",621.55999999999995,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C309, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3267388977101006E-2,1.4535730248899169E-2,1.5934024073003379E-2,1.7476049246925848E-2,1.9177076154354961E-2,2.1054030368202366E-2,2.3125674352166802E-2,2.5412809274226282E-2,2.7938499170289208E-2,3.0728319946216696E-2,3.3810635984397215E-2,3.7216907430146676E-2,4.0982031576913422E-2,4.5144722151469266E-2,4.9747930725284023E-2,5.4839314950911169E-2,6.0471758847802939E-2,6.6703950946458812E-2,7.3601026749806592E-2,8.1235282693568611E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C309,Demand!$B$9:$B$428,0))*$I309*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG309:$AZ309)*(Misc_calcs!$G$29:$Z$29)*($L309:$AE309))*Calcs!$G309","v":27408.035788572004},null,{"$f":"SUMPRODUCT(($L309:$AE309)*(Misc_calcs!$G$29:$Z$29))*$F309*Assumptions!$G$37*(1+Assumptions!$G$83)","v":64485.401528865055},null,{"$f":"Assumptions!$G$86*$F309","v":3.6624179879999998E-3},null,{"$f":"($F309*Assumptions!$G$37)","v":109829.65199999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH309))*(Misc_calcs!$G$29:$Z$29))","v":62231.92561889215},null,{"$f":"SUMPRODUCT(($AG309:$AZ309)*(Misc_calcs!$G$29:$Z$29))*$BF309*$G309","v":2929.4841882254277},null,{"$f":"SUMPRODUCT($BF309*(Misc_calcs!$G$29:$Z$29))*$F309*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6979.2131102016847},null,91893.437317437056,null,9908.6972984271124,null,81984.740019009943,null,19752.814400117793,null,true]
[null,99432149,"MTN32","MTN","22kV",53.314,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C310, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.5561626075956848E-4,7.1935175358185839E-4,7.8987766889719287E-4,8.6794921137696977E-4,9.5440777244967887E-4,1.0501909273616405E-3,1.15634360410825E-3,1.274030562558824E-3,1.4045503385000956E-3,1.5493508256761053E-3,1.710046689438232E-3,1.8884388285984985E-3,2.0865361277935352E-3,2.3065797714414329E-3,2.5510704225745525E-3,2.8227986058661303E-3,3.1248786744951249E-3,3.4607867856235597E-3,3.8344033597668891E-3,4.2500605558621046E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C310,Demand!$B$9:$B$428,0))*$I310*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG310:$AZ310)*(Misc_calcs!$G$29:$Z$29)*($L310:$AE310))*Calcs!$G310","v":984.43358983351936},null,{"$f":"SUMPRODUCT(($L310:$AE310)*(Misc_calcs!$G$29:$Z$29))*$F310*Assumptions!$G$37*(1+Assumptions!$G$83)","v":281.79941604297682},null,{"$f":"Assumptions!$G$86*$F310","v":3.1414208220000001E-4},null,{"$f":"($F310*Assumptions!$G$37)","v":9420.5837999999985},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH310))*(Misc_calcs!$G$29:$Z$29))","v":5337.912482215097},null,{"$f":"SUMPRODUCT(($AG310:$AZ310)*(Misc_calcs!$G$29:$Z$29))*$BF310*$G310","v":177.77693516554154},null,{"$f":"SUMPRODUCT($BF310*(Misc_calcs!$G$29:$Z$29))*$F310*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51.347922726807546},null,1266.2330058764962,null,229.1248578923491,null,1037.1081479841471,null,-4300.8043342309502,null,false]
[null,99453467,"DMA23","DMA","22kV",183.86,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C311, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.083359548813779E-3,1.2439894883116915E-3,1.4396058993437623E-3,1.6702362815640295E-3,1.9425138205833837E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C311,Demand!$B$9:$B$428,0))*$I311*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG311:$AZ311)*(Misc_calcs!$G$29:$Z$29)*($L311:$AE311))*Calcs!$G311","v":697.05727926483485},null,{"$f":"SUMPRODUCT(($L311:$AE311)*(Misc_calcs!$G$29:$Z$29))*$F311*Assumptions!$G$37*(1+Assumptions!$G$83)","v":651.07187087054319},null,{"$f":"Assumptions!$G$86*$F311","v":1.0833582780000002E-3},null,{"$f":"($F311*Assumptions!$G$37)","v":32488.062000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH311))*(Misc_calcs!$G$29:$Z$29))","v":18408.459109803578},null,{"$f":"SUMPRODUCT(($AG311:$AZ311)*(Misc_calcs!$G$29:$Z$29))*$BF311*$G311","v":652.83382278335728},null,{"$f":"SUMPRODUCT($BF311*(Misc_calcs!$G$29:$Z$29))*$F311*Assumptions!$G$37*(1+Assumptions!$G$83)","v":610.6816287581845},null,1348.129150135378,null,1263.5154515415418,null,84.613698593836261,null,-18323.845411209742,null,false]
[null,99455430,"DMA23","DMA","22kV",332.4,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C312, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.958602817500816E-3,1.958602817500816E-3,1.958602817500816E-3,2.1494499211247922E-3,2.3859668917408459E-3,2.6521244245494889E-3,2.9518538176649288E-3,3.2896257105335491E-3,3.6705256540800384E-3,4.100340414478148E-3,4.5856565487667235E-3,5.1339730122728442E-3,5.75382981163428E-3,6.4549550077886604E-3,7.248432705948828E-3,8.1468950504204659E-3,9.1647416781337147E-3,1.0318390583967722E-2,1.1626564922522422E-2,1.3110620925447042E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C312,Demand!$B$9:$B$428,0))*$I312*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG312:$AZ312)*(Misc_calcs!$G$29:$Z$29)*($L312:$AE312))*Calcs!$G312","v":2941.6614095809082},null,{"$f":"SUMPRODUCT(($L312:$AE312)*(Misc_calcs!$G$29:$Z$29))*$F312*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4909.8889870082121},null,{"$f":"Assumptions!$G$86*$F312","v":1.9586005200000001E-3},null,{"$f":"($F312*Assumptions!$G$37)","v":58735.079999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH312))*(Misc_calcs!$G$29:$Z$29))","v":33280.603764270141},null,{"$f":"SUMPRODUCT(($AG312:$AZ312)*(Misc_calcs!$G$29:$Z$29))*$BF312*$G312","v":1180.2565141585335},null,{"$f":"SUMPRODUCT($BF312*(Misc_calcs!$G$29:$Z$29))*$F312*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1996.008442553632},null,7851.5503965891203,null,3176.2649567121653,null,4675.285439876955,null,-28605.318324393185,null,false]
[null,99594730,"HGS23","HGS","12.7kV",22.042000000000002,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C313, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.298782289511221E-4,1.4138329383124354E-4,1.5591425746336909E-4,1.7214639656745352E-4,1.9029049400674458E-4,2.1058434846081813E-4,2.3329631097923094E-4,2.587292908585282E-4,2.8722529368586469E-4,3.1917056285730148E-4,3.5500140548828756E-4,3.9521079454312076E-4,4.4035585139555564E-4,4.9106632709438713E-4,5.4805421657318622E-4,6.1212465817066697E-4,6.841882914108287E-4,7.6527526936323934E-4,8.5655114844220676E-4,9.593349086390279E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C313,Demand!$B$9:$B$428,0))*$I313*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG313:$AZ313)*(Misc_calcs!$G$29:$Z$29)*($L313:$AE313))*Calcs!$G313","v":200.98059257196203},null,{"$f":"SUMPRODUCT(($L313:$AE313)*(Misc_calcs!$G$29:$Z$29))*$F313*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.664390216883593},null,{"$f":"Assumptions!$G$86*$F313","v":1.2987807660000002E-4},null,{"$f":"($F313*Assumptions!$G$37)","v":3894.8213999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH313))*(Misc_calcs!$G$29:$Z$29))","v":2206.8925035260008},null,{"$f":"SUMPRODUCT(($AG313:$AZ313)*(Misc_calcs!$G$29:$Z$29))*$BF313*$G313","v":70.435925448761779},null,{"$f":"SUMPRODUCT($BF313*(Misc_calcs!$G$29:$Z$29))*$F313*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.7769240403517035},null,225.64498278884562,null,79.212849489113481,null,146.43213329973213,null,-2060.4603702262689,null,false]
[null,99620197,"LWN21","LWN","22kV",300.47000000000003,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C314, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.5787698037077982E-3,7.2396280596486971E-3,7.9715858724333406E-3,8.7825569871834257E-3,9.68135429839595E-3,1.067779334915183E-2,1.1782807845090825E-2,1.3008578585664211E-2,1.4368677379495806E-2,1.5878227694298752E-2,1.7554083996981492E-2,1.9415031968866986E-2,2.1482012037182488E-2,2.3778368950321961E-2,2.63301304443836E-2,2.9166318406101878E-2,3.2319296336954392E-2,3.5825157369877694E-2,3.972415758920525E-2,4.406119996232899E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C314,Demand!$B$9:$B$428,0))*$I314*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG314:$AZ314)*(Misc_calcs!$G$29:$Z$29)*($L314:$AE314))*Calcs!$G314","v":51300.036253738494},null,{"$f":"SUMPRODUCT(($L314:$AE314)*(Misc_calcs!$G$29:$Z$29))*$F314*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16312.561683151669},null,{"$f":"Assumptions!$G$86*$F314","v":1.7704593810000003E-3},null,{"$f":"($F314*Assumptions!$G$37)","v":53093.048999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH314))*(Misc_calcs!$G$29:$Z$29))","v":30083.703408695099},null,{"$f":"SUMPRODUCT(($AG314:$AZ314)*(Misc_calcs!$G$29:$Z$29))*$BF314*$G314","v":4954.518482139043},null,{"$f":"SUMPRODUCT($BF314*(Misc_calcs!$G$29:$Z$29))*$F314*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1630.9572500554984},null,67612.597936890161,null,6585.4757321945417,null,61027.122204695617,null,30943.418796000518,null,true]
[null,105131642,"MTN32","MTN","22kV",239.1,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C315, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.4088505826246847E-3,1.4088505826246847E-3,1.4088505826246847E-3,1.4088505826246847E-3,1.41403345426843E-3,1.573484295333126E-3,1.7535529740307695E-3,1.9570675552798918E-3,2.1872578939158473E-3,2.4478139818187852E-3,2.7429528885598892E-3,3.0774955730096792E-3,3.4569550344085783E-3,3.88763749114597E-3,4.3767585282493884E-3,4.9325764453210857E-3,5.5645453710961683E-3,6.2834910955185588E-3,7.1018130128156481E-3,8.0337160782207213E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C315,Demand!$B$9:$B$428,0))*$I315*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG315:$AZ315)*(Misc_calcs!$G$29:$Z$29)*($L315:$AE315))*Calcs!$G315","v":1689.277685449729},null,{"$f":"SUMPRODUCT(($L315:$AE315)*(Misc_calcs!$G$29:$Z$29))*$F315*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2168.8485971864202},null,{"$f":"Assumptions!$G$86*$F315","v":1.4088489300000001E-3},null,{"$f":"($F315*Assumptions!$G$37)","v":42248.969999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH315))*(Misc_calcs!$G$29:$Z$29))","v":23939.206859317059},null,{"$f":"SUMPRODUCT(($AG315:$AZ315)*(Misc_calcs!$G$29:$Z$29))*$BF315*$G315","v":797.28523836292504},null,{"$f":"SUMPRODUCT($BF315*(Misc_calcs!$G$29:$Z$29))*$F315*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1032.7602070159669},null,3858.126282636149,null,1830.0454453788921,null,2028.0808372572569,null,-21911.126022059801,null,false]
[null,105750609,"MTN32","MTN","22kV",342.58,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C316, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.9941084038294904E-3,7.6037580815001768E-3,8.2704330140893727E-3,8.9996558440755617E-3,9.7974954392383781E-3,1.0670621643713935E-2,1.1626365564903946E-2,1.267278595917588E-2,1.3818742336752617E-2,1.5073975469531452E-2,1.644919605539627E-2,1.7956182369558243E-2,1.9607887818310965E-2,2.141855940412557E-2,2.3403868214128546E-2,2.5581053157683713E-2,2.7969079304122572E-2,3.0588812309827431E-2,3.3463210576188562E-2,3.6617536947879031E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C316,Demand!$B$9:$B$428,0))*$I316*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG316:$AZ316)*(Misc_calcs!$G$29:$Z$29)*($L316:$AE316))*Calcs!$G316","v":9280.0419543680491},null,{"$f":"SUMPRODUCT(($L316:$AE316)*(Misc_calcs!$G$29:$Z$29))*$F316*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17084.26602005271},null,{"$f":"Assumptions!$G$86*$F316","v":2.0185841339999998E-3},null,{"$f":"($F316*Assumptions!$G$37)","v":60533.885999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH316))*(Misc_calcs!$G$29:$Z$29))","v":34299.847285089243},null,{"$f":"SUMPRODUCT(($AG316:$AZ316)*(Misc_calcs!$G$29:$Z$29))*$BF316*$G316","v":1142.3420199011746},null,{"$f":"SUMPRODUCT($BF316*(Misc_calcs!$G$29:$Z$29))*$F316*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2120.1390916353967},null,26364.307974420757,null,3262.481111536571,null,23101.826862884187,null,-11198.020422205056,null,false]
[null,107368855,"MTN32","MTN","22kV",301.44,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C317, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.8900007853850091E-3,7.6391408784985855E-3,8.4754171519939008E-3,9.4093102530197412E-3,1.0452587256936437E-2,1.1618461606136127E-2,1.2921773099870658E-2,1.4379190462574812E-2,1.6009439337916202E-2,1.7833558916092257E-2,1.987519080787821E-2,2.2160904236412794E-2,2.4720562133231684E-2,2.7587733305995864E-2,3.0800156500027091E-2,3.4400262913519587E-2,3.8435764557710098E-2,4.296031679025826E-2,4.8034264406031812E-2,5.3725481859532978E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C317,Demand!$B$9:$B$428,0))*$I317*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG317:$AZ317)*(Misc_calcs!$G$29:$Z$29)*($L317:$AE317))*Calcs!$G317","v":11628.675056745307},null,{"$f":"SUMPRODUCT(($L317:$AE317)*(Misc_calcs!$G$29:$Z$29))*$F317*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18807.710229878357},null,{"$f":"Assumptions!$G$86*$F317","v":1.776174912E-3},null,{"$f":"($F317*Assumptions!$G$37)","v":53264.447999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH317))*(Misc_calcs!$G$29:$Z$29))","v":30180.821897417554},null,{"$f":"SUMPRODUCT(($AG317:$AZ317)*(Misc_calcs!$G$29:$Z$29))*$BF317*$G317","v":1005.1596079135095},null,{"$f":"SUMPRODUCT($BF317*(Misc_calcs!$G$29:$Z$29))*$F317*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1641.5046068278159},null,30436.385286623663,null,2646.6642147413254,null,27789.721071882337,null,-2391.1008255352172,null,false]
[null,107720161,"MTN32","MTN","22kV",219.14999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C318, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.8641589805615143E-3,5.3655028992440684E-3,5.9221688110588297E-3,6.5404714042252149E-3,7.2274610660386703E-3,7.9910107143001709E-3,8.8399129636853764E-3,9.7839888639639147E-3,1.0834209595555356E-2,1.2002832674374202E-2,1.3303554404429301E-2,1.4751680525620415E-2,1.6364317238327937E-2,1.816058504875526E-2,2.0161858172963554E-2,2.2392032566948432E-2,2.4877826019223108E-2,2.764911415598531E-2,3.0739306672425842E-2,3.4185768623102908E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C318,Demand!$B$9:$B$428,0))*$I318*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG318:$AZ318)*(Misc_calcs!$G$29:$Z$29)*($L318:$AE318))*Calcs!$G318","v":7700.1052234549898},null,{"$f":"SUMPRODUCT(($L318:$AE318)*(Misc_calcs!$G$29:$Z$29))*$F318*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9057.5889586013909},null,{"$f":"Assumptions!$G$86*$F318","v":1.2912975449999998E-3},null,{"$f":"($F318*Assumptions!$G$37)","v":38723.804999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH318))*(Misc_calcs!$G$29:$Z$29))","v":21941.769900540923},null,{"$f":"SUMPRODUCT(($AG318:$AZ318)*(Misc_calcs!$G$29:$Z$29))*$BF318*$G318","v":730.76143867517771},null,{"$f":"SUMPRODUCT($BF318*(Misc_calcs!$G$29:$Z$29))*$F318*Assumptions!$G$37*(1+Assumptions!$G$83)","v":867.60749211673954},null,16757.694182056381,null,1598.3689307919171,null,15159.325251264463,null,-6782.44464927646,null,false]
[null,108459659,"FSH23","FSH","22kV",229.2,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C319, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3505167441973135E-3,1.3505167441973135E-3,1.3505167441973135E-3,1.3505167441973135E-3,1.4261447626706229E-3,1.5890724167132771E-3,1.7732641880364866E-3,1.9816603419696571E-3,2.217621934649563E-3,2.4849923390319112E-3,2.7881678921625489E-3,3.1321790282458828E-3,3.5227834674043668E-3,3.9665732664062895E-3,4.4710978097490372E-3,5.0450051327349836E-3,5.6982043288013543E-3,6.4420522085449836E-3,7.2895678558882529E-3,8.2556792771906022E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.94762500000000005},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.93900000000000006},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.93524999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.93149999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.92287500000000011},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91762500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C319,Demand!$B$9:$B$428,0))*$I319*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},null,{"$f":"SUMPRODUCT(($AG319:$AZ319)*(Misc_calcs!$G$29:$Z$29)*($L319:$AE319))*Calcs!$G319","v":1513.8253098673049},null,{"$f":"SUMPRODUCT(($L319:$AE319)*(Misc_calcs!$G$29:$Z$29))*$F319*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2105.7277332567819},null,{"$f":"Assumptions!$G$86*$F319","v":1.3505151600000001E-3},null,{"$f":"($F319*Assumptions!$G$37)","v":40499.639999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH319))*(Misc_calcs!$G$29:$Z$29))","v":22947.997541428143},null,{"$f":"SUMPRODUCT(($AG319:$AZ319)*(Misc_calcs!$G$29:$Z$29))*$BF319*$G319","v":684.73648928542082},null,{"$f":"SUMPRODUCT($BF319*(Misc_calcs!$G$29:$Z$29))*$F319*Assumptions!$G$37*(1+Assumptions!$G$83)","v":949.00733741869499},null,3619.5530431240868,null,1633.7438267041157,null,1985.8092164199711,null,-20962.188325008174,null,false]
[null,110938301,"HGS23","HGS","22kV",118.75,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C320, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.0631982475366392E-3,2.3118190136826389E-3,2.5928188447711638E-3,2.9105763143795595E-3,3.2700756646758225E-3,3.6769917890156923E-3,4.1377872491188076E-3,4.6598230413901418E-3,5.2514850721980914E-3,5.9223285823361439E-3,6.6832430815335613E-3,7.546640720520725E-3,8.5266714474073798E-3,9.6394687745572846E-3,1.0903430530390289E-2,1.2339539597504716E-2,1.3971730355506197E-2,1.5827307366897712E-2,1.7937423782137217E-2,2.033762801244204E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C320,Demand!$B$9:$B$428,0))*$I320*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG320:$AZ320)*(Misc_calcs!$G$29:$Z$29)*($L320:$AE320))*Calcs!$G320","v":3883.7382027845938},null,{"$f":"SUMPRODUCT(($L320:$AE320)*(Misc_calcs!$G$29:$Z$29))*$F320*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2563.5626741260457},null,{"$f":"Assumptions!$G$86*$F320","v":6.9971062500000009E-4},null,{"$f":"($F320*Assumptions!$G$37)","v":20983.125},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH320))*(Misc_calcs!$G$29:$Z$29))","v":11889.505707000842},null,{"$f":"SUMPRODUCT(($AG320:$AZ320)*(Misc_calcs!$G$29:$Z$29))*$BF320*$G320","v":379.46947405137746},null,{"$f":"SUMPRODUCT($BF320*(Misc_calcs!$G$29:$Z$29))*$F320*Assumptions!$G$37*(1+Assumptions!$G$83)","v":254.74612129845974},null,6447.30087691064,null,634.21559534983726,null,5813.0852815608032,null,-6076.4204254400393,null,false]
[null,112744055,"FSH32","FSH","22kV",170.32,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C321, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.796539146850561E-3,3.0813054766412945E-3,3.3974590387656749E-3,3.7485940952099411E-3,4.1387260889061365E-3,4.5723417208609132E-3,5.0544550377001011E-3,5.5906702554988511E-3,6.187252133788004E-3,6.851204812350532E-3,7.590360134151302E-3,8.4134766019411909E-3,9.3303502553838472E-3,1.035193891181169E-2,1.1490501388991478E-2,1.2759753524888454E-2,1.4175043029960047E-2,1.5753545454904611E-2,1.7514483834310278E-2,1.9479374877967495E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C321,Demand!$B$9:$B$428,0))*$I321*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG321:$AZ321)*(Misc_calcs!$G$29:$Z$29)*($L321:$AE321))*Calcs!$G321","v":9973.6542229753686},null,{"$f":"SUMPRODUCT(($L321:$AE321)*(Misc_calcs!$G$29:$Z$29))*$F321*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4017.7776199742871},null,{"$f":"Assumptions!$G$86*$F321","v":1.003576536E-3},null,{"$f":"($F321*Assumptions!$G$37)","v":30095.543999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH321))*(Misc_calcs!$G$29:$Z$29))","v":17052.805153822173},null,{"$f":"SUMPRODUCT(($AG321:$AZ321)*(Misc_calcs!$G$29:$Z$29))*$BF321*$G321","v":1282.7413767572075},null,{"$f":"SUMPRODUCT($BF321*(Misc_calcs!$G$29:$Z$29))*$F321*Assumptions!$G$37*(1+Assumptions!$G$83)","v":524.04869102452847},null,13991.431842949656,null,1806.7900677817361,null,12184.64177516792,null,-4868.1633786542534,null,false]
[null,114317397,"HGS23","HGS","22kV",104.11000000000001,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C322, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.1334685727297038E-4,1.0030688257466269E-3,1.1026247205641272E-3,1.2131470822528258E-3,1.3359028045847442E-3,1.47230937183059E-3,1.6239530821168743E-3,1.7926095017503213E-3,1.9802664257208284E-3,2.1891496537154087E-3,2.4217519293410518E-3,2.6808654333936813E-3,2.9696182705183033E-3,3.2915154431517406E-3,3.6504848679770993E-3,4.0509290590953631E-3,4.4977831796875201E-3,4.9965802511720437E-3,5.553524406963677E-3,6.1755731882665805E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C322,Demand!$B$9:$B$428,0))*$I322*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG322:$AZ322)*(Misc_calcs!$G$29:$Z$29)*($L322:$AE322))*Calcs!$G322","v":1351.6178091390118},null,{"$f":"SUMPRODUCT(($L322:$AE322)*(Misc_calcs!$G$29:$Z$29))*$F322*Assumptions!$G$37*(1+Assumptions!$G$83)","v":783.90113609282139},null,{"$f":"Assumptions!$G$86*$F322","v":6.1344735300000014E-4},null,{"$f":"($F322*Assumptions!$G$37)","v":18396.237000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH322))*(Misc_calcs!$G$29:$Z$29))","v":10423.717382365116},null,{"$f":"SUMPRODUCT(($AG322:$AZ322)*(Misc_calcs!$G$29:$Z$29))*$BF322*$G322","v":332.68687952411716},null,{"$f":"SUMPRODUCT($BF322*(Misc_calcs!$G$29:$Z$29))*$F322*Assumptions!$G$37*(1+Assumptions!$G$83)","v":195.80565782320352},null,2135.5189452318332,null,528.49253734732065,null,1607.0264078845125,null,-8816.6909744806035,null,false]
[null,114318838,"STO21","STO","22kV",376.12,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C323, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.3812697397881237E-3,3.826825059330922E-3,4.3379030490031806E-3,4.9246304334453856E-3,5.5987461031743943E-3,6.373862559831538E-3,7.2657702679257193E-3,8.2927920095654632E-3,9.4761955184005896E-3,1.0840674045497267E-2,1.2414906116043936E-2,1.4232207610030176E-2,1.6331291487186018E-2,1.8757153028852197E-2,2.1562101448173193E-2,2.4806962196400106E-2,2.856247835044199E-2,3.2910944202350328E-2,3.7948109698685679E-2,4.3785400829248568E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C323,Demand!$B$9:$B$428,0))*$I323*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG323:$AZ323)*(Misc_calcs!$G$29:$Z$29)*($L323:$AE323))*Calcs!$G323","v":14315.13385517293},null,{"$f":"SUMPRODUCT(($L323:$AE323)*(Misc_calcs!$G$29:$Z$29))*$F323*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15748.123260597749},null,{"$f":"Assumptions!$G$86*$F323","v":2.216211876E-3},null,{"$f":"($F323*Assumptions!$G$37)","v":66460.403999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH323))*(Misc_calcs!$G$29:$Z$29))","v":37657.944307512895},null,{"$f":"SUMPRODUCT(($AG323:$AZ323)*(Misc_calcs!$G$29:$Z$29))*$BF323*$G323","v":2284.0023454600205},null,{"$f":"SUMPRODUCT($BF323*(Misc_calcs!$G$29:$Z$29))*$F323*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2555.6018776657666},null,30063.257115770677,null,4839.604223125787,null,25223.652892644888,null,-12434.291414868007,null,false]
[null,115493146,"HGS23","HGS","22kV",185.72,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C324, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.2695178596542042E-3,3.6523450511825556E-3,4.0835869494412263E-3,4.5695995398861208E-3,5.1175922272494786E-3,5.735744060802881E-3,6.4333359340342632E-3,7.2209009675597031E-3,8.1103955907189454E-3,9.1153941866091263E-3,1.0251310563242837E-2,1.1535649966856132E-2,1.2988295869865102E-2,1.4631836354382321E-2,1.6491935582591748E-2,1.859775660907784E-2,2.098244266044505E-2,2.3683664999100108E-2,2.6744246617827774E-2,3.0212872299063036E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C324,Demand!$B$9:$B$428,0))*$I324*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG324:$AZ324)*(Misc_calcs!$G$29:$Z$29)*($L324:$AE324))*Calcs!$G324","v":5907.1989699125179},null,{"$f":"SUMPRODUCT(($L324:$AE324)*(Misc_calcs!$G$29:$Z$29))*$F324*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6100.3504952900994},null,{"$f":"Assumptions!$G$86*$F324","v":1.0943179560000001E-3},null,{"$f":"($F324*Assumptions!$G$37)","v":32816.723999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH324))*(Misc_calcs!$G$29:$Z$29))","v":18594.6863149827},null,{"$f":"SUMPRODUCT(($AG324:$AZ324)*(Misc_calcs!$G$29:$Z$29))*$BF324*$G324","v":593.474279754289},null,{"$f":"SUMPRODUCT($BF324*(Misc_calcs!$G$29:$Z$29))*$F324*Assumptions!$G$37*(1+Assumptions!$G$83)","v":623.09991737036057},null,12007.549465202617,null,1216.5741971246496,null,10790.975268077967,null,-7803.7110469047329,null,false]
[null,115734328,"MTN32","MTN","22kV",453.4,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C325, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.1645337466742145E-3,9.946125673574939E-3,1.07992679794628E-2,1.1730743095354965E-2,1.2747990103218003E-2,1.3859169167719499E-2,1.5073232345487759E-2,1.6400001406765067E-2,1.7850253367783959E-2,1.9435814501994945E-2,2.1169663675067698E-2,2.3066045933075485E-2,2.5140597366229572E-2,2.741048237280375E-2,2.9894544560416576E-2,3.2613472645648144E-2,3.5589982849193277E-2,3.8849019433639359E-2,4.2417975195877193E-2,4.6326933907617683E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C325,Demand!$B$9:$B$428,0))*$I325*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG325:$AZ325)*(Misc_calcs!$G$29:$Z$29)*($L325:$AE325))*Calcs!$G325","v":11912.745630651545},null,{"$f":"SUMPRODUCT(($L325:$AE325)*(Misc_calcs!$G$29:$Z$29))*$F325*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29029.617193510476},null,{"$f":"Assumptions!$G$86*$F325","v":2.6715688200000002E-3},null,{"$f":"($F325*Assumptions!$G$37)","v":80115.779999999984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH325))*(Misc_calcs!$G$29:$Z$29))","v":45395.384316245742},null,{"$f":"SUMPRODUCT(($AG325:$AZ325)*(Misc_calcs!$G$29:$Z$29))*$BF325*$G325","v":1511.8742244824352},null,{"$f":"SUMPRODUCT($BF325*(Misc_calcs!$G$29:$Z$29))*$F325*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3713.6705637601212},null,40942.362824162017,null,5225.544788242556,null,35716.818035919459,null,-9678.5662803262821,null,false]
[null,115735796,"MTN32","MTN","22kV",165.19,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C326, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.3389707313919575E-3,3.6237329069648081E-3,3.9345634705060875E-3,4.2739335066645061E-3,4.644553341752497E-3,5.0493960185610601E-3,5.4917230947311938E-3,5.9751129959936516E-3,6.5034921787036435E-3,7.0811693815274485E-3,7.7128732741165267E-3,8.4037938413867221E-3,9.1596278758876559E-3,9.9866289880093766E-3,1.0891662584771096E-2,1.1882266313045033E-2,1.2966716512700129E-2,1.4154101279759339E-2,1.5454400799750672E-2,1.6878575677546019E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C326,Demand!$B$9:$B$428,0))*$I326*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG326:$AZ326)*(Misc_calcs!$G$29:$Z$29)*($L326:$AE326))*Calcs!$G326","v":4340.2436054859481},null,{"$f":"SUMPRODUCT(($L326:$AE326)*(Misc_calcs!$G$29:$Z$29))*$F326*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3853.4150008908641},null,{"$f":"Assumptions!$G$86*$F326","v":9.7334903700000005E-4},null,{"$f":"($F326*Assumptions!$G$37)","v":29189.072999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH326))*(Misc_calcs!$G$29:$Z$29))","v":16539.178507279739},null,{"$f":"SUMPRODUCT(($AG326:$AZ326)*(Misc_calcs!$G$29:$Z$29))*$BF326*$G326","v":550.83039951974729},null,{"$f":"SUMPRODUCT($BF326*(Misc_calcs!$G$29:$Z$29))*$F326*Assumptions!$G$37*(1+Assumptions!$G$83)","v":492.95565158052221},null,8193.6586063768118,null,1043.7860511002696,null,7149.8725552765427,null,-9389.3059520031966,null,false]
[null,115736212,"DMA24","DMA","22kV",332.3,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C327, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.6060369629961958E-3,7.4075060655083968E-3,8.3135410917509513E-3,9.3382794696602409E-3,1.049781153449145E-2,1.1810453977556621E-2,1.3297061920746818E-2,1.4981385104288366E-2,1.6890474457711847E-2,1.9055146218408977E-2,2.1510511784434694E-2,2.429658265669388E-2,2.7458961161274491E-2,3.1049629169391885E-2,3.5127848777568221E-2,3.9761190905585365E-2,4.5026710050206711E-2,5.1012286039583674E-2,5.7818156613434167E-2,5.9924307908509666E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C327,Demand!$B$9:$B$428,0))*$I327*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG327:$AZ327)*(Misc_calcs!$G$29:$Z$29)*($L327:$AE327))*Calcs!$G327","v":14446.110680222635},null,{"$f":"SUMPRODUCT(($L327:$AE327)*(Misc_calcs!$G$29:$Z$29))*$F327*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22888.692746227516},null,{"$f":"Assumptions!$G$86*$F327","v":1.9580112900000001E-3},null,{"$f":"($F327*Assumptions!$G$37)","v":58717.409999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH327))*(Misc_calcs!$G$29:$Z$29))","v":33270.591548937933},null,{"$f":"SUMPRODUCT(($AG327:$AZ327)*(Misc_calcs!$G$29:$Z$29))*$BF327*$G327","v":1251.9327967266493},null,{"$f":"SUMPRODUCT($BF327*(Misc_calcs!$G$29:$Z$29))*$F327*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1994.8076554293184},null,37334.803426450148,null,3246.7404521559674,null,34088.062974294182,null,817.4714253562488,null,true]
[null,115907525,"HGS23","HGS","12.7kV",318.10000000000002,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C328, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.429726918431999E-3,6.9780824366215003E-3,7.5766368422300785E-3,8.2301486074821684E-3,8.9438369030296581E-3,9.7234268024957507E-3,1.0575198961401978E-2,1.1506044215906414E-2,1.2523523591292629E-2,1.3635934259119086E-2,1.4852382035816136E-2,1.6182861074793373E-2,1.7638341469337515E-2,1.9230865555334969E-2,2.0973653781800869E-2,2.2881221104059719E-2,2.4969504949996439E-2,2.7256005914955184E-2,2.9759942456569342E-2,3.2502420988119077E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C328,Demand!$B$9:$B$428,0))*$I328*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG328:$AZ328)*(Misc_calcs!$G$29:$Z$29)*($L328:$AE328))*Calcs!$G328","v":8048.6438105145007},null,{"$f":"SUMPRODUCT(($L328:$AE328)*(Misc_calcs!$G$29:$Z$29))*$F328*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14289.124346900093},null,{"$f":"Assumptions!$G$86*$F328","v":1.8743406300000002E-3},null,{"$f":"($F328*Assumptions!$G$37)","v":56208.27},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH328))*(Misc_calcs!$G$29:$Z$29))","v":31848.856971763929},null,{"$f":"SUMPRODUCT(($AG328:$AZ328)*(Misc_calcs!$G$29:$Z$29))*$BF328*$G328","v":1016.498860595732},null,{"$f":"SUMPRODUCT($BF328*(Misc_calcs!$G$29:$Z$29))*$F328*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1827.9641827606865},null,22337.768157414594,null,2844.4630433564184,null,19493.305114058174,null,-12355.551857705756,null,false]
[null,116484991,"HGS23","HGS","22kV",86.501999999999995,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C329, Demand!$B$9:$B$428,0))","v":3},{"$f":"1/(H329+1)","v":0.25},null,null,2.0730239211492214E-3,2.2566928671179827E-3,2.4577323024402168E-3,2.6778394855310477E-3,2.9188808288974351E-3,3.182908970723178E-3,3.4721815835229014E-3,3.7891820975694225E-3,4.1366425350430388E-3,4.5175686709728021E-3,4.9352677592324557E-3,5.3933790863306009E-3,5.8959076427314936E-3,6.4472612312195185E-3,7.0522913646631387E-3,7.7163383417594034E-3,8.4452809292968473E-3,9.2455911235470173E-3,1.012439451200832E-2,1.1089536810347939E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C329,Demand!$B$9:$B$428,0))*$I329*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG329:$AZ329)*(Misc_calcs!$G$29:$Z$29)*($L329:$AE329))*Calcs!$G329","v":2684.8331070596619},null,{"$f":"SUMPRODUCT(($L329:$AE329)*(Misc_calcs!$G$29:$Z$29))*$F329*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1295.6818910435272},null,{"$f":"Assumptions!$G$86*$F329","v":5.0969573459999998E-4},null,{"$f":"($F329*Assumptions!$G$37)","v":15284.903399999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH329))*(Misc_calcs!$G$29:$Z$29))","v":8660.7665066693626},null,{"$f":"SUMPRODUCT(($AG329:$AZ329)*(Misc_calcs!$G$29:$Z$29))*$BF329*$G329","v":276.4199447948821},null,{"$f":"SUMPRODUCT($BF329*(Misc_calcs!$G$29:$Z$29))*$F329*Assumptions!$G$37*(1+Assumptions!$G$83)","v":135.17383688951867},null,3980.5149981031891,null,{"$f":"BL329+BN329","v":411.59378168440077},null,{"$f":"BP329-BR329","v":3568.9212164187884},null,{"$f":"BT329-BJ329","v":-5091.8452902505742},null,{"$f":"BV329>0","v":false}]
[null,116523958,"LWN21","LWN","22kV",88.918000000000006,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C330, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.797291600544283E-3,1.9505725686875528E-3,2.1178855540314812E-3,2.3005606849421547E-3,2.5000568681030847E-3,2.7179744244712895E-3,2.9560689759507734E-3,3.2162667072931986E-3,3.5006811401777993E-3,3.8116315701111313E-3,4.1516633318475302E-3,4.5235700756003673E-3,4.930418254544335E-3,5.3755740441662203E-3,5.862732936089814E-3,6.395952273281302E-3,6.9796870202570981E-3,7.6188290913108622E-3,8.3187505921195615E-3,9.0853513656761128E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C330,Demand!$B$9:$B$428,0))*$I330*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG330:$AZ330)*(Misc_calcs!$G$29:$Z$29)*($L330:$AE330))*Calcs!$G330","v":11815.360541118338},null,{"$f":"SUMPRODUCT(($L330:$AE330)*(Misc_calcs!$G$29:$Z$29))*$F330*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1116.4972270112949},null,{"$f":"Assumptions!$G$86*$F330","v":5.2393153140000012E-4},null,{"$f":"($F330*Assumptions!$G$37)","v":15711.810600000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH330))*(Misc_calcs!$G$29:$Z$29))","v":8902.6616290955862},null,{"$f":"SUMPRODUCT(($AG330:$AZ330)*(Misc_calcs!$G$29:$Z$29))*$BF330*$G330","v":1466.1892182076062},null,{"$f":"SUMPRODUCT($BF330*(Misc_calcs!$G$29:$Z$29))*$F330*Assumptions!$G$37*(1+Assumptions!$G$83)","v":142.83009172434245},null,{"$f":"BB330+BD330","v":12931.857768129634},null,1609.0193099319488,null,11322.838458197684,null,2420.1768291020981,null,true]
[null,116523971,"LWN21","LWN","22kV",154.25,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C331, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1178414874823506E-3,3.3837447841837984E-3,3.6739900437409291E-3,3.9908846988498097E-3,4.3369595796677925E-3,4.71499083396721E-3,5.1280240169640206E-3,5.5794005668140974E-3,6.0727869033539378E-3,6.612206411408735E-3,7.2020745961164367E-3,7.8472377264598454E-3,8.5530153148233624E-3,9.3252468151852203E-3,1.0170342960838678E-2,1.1095342204656432E-2,1.210797277125731E-2,1.3216720881426711E-2,1.4430905765249354E-2,1.5760762142148277E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C331,Demand!$B$9:$B$428,0))*$I331*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG331:$AZ331)*(Misc_calcs!$G$29:$Z$29)*($L331:$AE331))*Calcs!$G331","v":20496.630192621331},null,{"$f":"SUMPRODUCT(($L331:$AE331)*(Misc_calcs!$G$29:$Z$29))*$F331*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3359.9175695133572},null,{"$f":"Assumptions!$G$86*$F331","v":9.0888727500000003E-4},null,{"$f":"($F331*Assumptions!$G$37)","v":27255.974999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH331))*(Misc_calcs!$G$29:$Z$29))","v":15443.842149935828},null,{"$f":"SUMPRODUCT(($AG331:$AZ331)*(Misc_calcs!$G$29:$Z$29))*$BF331*$G331","v":2543.4634934267888},null,{"$f":"SUMPRODUCT($BF331*(Misc_calcs!$G$29:$Z$29))*$F331*Assumptions!$G$37*(1+Assumptions!$G$83)","v":429.82402735064528},null,23856.547762134687,null,2973.2875207774341,null,20883.260241357253,null,5439.4180914214248,null,true]
[null,116827407,"LWN21","LWN","22kV",111.99999999999999,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C332, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.7790983204707786E-3,3.0271931358559108E-3,3.2989041964032731E-3,3.5965530191960663E-3,3.9226938333342129E-3,4.2801371984319252E-3,4.6719760396435883E-3,5.1016143477823081E-3,5.5727988187528367E-3,6.0896537348322606E-3,6.6567194215730804E-3,7.2789946485780771E-3,7.9619833804387766E-3,8.7117463261104176E-3,9.5349577813233985E-3,1.0438968309755166E-2,1.1431873865104681E-2,1.2522592018472965E-2,1.3720946024163214E-2,1.5037757532842092E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C332,Demand!$B$9:$B$428,0))*$I332*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG332:$AZ332)*(Misc_calcs!$G$29:$Z$29)*($L332:$AE332))*Calcs!$G332","v":19044.912288578362},null,{"$f":"SUMPRODUCT(($L332:$AE332)*(Misc_calcs!$G$29:$Z$29))*$F332*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2264.4382136168952},null,{"$f":"Assumptions!$G$86*$F332","v":6.5993759999999997E-4},null,{"$f":"($F332*Assumptions!$G$37)","v":19790.399999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH332))*(Misc_calcs!$G$29:$Z$29))","v":11213.681172076584},null,{"$f":"SUMPRODUCT(($AG332:$AZ332)*(Misc_calcs!$G$29:$Z$29))*$BF332*$G332","v":1846.7935900408449},null,{"$f":"SUMPRODUCT($BF332*(Misc_calcs!$G$29:$Z$29))*$F332*Assumptions!$G$37*(1+Assumptions!$G$83)","v":226.60860068292988},null,21309.350502195259,null,2073.4021907237748,null,19235.948311471482,null,8022.2671393948985,null,true]
[null,117341606,"MTN32","MTN","22kV",384.06,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C333, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.7629705133385515E-3,8.4250309355826877E-3,9.147699294645973E-3,9.9367207613630971E-3,1.0798396733661019E-2,1.1739639414544225E-2,1.2768031792254145E-2,1.3891893560393012E-2,1.5120353569543686E-2,1.6463429461041418E-2,1.7932115198602779E-2,1.953847728508375E-2,2.1295760530379643E-2,2.3218504323112062E-2,2.5322670454066148E-2,2.7625783644216202E-2,3.0147086045569413E-2,3.2907707110021028E-2,3.5930850361112918E-2,3.9241998757299626E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C333,Demand!$B$9:$B$428,0))*$I333*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG333:$AZ333)*(Misc_calcs!$G$29:$Z$29)*($L333:$AE333))*Calcs!$G333","v":10090.889031557197},null,{"$f":"SUMPRODUCT(($L333:$AE333)*(Misc_calcs!$G$29:$Z$29))*$F333*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20829.384289116548},null,{"$f":"Assumptions!$G$86*$F333","v":2.2629967380000003E-3},null,{"$f":"($F333*Assumptions!$G$37)","v":67863.402000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH333))*(Misc_calcs!$G$29:$Z$29))","v":38452.914204890469},null,{"$f":"SUMPRODUCT(($AG333:$AZ333)*(Misc_calcs!$G$29:$Z$29))*$BF333*$G333","v":1280.6581708308865},null,{"$f":"SUMPRODUCT($BF333*(Misc_calcs!$G$29:$Z$29))*$F333*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2664.6397291464086},null,30920.273320673747,null,3945.2978999772949,null,26974.97542069645,null,-11477.938784194019,null,false]
[null,117439422,"LWN21","LWN","22kV",190.5,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C334, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.5653401884225408E-3,4.9698271853364749E-3,5.4125685373154538E-3,5.897302050746395E-3,6.428138053512767E-3,7.009596991084199E-3,7.6466508480857419E-3,8.3447687866982853E-3,9.1099674334200256E-3,9.9488662900316625E-3,1.0868748793482033E-2,1.1877629603315294E-2,1.2984328754714915E-2,1.4198553380815684E-2,1.5530987780263208E-2,1.6993392685777979E-2,1.8598714677476237E-2,2.036120678175888E-2,2.2296561403639052E-2,2.4422056858468967E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C334,Demand!$B$9:$B$428,0))*$I334*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG334:$AZ334)*(Misc_calcs!$G$29:$Z$29)*($L334:$AE334))*Calcs!$G334","v":31067.144165473466},null,{"$f":"SUMPRODUCT(($L334:$AE334)*(Misc_calcs!$G$29:$Z$29))*$F334*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6283.9981901076017},null,{"$f":"Assumptions!$G$86*$F334","v":1.1224831500000001E-3},null,{"$f":"($F334*Assumptions!$G$37)","v":33661.35},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH334))*(Misc_calcs!$G$29:$Z$29))","v":19073.27020786241},null,{"$f":"SUMPRODUCT(($AG334:$AZ334)*(Misc_calcs!$G$29:$Z$29))*$BF334*$G334","v":3141.1980259176876},null,{"$f":"SUMPRODUCT($BF334*(Misc_calcs!$G$29:$Z$29))*$F334*Assumptions!$G$37*(1+Assumptions!$G$83)","v":655.58695559101545},null,37351.142355581069,null,3796.7849815087029,null,33554.357374072366,null,14481.087166209956,null,true]
[null,118453346,"HGS33","HGS","22kV",132.5,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C335, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.6782106780642561E-3,2.9066203170460504E-3,3.1559395837644933E-3,3.4281505516862223E-3,3.7254271916109076E-3,4.0501542009766956E-3,4.4049476969058848E-3,4.792677958527506E-3,5.2164944226541126E-3,5.6798531572878922E-3,6.1865470598731149E-3,6.7407390519022992E-3,7.3469985686489166E-3,8.0103416726874654E-3,8.7362751527463537E-3,9.5308450056205991E-3,1.0400689738681319E-2,1.1353098974321163E-2,1.2396077885870598E-2,1.3538418047550384E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C335,Demand!$B$9:$B$428,0))*$I335*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG335:$AZ335)*(Misc_calcs!$G$29:$Z$29)*($L335:$AE335))*Calcs!$G335","v":6007.0019558709237},null,{"$f":"SUMPRODUCT(($L335:$AE335)*(Misc_calcs!$G$29:$Z$29))*$F335*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2479.1912697143916},null,{"$f":"Assumptions!$G$86*$F335","v":7.8072975000000001E-4},null,{"$f":"($F335*Assumptions!$G$37)","v":23412.75},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH335))*(Misc_calcs!$G$29:$Z$29))","v":13266.185315179886},null,{"$f":"SUMPRODUCT(($AG335:$AZ335)*(Misc_calcs!$G$29:$Z$29))*$BF335*$G335","v":771.71167503499623},null,{"$f":"SUMPRODUCT($BF335*(Misc_calcs!$G$29:$Z$29))*$F335*Assumptions!$G$37*(1+Assumptions!$G$83)","v":317.15539267695215},null,8486.1932255853153,null,1088.8670677119485,null,7397.3261578733673,null,-5868.8591573065187,null,false]
[null,119176366,"RBD21","RBD","12.7kV",483.71,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C336, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.7771870723506495E-3,1.0611028781572416E-2,1.1521204045756399E-2,1.2514948704574659E-2,1.3600199146068769E-2,1.4785661045693867E-2,1.6080884909210155E-2,1.7496349096749735E-2,1.9043551073071853E-2,2.0735107703484724E-2,2.2584865496839426E-2,2.4608021787137061E-2,2.6821257944461635E-2,2.9242885815061542E-2,3.1893008710452364E-2,3.479369839749992E-2,3.7969189686773888E-2,4.1446094376368967E-2,4.5253636484335592E-2,4.942391089645732E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C336,Demand!$B$9:$B$428,0))*$I336*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG336:$AZ336)*(Misc_calcs!$G$29:$Z$29)*($L336:$AE336))*Calcs!$G336","v":12871.042955996674},null,{"$f":"SUMPRODUCT(($L336:$AE336)*(Misc_calcs!$G$29:$Z$29))*$F336*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33040.636810535631},null,{"$f":"Assumptions!$G$86*$F336","v":2.8501644330000001E-3},null,{"$f":"($F336*Assumptions!$G$37)","v":85471.556999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH336))*(Misc_calcs!$G$29:$Z$29))","v":48430.086783438965},null,{"$f":"SUMPRODUCT(($AG336:$AZ336)*(Misc_calcs!$G$29:$Z$29))*$BF336*$G336","v":1639.4190554092663},null,{"$f":"SUMPRODUCT($BF336*(Misc_calcs!$G$29:$Z$29))*$F336*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4226.7880941470057},null,45911.679766532303,null,5866.2071495562723,null,40045.472616976032,null,-8384.6141664629322,null,false]
[null,119642463,"HGS23","HGS","12.7kV",310.56,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C337, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.2773215711670587E-3,6.8126792880137468E-3,7.3970460161049134E-3,8.0350674364654574E-3,8.7318390085032709E-3,9.4929501030590405E-3,1.0324532503781823E-2,1.1233313711700395E-2,1.2226675531316688E-2,1.3312718464357191E-2,1.4500332489918449E-2,1.5799274867613417E-2,1.7220255663997035E-2,1.877503177260241E-2,2.047651027499553E-2,2.2338862075060625E-2,2.4377646832036755E-2,2.6609950320491925E-2,2.9054535458384698E-2,3.1732008368658464E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C337,Demand!$B$9:$B$428,0))*$I337*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG337:$AZ337)*(Misc_calcs!$G$29:$Z$29)*($L337:$AE337))*Calcs!$G337","v":7857.8648908940031},null,{"$f":"SUMPRODUCT(($L337:$AE337)*(Misc_calcs!$G$29:$Z$29))*$F337*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13619.755568688079},null,{"$f":"Assumptions!$G$86*$F337","v":1.829912688E-3},null,{"$f":"($F337*Assumptions!$G$37)","v":54875.951999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH337))*(Misc_calcs!$G$29:$Z$29))","v":31093.935935715217},null,{"$f":"SUMPRODUCT(($AG337:$AZ337)*(Misc_calcs!$G$29:$Z$29))*$BF337*$G337","v":992.4045462012275},null,{"$f":"SUMPRODUCT($BF337*(Misc_calcs!$G$29:$Z$29))*$F337*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1742.3338724684197},null,21477.620459582082,null,2734.7384186696472,null,18742.882040912435,null,-12351.053894802782,null,false]
[null,119770501,"MTN32","MTN","22kV",127.31000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C338, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.5733056711272485E-3,2.7927685476462844E-3,3.0323220257287373E-3,3.2938705413975318E-3,3.579502911426299E-3,3.8915104251044767E-3,4.2324067267402888E-3,4.6049496671708443E-3,5.0121653203629817E-3,5.4573743807873332E-3,5.9442211788109153E-3,6.4767055750768431E-3,7.0592180209410839E-3,7.6965781007535192E-3,8.3940769033670811E-3,9.1575236050230827E-3,9.9932966840114608E-3,1.0908400229591147E-2,1.1910525853963665E-2,1.3008120767046334E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C338,Demand!$B$9:$B$428,0))*$I338*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG338:$AZ338)*(Misc_calcs!$G$29:$Z$29)*($L338:$AE338))*Calcs!$G338","v":3344.9749586198691},null,{"$f":"SUMPRODUCT(($L338:$AE338)*(Misc_calcs!$G$29:$Z$29))*$F338*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2288.7761201897761},null,{"$f":"Assumptions!$G$86*$F338","v":7.5014871300000015E-4},null,{"$f":"($F338*Assumptions!$G$37)","v":22495.677},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH338))*(Misc_calcs!$G$29:$Z$29))","v":12746.551339438121},null,{"$f":"SUMPRODUCT(($AG338:$AZ338)*(Misc_calcs!$G$29:$Z$29))*$BF338*$G338","v":424.51854327053115},null,{"$f":"SUMPRODUCT($BF338*(Misc_calcs!$G$29:$Z$29))*$F338*Assumptions!$G$37*(1+Assumptions!$G$83)","v":292.79616220657505},null,5633.7510788096452,null,717.31470547710614,null,4916.436373332539,null,-7830.1149661055824,null,false]
[null,120097393,"LWN34","LWN","22kV",266.57,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C339, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3881556260497255E-3,5.8476813427544572E-3,6.3492740742951016E-3,6.8969214533056312E-3,7.494997180888449E-3,8.1482989083347755E-3,8.8620898684090687E-3,9.6421446294692632E-3,1.0494799382995522E-2,1.1427007216137609E-2,1.2446398866040573E-2,1.3561349502381853E-2,1.4781052139205594E-2,1.6115598337270172E-2,1.7576066924283738E-2,1.9174621533194589E-2,2.0924617838794558E-2,2.2840721461017295E-2,2.493903760027566E-2,2.7237253576871734E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8217499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.815375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.815375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8067499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8029999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.804125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8127499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C339,Demand!$B$9:$B$428,0))*$I339*Assumptions!$G$45*Assumptions!$G$48","v":1.8116249999999998},null,{"$f":"SUMPRODUCT(($AG339:$AZ339)*(Misc_calcs!$G$29:$Z$29)*($L339:$AE339))*Calcs!$G339","v":10952.141990673579},null,{"$f":"SUMPRODUCT(($L339:$AE339)*(Misc_calcs!$G$29:$Z$29))*$F339*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10034.617468410575},null,{"$f":"Assumptions!$G$86*$F339","v":1.570710411E-3},null,{"$f":"($F339*Assumptions!$G$37)","v":47102.918999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH339))*(Misc_calcs!$G$29:$Z$29))","v":26689.562411075487},null,{"$f":"SUMPRODUCT(($AG339:$AZ339)*(Misc_calcs!$G$29:$Z$29))*$BF339*$G339","v":1401.2980416618977},null,{"$f":"SUMPRODUCT($BF339*(Misc_calcs!$G$29:$Z$29))*$F339*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1283.698068170188},null,20986.759459084155,null,2684.9961098320855,null,18301.763349252069,null,-8387.799061823418,null,false]
[null,120248339,"RBD12","RBD","12.7kV",406.6,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C340, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.0089119438423381E-2,1.0989792223562622E-2,1.1976200413014029E-2,1.3056771942902865E-2,1.424077957708653E-2,1.55384266507359E-2,1.696094158677753E-2,1.852068208757399E-2,2.0231249997365211E-2,2.2107617933774977E-2,2.4166268900103705E-2,2.6425350215284343E-2,2.8904843236485775E-2,3.1626750501754432E-2,3.4615302088268698E-2,3.7897183167379028E-2,4.150178494242468E-2,4.5461481381349186E-2,4.9811934405578254E-2,5.4592430471907108E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C340,Demand!$B$9:$B$428,0))*$I340*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG340:$AZ340)*(Misc_calcs!$G$29:$Z$29)*($L340:$AE340))*Calcs!$G340","v":19377.000816710792},null,{"$f":"SUMPRODUCT(($L340:$AE340)*(Misc_calcs!$G$29:$Z$29))*$F340*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29844.14755063663},null,{"$f":"Assumptions!$G$86*$F340","v":2.3958091800000002E-3},null,{"$f":"($F340*Assumptions!$G$37)","v":71846.22},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH340))*(Misc_calcs!$G$29:$Z$29))","v":40709.66754077089},null,{"$f":"SUMPRODUCT(($AG340:$AZ340)*(Misc_calcs!$G$29:$Z$29))*$BF340*$G340","v":1916.3528395206561},null,{"$f":"SUMPRODUCT($BF340*(Misc_calcs!$G$29:$Z$29))*$F340*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2986.5864629719713},null,49221.148367347421,null,4902.9393024926276,null,44318.209064854796,null,3608.5415240839066,null,true]
[null,120251481,"STO21","STO","22kV",625.24,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C341, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.2637920334738833E-2,1.3715738015319794E-2,1.4892223889455939E-2,1.6176730950462591E-2,1.7579517715341914E-2,1.9111837076367315E-2,2.0786033947271208E-2,2.2615652579545193E-2,2.4615554511850997E-2,2.6802048211793824E-2,2.9193031575208049E-2,3.1808148564614287E-2,3.4668961396694703E-2,3.779913982966876E-2,4.1224669256627398E-2,4.4974079481616774E-2,4.9078696243117795E-2,5.3572917756260857E-2,5.8494518772541373E-2,6.3884984906040762E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C341,Demand!$B$9:$B$428,0))*$I341*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG341:$AZ341)*(Misc_calcs!$G$29:$Z$29)*($L341:$AE341))*Calcs!$G341","v":30034.975915938914},null,{"$f":"SUMPRODUCT(($L341:$AE341)*(Misc_calcs!$G$29:$Z$29))*$F341*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55204.157488900848},null,{"$f":"Assumptions!$G$86*$F341","v":3.6841016520000004E-3},null,{"$f":"($F341*Assumptions!$G$37)","v":110479.908},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH341))*(Misc_calcs!$G$29:$Z$29))","v":62600.375143117511},null,{"$f":"SUMPRODUCT(($AG341:$AZ341)*(Misc_calcs!$G$29:$Z$29))*$BF341*$G341","v":3796.7925834186517},null,{"$f":"SUMPRODUCT($BF341*(Misc_calcs!$G$29:$Z$29))*$F341*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7062.099830566789},null,85239.133404839755,null,10858.892413985441,null,74380.24099085432,null,11779.865847736808,null,true]
[null,120474452,"MTN32","MTN","22kV",45.944000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C342, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.2866197277723908E-4,1.007862368651802E-3,1.0943131187658558E-3,1.1887015014843154E-3,1.2917813350292193E-3,1.4043795064881007E-3,1.5274031470690111E-3,1.6618475179365115E-3,1.8088046773918533E-3,1.969473007233471E-3,2.14516768391555E-3,2.3373321886837675E-3,2.5475509602868366E-3,2.7775633042260604E-3,3.0292786839077623E-3,3.3047935316093046E-3,3.6064097309733926E-3,3.9366549379336712E-3,4.2983049236863299E-3,4.6944081417106022E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C342,Demand!$B$9:$B$428,0))*$I342*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG342:$AZ342)*(Misc_calcs!$G$29:$Z$29)*($L342:$AE342))*Calcs!$G342","v":1207.1442109718894},null,{"$f":"SUMPRODUCT(($L342:$AE342)*(Misc_calcs!$G$29:$Z$29))*$F342*Assumptions!$G$37*(1+Assumptions!$G$83)","v":298.08209088147561},null,{"$f":"Assumptions!$G$86*$F342","v":2.7071583120000004E-4},null,{"$f":"($F342*Assumptions!$G$37)","v":8118.3047999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH342))*(Misc_calcs!$G$29:$Z$29))","v":4600.0122122311304},null,{"$f":"SUMPRODUCT(($AG342:$AZ342)*(Misc_calcs!$G$29:$Z$29))*$BF342*$G342","v":153.2014763335267},null,{"$f":"SUMPRODUCT($BF342*(Misc_calcs!$G$29:$Z$29))*$F342*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.132734548703219},null,1505.2263018533649,null,191.33421088222991,null,1313.8920909711351,null,-3286.1201212599954,null,false]
[null,120474486,"MTN32","MTN","22kV",30.696999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C343, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.2047572214745999E-4,6.7339263299896312E-4,7.3115379171938603E-4,7.9421839611405255E-4,8.6309010189343407E-4,9.3832138496137071E-4,1.0205183354861881E-3,1.1103459267390102E-3,1.2085338059789679E-3,1.31588265939069E-3,1.4332712082786793E-3,1.5616638994433573E-3,1.7021193589571001E-3,1.8557996854829217E-3,2.0239806668970175E-3,2.2080630123587587E-3,2.4095847011947201E-3,2.6302345601112199E-3,2.8718671914156205E-3,3.1365193872124834E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C343,Demand!$B$9:$B$428,0))*$I343*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG343:$AZ343)*(Misc_calcs!$G$29:$Z$29)*($L343:$AE343))*Calcs!$G343","v":806.540698332842},null,{"$f":"SUMPRODUCT(($L343:$AE343)*(Misc_calcs!$G$29:$Z$29))*$F343*Assumptions!$G$37*(1+Assumptions!$G$83)","v":133.06693257808226},null,{"$f":"Assumptions!$G$86*$F343","v":1.8087593310000001E-4},null,{"$f":"($F343*Assumptions!$G$37)","v":5424.1598999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH343))*(Misc_calcs!$G$29:$Z$29))","v":3073.4497405288826},null,{"$f":"SUMPRODUCT(($AG343:$AZ343)*(Misc_calcs!$G$29:$Z$29))*$BF343*$G343","v":102.3599538353271},null,{"$f":"SUMPRODUCT($BF343*(Misc_calcs!$G$29:$Z$29))*$F343*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.022847639739016},null,939.60763091092429,null,119.38280147506612,null,820.22482943585817,null,-2253.2249110930243,null,false]
[null,120523457,"RBD12","RBD","12.7kV",198.58,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C344, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.0138798222641506E-3,4.3562012268604129E-3,4.729860245614741E-3,5.1378274456894343E-3,5.5833609940384461E-3,6.0700348772071882E-3,6.6017699143514769E-3,7.1828678415425838E-3,7.8180487732124812E-3,8.5124923771639979E-3,9.2718831332045532E-3,1.0102460082466104E-2,1.1011071515187185E-2,1.2005235089526622E-2,1.3093203923263179E-2,1.4284039254461424E-2,1.5587690326847824E-2,1.7015082221288277E-2,1.8578212426990065E-2,2.0290257025528721E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C344,Demand!$B$9:$B$428,0))*$I344*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG344:$AZ344)*(Misc_calcs!$G$29:$Z$29)*($L344:$AE344))*Calcs!$G344","v":7400.0431573619562},null,{"$f":"SUMPRODUCT(($L344:$AE344)*(Misc_calcs!$G$29:$Z$29))*$F344*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5568.6418904181792},null,{"$f":"Assumptions!$G$86*$F344","v":1.1700929340000001E-3},null,{"$f":"($F344*Assumptions!$G$37)","v":35089.086000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH344))*(Misc_calcs!$G$29:$Z$29))","v":19882.257206705071},null,{"$f":"SUMPRODUCT(($AG344:$AZ344)*(Misc_calcs!$G$29:$Z$29))*$BF344*$G344","v":935.93051370391527},null,{"$f":"SUMPRODUCT($BF344*(Misc_calcs!$G$29:$Z$29))*$F344*Assumptions!$G$37*(1+Assumptions!$G$83)","v":712.37940654589545},null,12968.685047780134,null,1648.3099202498106,null,11320.375127530324,null,-8561.8820791747476,null,false]
[null,120523917,"DMA23","DMA","22kV",104.49999999999999,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C345, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.1574607228891479E-4,6.9052485261579468E-4,8.0553311397746103E-4,9.4239343838435803E-4,1.1055037826142164E-3,1.3001778816705747E-3,1.5328399994513589E-3,1.8112616569607146E-3,2.1448494655674595E-3,2.5449951888220899E-3,3.0255015904655019E-3,3.603100594892062E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C345,Demand!$B$9:$B$428,0))*$I345*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG345:$AZ345)*(Misc_calcs!$G$29:$Z$29)*($L345:$AE345))*Calcs!$G345","v":675.79168608391626},null,{"$f":"SUMPRODUCT(($L345:$AE345)*(Misc_calcs!$G$29:$Z$29))*$F345*Assumptions!$G$37*(1+Assumptions!$G$83)","v":355.4677271646575},null,{"$f":"Assumptions!$G$86*$F345","v":6.1574534999999991E-4},null,{"$f":"($F345*Assumptions!$G$37)","v":18465.149999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH345))*(Misc_calcs!$G$29:$Z$29))","v":10462.765022160738},null,{"$f":"SUMPRODUCT(($AG345:$AZ345)*(Misc_calcs!$G$29:$Z$29))*$BF345*$G345","v":371.0493553837747},null,{"$f":"SUMPRODUCT($BF345*(Misc_calcs!$G$29:$Z$29))*$F345*Assumptions!$G$37*(1+Assumptions!$G$83)","v":197.27539633352717},null,1031.2594132485738,null,568.32475171730187,null,462.9346615312719,null,-9999.8303606294667,null,false]
[null,121114567,"DMA23","DMA","22kV",296.41000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C346, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.9913088836605743E-3,6.5022741749103385E-3,7.0600154869708189E-3,7.6689668303797209E-3,8.3339915008708611E-3,9.0604242015962441E-3,9.8541173346405539E-3,1.0721491876884062E-2,1.1669593296746456E-2,1.2706153013975126E-2,1.3839655954845207E-2,1.5079414810372531E-2,1.6435651665911134E-2,1.791958773736824E-2,1.9543542022834315E-2,2.1321039759366049E-2,2.3266931663717204E-2,2.5397525033800265E-2,2.7730727895478518E-2,3.0286207497920069E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C346,Demand!$B$9:$B$428,0))*$I346*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG346:$AZ346)*(Misc_calcs!$G$29:$Z$29)*($L346:$AE346))*Calcs!$G346","v":8318.7562090631818},null,{"$f":"SUMPRODUCT(($L346:$AE346)*(Misc_calcs!$G$29:$Z$29))*$F346*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12406.919948413453},null,{"$f":"Assumptions!$G$86*$F346","v":1.7465366430000002E-3},null,{"$f":"($F346*Assumptions!$G$37)","v":52375.647000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH346))*(Misc_calcs!$G$29:$Z$29))","v":29677.207466207328},null,{"$f":"SUMPRODUCT(($AG346:$AZ346)*(Misc_calcs!$G$29:$Z$29))*$BF346*$G346","v":1052.4664060220543},null,{"$f":"SUMPRODUCT($BF346*(Misc_calcs!$G$29:$Z$29))*$F346*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1587.1795033401722},null,20725.676157476635,null,2639.6459093622266,null,18086.03024811441,null,-11591.177218092918,null,false]
[null,121281559,"MTN32","MTN","22kV",357.09,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C347, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.2178283096601134E-3,7.8333965963318791E-3,8.5053167242751908E-3,9.2389304188802493E-3,1.0040096572470483E-2,1.0915241989635987E-2,1.1871417155382055E-2,1.2916357526117637E-2,1.40585508934759E-2,1.5307311425931572E-2,1.6672861053661059E-2,1.816641892863239E-2,1.980029976512333E-2,2.1588021946414845E-2,2.3544426372031663E-2,2.5685807117411766E-2,2.8030055085175185E-2,3.0596815945210139E-2,3.3407663790683252E-2,3.6486292079998234E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C347,Demand!$B$9:$B$428,0))*$I347*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG347:$AZ347)*(Misc_calcs!$G$29:$Z$29)*($L347:$AE347))*Calcs!$G347","v":9382.2724685693884},null,{"$f":"SUMPRODUCT(($L347:$AE347)*(Misc_calcs!$G$29:$Z$29))*$F347*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18006.680301674362},null,{"$f":"Assumptions!$G$86*$F347","v":2.1040814069999999E-3},null,{"$f":"($F347*Assumptions!$G$37)","v":63097.802999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH347))*(Misc_calcs!$G$29:$Z$29))","v":35752.619729793092},null,{"$f":"SUMPRODUCT(($AG347:$AZ347)*(Misc_calcs!$G$29:$Z$29))*$BF347*$G347","v":1190.7259965161727},null,{"$f":"SUMPRODUCT($BF347*(Misc_calcs!$G$29:$Z$29))*$F347*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2303.5398001154563},null,27388.952770243748,null,3494.2657966316292,null,23894.686973612119,null,-11857.932756180973,null,false]
[null,122546039,"DMA23","DMA","22kV",52.052999999999997,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C348, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.0671225168282183E-4,3.5218853929668492E-4,4.0756992210671655E-4,4.7286418559911104E-4,5.4994926521715953E-4,6.4107101925100704E-4,7.4891682953446008E-4,8.7670412328086453E-4,1.0282868673938618E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C348,Demand!$B$9:$B$428,0))*$I348*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG348:$AZ348)*(Misc_calcs!$G$29:$Z$29)*($L348:$AE348))*Calcs!$G348","v":246.24442156353837},null,{"$f":"SUMPRODUCT(($L348:$AE348)*(Misc_calcs!$G$29:$Z$29))*$F348*Assumptions!$G$37*(1+Assumptions!$G$83)","v":64.828970669455984},null,{"$f":"Assumptions!$G$86*$F348","v":3.0671189190000002E-4},null,{"$f":"($F348*Assumptions!$G$37)","v":9197.7650999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH348))*(Misc_calcs!$G$29:$Z$29))","v":5211.6584468759129},null,{"$f":"SUMPRODUCT(($AG348:$AZ348)*(Misc_calcs!$G$29:$Z$29))*$BF348*$G348","v":184.82518751953711},null,{"$f":"SUMPRODUCT($BF348*(Misc_calcs!$G$29:$Z$29))*$F348*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.947653013166942},null,311.07339223299437,null,233.77284053270404,null,77.300551700290328,null,-5134.3578951756226,null,false]
[null,122546052,"DMA23","DMA","12.7kV",89.703000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C349, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.3435163863868239E-3,2.555051746528935E-3,2.7869155700037543E-3,3.0411239721043508E-3,3.3198968887788614E-3,3.6256789342798412E-3,3.9611624102185855E-3,4.3293126890950554E-3,4.733396218582913E-3,5.1770114184784581E-3,5.664122770524499E-3,6.1990984325744954E-3,6.7867517430773572E-3,7.4323870199792677E-3,8.141850100232443E-3,8.9215841125870922E-3,9.7786910276811551E-3,1.072099958614002E-2,1.1757140268014228E-2,1.2896628036037819E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C349,Demand!$B$9:$B$428,0))*$I349*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG349:$AZ349)*(Misc_calcs!$G$29:$Z$29)*($L349:$AE349))*Calcs!$G349","v":3424.4816823015076},null,{"$f":"SUMPRODUCT(($L349:$AE349)*(Misc_calcs!$G$29:$Z$29))*$F349*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1544.9110177078333},null,{"$f":"Assumptions!$G$86*$F349","v":5.2855698689999999E-4},null,{"$f":"($F349*Assumptions!$G$37)","v":15850.5201},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH349))*(Misc_calcs!$G$29:$Z$29))","v":8981.2575194534456},null,{"$f":"SUMPRODUCT(($AG349:$AZ349)*(Misc_calcs!$G$29:$Z$29))*$BF349*$G349","v":318.50947680373918},null,{"$f":"SUMPRODUCT($BF349*(Misc_calcs!$G$29:$Z$29))*$F349*Assumptions!$G$37*(1+Assumptions!$G$83)","v":145.36313445928576},null,4969.3927000093408,null,463.87261126302496,null,4505.5200887463161,null,-4475.7374307071295,null,false]
[null,122546070,"DMA23","DMA","12.7kV",19.523,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C350, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.1004392730934255E-4,5.560825752481454E-4,6.0654551880297519E-4,6.6187154618455599E-4,7.2254380521977754E-4,7.8909434281958604E-4,8.621091126795919E-4,9.4223349976258039E-4,1.0301784151633079E-3,1.1267270205339278E-3,1.2327421474081111E-3,1.3491744835641155E-3,1.4770716060789409E-3,1.6175879490212728E-3,1.7719958028921887E-3,1.941697453039896E-3,2.1282385754480804E-3,2.3333230206371205E-3,2.5588291300451685E-3,2.8068277443069494E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C350,Demand!$B$9:$B$428,0))*$I350*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG350:$AZ350)*(Misc_calcs!$G$29:$Z$29)*($L350:$AE350))*Calcs!$G350","v":745.30568524544697},null,{"$f":"SUMPRODUCT(($L350:$AE350)*(Misc_calcs!$G$29:$Z$29))*$F350*Assumptions!$G$37*(1+Assumptions!$G$83)","v":73.178355160688369},null,{"$f":"Assumptions!$G$86*$F350","v":1.1503537290000001E-4},null,{"$f":"($F350*Assumptions!$G$37)","v":3449.7140999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH350))*(Misc_calcs!$G$29:$Z$29))","v":1954.6847993075994},null,{"$f":"SUMPRODUCT(($AG350:$AZ350)*(Misc_calcs!$G$29:$Z$29))*$BF350*$G350","v":69.320541293372571},null,{"$f":"SUMPRODUCT($BF350*(Misc_calcs!$G$29:$Z$29))*$F350*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.8854678093468138},null,818.48404040613536,null,76.206009102719378,null,742.27803130341601,null,-1212.4067680041835,null,false]
[null,122564918,"HGS22","HGS","22kV",80.555999999999997,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C351, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9305277911735761E-3,2.1015716469394491E-3,2.288791974236135E-3,2.4937693648290106E-3,2.718241937211415E-3,2.9641212347179986E-3,3.2335097413039105E-3,3.5287201804790921E-3,3.8522967798770786E-3,4.2070387026760664E-3,4.5960258677571579E-3,5.0226474032790906E-3,5.4906330034898403E-3,6.0040874863253983E-3,6.567528879931144E-3,7.1859303999765398E-3,7.8647667168439683E-3,8.610064952815584E-3,9.4284608946537916E-3,1.0327260956907225E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C351,Demand!$B$9:$B$428,0))*$I351*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG351:$AZ351)*(Misc_calcs!$G$29:$Z$29)*($L351:$AE351))*Calcs!$G351","v":5033.675743077084},null,{"$f":"SUMPRODUCT(($L351:$AE351)*(Misc_calcs!$G$29:$Z$29))*$F351*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1123.6779990698637},null,{"$f":"Assumptions!$G$86*$F351","v":4.7466011880000001E-4},null,{"$f":"($F351*Assumptions!$G$37)","v":14234.245199999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH351))*(Misc_calcs!$G$29:$Z$29))","v":8065.4401830160805},null,{"$f":"SUMPRODUCT(($AG351:$AZ351)*(Misc_calcs!$G$29:$Z$29))*$BF351*$G351","v":528.3986427428872},null,{"$f":"SUMPRODUCT($BF351*(Misc_calcs!$G$29:$Z$29))*$F351*Assumptions!$G$37*(1+Assumptions!$G$83)","v":117.22928877263116},null,6157.3537421469482,null,645.62793151551841,null,5511.7258106314293,null,-2553.7143723846511,null,false]
[null,122617281,"DMA23","DMA","22kV",47.506999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C352, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.6025475232300816E-4,1.0421495200143901E-3,1.1315412966483001E-3,1.2291407415770364E-3,1.3357273176744103E-3,1.452156042458867E-3,1.579364907448361E-3,1.7183830322699337E-3,1.8703396266945575E-3,2.0364738410813274E-3,2.2181455937614492E-3,2.416847472745075E-3,2.6342178188739924E-3,2.8720551082593465E-3,3.1323337636341205E-3,3.4172215372227752E-3,3.7290986220040252E-3,4.0705786639477388E-3,4.4445318650872031E-3,4.8541103863017051E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C352,Demand!$B$9:$B$428,0))*$I352*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG352:$AZ352)*(Misc_calcs!$G$29:$Z$29)*($L352:$AE352))*Calcs!$G352","v":1333.2854870752153},null,{"$f":"SUMPRODUCT(($L352:$AE352)*(Misc_calcs!$G$29:$Z$29))*$F352*Assumptions!$G$37*(1+Assumptions!$G$83)","v":318.70838510318697},null,{"$f":"Assumptions!$G$86*$F352","v":2.7992549609999999E-4},null,{"$f":"($F352*Assumptions!$G$37)","v":8394.4868999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH352))*(Misc_calcs!$G$29:$Z$29))","v":4756.5031378735912},null,{"$f":"SUMPRODUCT(($AG352:$AZ352)*(Misc_calcs!$G$29:$Z$29))*$BF352*$G352","v":168.6836528824592},null,{"$f":"SUMPRODUCT($BF352*(Misc_calcs!$G$29:$Z$29))*$F352*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.771393583716211},null,1651.9938721784024,null,209.45504646617542,null,1442.538825712227,null,-3313.9643121613644,null,false]
[null,122639013,"RBD21","RBD","22kV",503.2,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C353, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,2.9650088380457603E-3,3.0933448444760989E-3,3.5487532447118415E-3,4.0809751245628779E-3,4.7037527524913109E-3,5.4333743070890993E-3,6.2891558610371151E-3,7.2940158884588066E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C353,Demand!$B$9:$B$428,0))*$I353*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG353:$AZ353)*(Misc_calcs!$G$29:$Z$29)*($L353:$AE353))*Calcs!$G353","v":2002.7438893888059},null,{"$f":"SUMPRODUCT(($L353:$AE353)*(Misc_calcs!$G$29:$Z$29))*$F353*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5363.8303848877995},null,{"$f":"Assumptions!$G$86*$F353","v":2.96500536E-3},null,{"$f":"($F353*Assumptions!$G$37)","v":88915.439999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH353))*(Misc_calcs!$G$29:$Z$29))","v":50381.467551686925},null,{"$f":"SUMPRODUCT(($AG353:$AZ353)*(Misc_calcs!$G$29:$Z$29))*$BF353*$G353","v":1705.4757368711475},null,{"$f":"SUMPRODUCT($BF353*(Misc_calcs!$G$29:$Z$29))*$F353*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4574.2680297344423},null,7366.5742742766051,null,6279.7437666055903,null,1086.8305076710149,null,-49294.637044015908,null,false]
[null,123688318,"MTN32","MTN","22kV",230.32,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C354, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.6554376103529011E-3,5.0524738975248782E-3,5.4858566410010421E-3,5.9590312080329859E-3,6.4757765341269743E-3,7.0402378533505859E-3,7.6569626683121762E-3,8.3309402823249466E-3,9.0676452484958116E-3,9.8730851259362061E-3,1.0753852972301704E-2,1.1717185044785942E-2,1.2771024228914855E-2,1.3924089766440582E-2,1.5185953910796529E-2,1.6567126201468198E-2,1.8079146117834576E-2,1.9734684949174713E-2,2.1547657801311064E-2,2.3533346752541914E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C354,Demand!$B$9:$B$428,0))*$I354*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG354:$AZ354)*(Misc_calcs!$G$29:$Z$29)*($L354:$AE354))*Calcs!$G354","v":6051.4856057601783},null,{"$f":"SUMPRODUCT(($L354:$AE354)*(Misc_calcs!$G$29:$Z$29))*$F354*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7491.0307720600513},null,{"$f":"Assumptions!$G$86*$F354","v":1.357114536E-3},null,{"$f":"($F354*Assumptions!$G$37)","v":40697.543999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH354))*(Misc_calcs!$G$29:$Z$29))","v":23060.134353148915},null,{"$f":"SUMPRODUCT(($AG354:$AZ354)*(Misc_calcs!$G$29:$Z$29))*$BF354*$G354","v":768.00809744771595},null,{"$f":"SUMPRODUCT($BF354*(Misc_calcs!$G$29:$Z$29))*$F354*Assumptions!$G$37*(1+Assumptions!$G$83)","v":958.30476457814336},null,13542.51637782023,null,1726.3128620258594,null,11816.20351579437,null,-11243.930837354545,null,false]
[null,123771552,"RBD21","RBD","22kV",39.664000000000001,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C355, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.0172489309238235E-4,8.7009953400237405E-4,9.4473349170139521E-4,1.0262201017515646E-3,1.1152101443626795E-3,1.2124174809625635E-3,1.3186252486798115E-3,1.4346926682795096E-3,1.5615625266426621E-3,1.7002694009861658E-3,1.851948698738168E-3,2.017846594374738E-3,2.1993309526557783E-3,2.3979033366450997E-3,2.6152122087436331E-3,2.8530674437957397E-3,3.1134562852457048E-3,3.3985608884337707E-3,3.7107776095484635E-3,4.0527382146267055E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C355,Demand!$B$9:$B$428,0))*$I355*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG355:$AZ355)*(Misc_calcs!$G$29:$Z$29)*($L355:$AE355))*Calcs!$G355","v":1055.4196684101055},null,{"$f":"SUMPRODUCT(($L355:$AE355)*(Misc_calcs!$G$29:$Z$29))*$F355*Assumptions!$G$37*(1+Assumptions!$G$83)","v":222.16277741491999},null,{"$f":"Assumptions!$G$86*$F355","v":2.3371218720000001E-4},null,{"$f":"($F355*Assumptions!$G$37)","v":7008.6287999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH355))*(Misc_calcs!$G$29:$Z$29))","v":3971.2450893682644},null,{"$f":"SUMPRODUCT(($AG355:$AZ355)*(Misc_calcs!$G$29:$Z$29))*$BF355*$G355","v":134.43161690631399},null,{"$f":"SUMPRODUCT($BF355*(Misc_calcs!$G$29:$Z$29))*$F355*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.420607869173587},null,1277.5824458250254,null,162.85222477548757,null,1114.7302210495377,null,-2856.5148683187267,null,false]
[null,124567886,"STO21","STO","22kV",151.19999999999999,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C356, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.056192109609928E-3,3.3168376749989651E-3,3.6013438872844633E-3,3.9119725540751448E-3,4.2512044631816542E-3,4.6217608693409542E-3,5.0266271077144889E-3,5.4690785458819547E-3,5.9527091072098248E-3,6.4814626217504102E-3,7.0596672864363394E-3,7.6920735445103958E-3,8.3838957251299324E-3,9.1408578181912826E-3,9.9692437969452728E-3,1.0875952942262903E-2,1.1868560667838608E-2,1.2955385395602714E-2,1.4145562085612334E-2,1.5449123085204661E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C356,Demand!$B$9:$B$428,0))*$I356*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG356:$AZ356)*(Misc_calcs!$G$29:$Z$29)*($L356:$AE356))*Calcs!$G356","v":7263.2722770295622},null,{"$f":"SUMPRODUCT(($L356:$AE356)*(Misc_calcs!$G$29:$Z$29))*$F356*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3228.3592715471341},null,{"$f":"Assumptions!$G$86*$F356","v":8.9091575999999994E-4},null,{"$f":"($F356*Assumptions!$G$37)","v":26717.039999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH356))*(Misc_calcs!$G$29:$Z$29))","v":15138.469582303385},null,{"$f":"SUMPRODUCT(($AG356:$AZ356)*(Misc_calcs!$G$29:$Z$29))*$BF356*$G356","v":918.16748546622102},null,{"$f":"SUMPRODUCT($BF356*(Misc_calcs!$G$29:$Z$29))*$F356*Assumptions!$G$37*(1+Assumptions!$G$83)","v":412.99417474463979},null,10491.631548576697,null,1331.1616602108609,null,9160.4698883658366,null,-5977.9996939375487,null,false]
[null,125516829,"CRM14","CRM","22kV",658.5,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C357, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,3.8800841014569416E-3,4.0260569838095972E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.5313749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.5658750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.6067499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.6404999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.6641249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.6926249999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.7334999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.798},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C357,Demand!$B$9:$B$428,0))*$I357*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},null,{"$f":"SUMPRODUCT(($AG357:$AZ357)*(Misc_calcs!$G$29:$Z$29)*($L357:$AE357))*Calcs!$G357","v":9907.03488471938},null,{"$f":"SUMPRODUCT(($L357:$AE357)*(Misc_calcs!$G$29:$Z$29))*$F357*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7843.8590121640627},null,{"$f":"Assumptions!$G$86*$F357","v":3.8800795500000002E-3},null,{"$f":"($F357*Assumptions!$G$37)","v":116356.95},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH357))*(Misc_calcs!$G$29:$Z$29))","v":65930.437962610973},null,{"$f":"SUMPRODUCT(($AG357:$AZ357)*(Misc_calcs!$G$29:$Z$29))*$BF357*$G357","v":9893.5436571723039},null,{"$f":"SUMPRODUCT($BF357*(Misc_calcs!$G$29:$Z$29))*$F357*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7833.4288343019462},null,17750.893896883441,null,17726.972491474251,null,23.921405409189902,null,-65906.516557201787,null,false]
[null,125773434,"RBD12","RBD","12.7kV",117.6,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C358, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.3770383074743886E-3,2.5797626361103061E-3,2.8010452456656938E-3,3.0426453198362244E-3,3.3064923602523976E-3,3.5947028983762978E-3,3.9095988615557133E-3,4.2537277579081864E-3,4.6298848611631971E-3,5.0411375946947633E-3,5.49085233389493E-3,5.9827238679525298E-3,6.52080778621217E-3,7.1095560808154407E-3,7.7538562865129886E-3,8.4590745106489229E-3,9.2311027416522497E-3,1.0076410863246555E-2,1.1002103844365148E-2,1.2015984621825848E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C358,Demand!$B$9:$B$428,0))*$I358*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG358:$AZ358)*(Misc_calcs!$G$29:$Z$29)*($L358:$AE358))*Calcs!$G358","v":4382.3399904611024},null,{"$f":"SUMPRODUCT(($L358:$AE358)*(Misc_calcs!$G$29:$Z$29))*$F358*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1952.958077849501},null,{"$f":"Assumptions!$G$86*$F358","v":6.9293448000000001E-4},null,{"$f":"($F358*Assumptions!$G$37)","v":20779.919999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH358))*(Misc_calcs!$G$29:$Z$29))","v":11774.365230680412},null,{"$f":"SUMPRODUCT(($AG358:$AZ358)*(Misc_calcs!$G$29:$Z$29))*$BF358*$G358","v":554.26240513435596},null,{"$f":"SUMPRODUCT($BF358*(Misc_calcs!$G$29:$Z$29))*$F358*Assumptions!$G$37*(1+Assumptions!$G$83)","v":249.83598225293025},null,6335.2980683106034,null,804.09838738728627,null,5531.1996809233169,null,-6243.1655497570955,null,false]
[null,125893213,"MTN32","MTN","22kV",53.874000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C359, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.29109258431011E-3,1.405482781012164E-3,1.5306914298127703E-3,1.6677755941307678E-3,1.8178976876375161E-3,1.9823361065494493E-3,2.1624969437783266E-3,2.3599268956146112E-3,2.5763274829819971E-3,2.8135707218328912E-3,3.0737163910763837E-3,3.3590310616745831E-3,3.6720090673570144E-3,4.0153956159478437E-3,4.3922122607553803E-3,4.8057849740346598E-3,5.2597750894191851E-3,5.7582134076665514E-3,6.3055377903393703E-3,6.9066345994391442E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C359,Demand!$B$9:$B$428,0))*$I359*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG359:$AZ359)*(Misc_calcs!$G$29:$Z$29)*($L359:$AE359))*Calcs!$G359","v":1736.1218339226866},null,{"$f":"SUMPRODUCT(($L359:$AE359)*(Misc_calcs!$G$29:$Z$29))*$F359*Assumptions!$G$37*(1+Assumptions!$G$83)","v":502.57922829790493},null,{"$f":"Assumptions!$G$86*$F359","v":3.1744177020000004E-4},null,{"$f":"($F359*Assumptions!$G$37)","v":9519.5357999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH359))*(Misc_calcs!$G$29:$Z$29))","v":5393.9808880754799},null,{"$f":"SUMPRODUCT(($AG359:$AZ359)*(Misc_calcs!$G$29:$Z$29))*$BF359*$G359","v":179.64426989361868},null,{"$f":"SUMPRODUCT($BF359*(Misc_calcs!$G$29:$Z$29))*$F359*Assumptions!$G$37*(1+Assumptions!$G$83)","v":52.432285346896911},null,2238.7010622205917,null,232.0765552405156,null,2006.6245069800761,null,-3387.3563810954038,null,false]
[null,126960424,"MTN32","MTN","22kV",350,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C360, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.3877641257107064E-3,9.1309160885447056E-3,9.9443516433617256E-3,1.0834938150977629E-2,1.1810227394905348E-2,1.2878524655535276E-2,1.4048964812755957E-2,1.5331596196033595E-2,1.6737472974787448E-2,1.8278756963312767E-2,1.9968829804297698E-2,2.1822416594017603E-2,2.3855722121523468E-2,2.6086581014621996E-2,2.8534623218331355E-2,3.1221456378069778E-2,3.4170866861504903E-2,3.7409041331315535E-2,4.0964810977814528E-2,4.4869920737344561E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C360,Demand!$B$9:$B$428,0))*$I360*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG360:$AZ360)*(Misc_calcs!$G$29:$Z$29)*($L360:$AE360))*Calcs!$G360","v":11278.959087369427},null,{"$f":"SUMPRODUCT(($L360:$AE360)*(Misc_calcs!$G$29:$Z$29))*$F360*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21212.027425773624},null,{"$f":"Assumptions!$G$86*$F360","v":2.062305E-3},null,{"$f":"($F360*Assumptions!$G$37)","v":61844.999999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH360))*(Misc_calcs!$G$29:$Z$29))","v":35042.753662739313},null,{"$f":"SUMPRODUCT(($AG360:$AZ360)*(Misc_calcs!$G$29:$Z$29))*$BF360*$G360","v":1167.0842050481965},null,{"$f":"SUMPRODUCT($BF360*(Misc_calcs!$G$29:$Z$29))*$F360*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2212.9746160442373},null,32490.986513143049,null,3380.0588210924338,null,29110.927692050616,null,-5931.8259706886965,null,false]
[null,127096911,"DMA23","DMA","12.7kV",915.93999999999994,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C361, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.1950539066581322E-2,2.3895346520404676E-2,2.6024084126344969E-2,2.8354723571446992E-2,3.0907027657398865E-2,3.370273106568851E-2,3.6765739515987689E-2,4.0122349199414313E-2,4.3801488561505182E-2,4.7834984722790554E-2,5.2257857059852669E-2,5.7108640728927088E-2,6.2429743199966289E-2,6.8267837184379621E-2,7.4674293687424051E-2,8.1705659299797784E-2,8.9424182266076568E-2,9.7898392334300421E-2,0.10720373990576983,0.11742330057189534,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C361,Demand!$B$9:$B$428,0))*$I361*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG361:$AZ361)*(Misc_calcs!$G$29:$Z$29)*($L361:$AE361))*Calcs!$G361","v":31531.284079550733},null,{"$f":"SUMPRODUCT(($L361:$AE361)*(Misc_calcs!$G$29:$Z$29))*$F361*Assumptions!$G$37*(1+Assumptions!$G$83)","v":145271.40680872303},null,{"$f":"Assumptions!$G$86*$F361","v":5.3969932619999999E-3},null,{"$f":"($F361*Assumptions!$G$37)","v":161846.59799999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH361))*(Misc_calcs!$G$29:$Z$29))","v":91705.885113855547},null,{"$f":"SUMPRODUCT(($AG361:$AZ361)*(Misc_calcs!$G$29:$Z$29))*$BF361*$G361","v":3252.2387231599487},null,{"$f":"SUMPRODUCT($BF361*(Misc_calcs!$G$29:$Z$29))*$F361*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15155.643977441032},null,176802.69088827376,null,18407.882700600981,null,158394.80818767278,null,66688.923073817234,null,true]
[null,127279015,"MTN32","MTN","22kV",284.11,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C362, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.1415145931941942E-3,8.8908270972928409E-3,9.7133660235159021E-3,1.0616508328590551E-2,1.160838801739086E-2,1.2697974752638504E-2,1.3895160689919413E-2,1.5210856403014859E-2,1.6657096855813982E-2,1.8247158477994088E-2,1.9995688513248067E-2,2.1918847932234291E-2,2.4034469338874334E-2,2.636223144951038E-2,2.8923851891285705E-2,3.1743300250621519E-2,3.4847033506699918E-2,3.8264256210497324E-2,4.2027208019432466E-2,4.6171481473629955E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C362,Demand!$B$9:$B$428,0))*$I362*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG362:$AZ362)*(Misc_calcs!$G$29:$Z$29)*($L362:$AE362))*Calcs!$G362","v":11340.798188363562},null,{"$f":"SUMPRODUCT(($L362:$AE362)*(Misc_calcs!$G$29:$Z$29))*$F362*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17308.956582729887},null,{"$f":"Assumptions!$G$86*$F362","v":1.6740613530000002E-3},null,{"$f":"($F362*Assumptions!$G$37)","v":50202.237000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH362))*(Misc_calcs!$G$29:$Z$29))","v":28445.704980345345},null,{"$f":"SUMPRODUCT(($AG362:$AZ362)*(Misc_calcs!$G$29:$Z$29))*$BF362*$G362","v":947.37226713212317},null,{"$f":"SUMPRODUCT($BF362*(Misc_calcs!$G$29:$Z$29))*$F362*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1458.1875433687132},null,28649.754771093449,null,2405.5598105008366,null,26244.194960592613,null,-2201.5100197527318,null,false]
[null,127508834,"RBD21","RBD","22kV",324.29000000000002,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C363, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9108162084456671E-3,1.9222030427457583E-3,2.2298516464904217E-3,2.5941140171548424E-3,3.0260545046351156E-3,3.5389781855882248E-3,4.1488947567582327E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C363,Demand!$B$9:$B$428,0))*$I363*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG363:$AZ363)*(Misc_calcs!$G$29:$Z$29)*($L363:$AE363))*Calcs!$G363","v":1227.5793804265127},null,{"$f":"SUMPRODUCT(($L363:$AE363)*(Misc_calcs!$G$29:$Z$29))*$F363*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2119.7125154922405},null,{"$f":"Assumptions!$G$86*$F363","v":1.9108139670000002E-3},null,{"$f":"($F363*Assumptions!$G$37)","v":57302.042999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH363))*(Misc_calcs!$G$29:$Z$29))","v":32468.613100827813},null,{"$f":"SUMPRODUCT(($AG363:$AZ363)*(Misc_calcs!$G$29:$Z$29))*$BF363*$G363","v":1099.1031929847863},null,{"$f":"SUMPRODUCT($BF363*(Misc_calcs!$G$29:$Z$29))*$F363*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1899.7981354683441},null,3347.2918959187532,null,2998.9013284531302,null,348.39056746562301,null,-32120.22253336219,null,false]
[null,127936655,"DVY24","DVY","22kV",99.8,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C364, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,5.8805222980319333E-4,6.1171211903505291E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C364,Demand!$B$9:$B$428,0))*$I364*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG364:$AZ364)*(Misc_calcs!$G$29:$Z$29)*($L364:$AE364))*Calcs!$G364","v":4356.0405018512511},null,{"$f":"SUMPRODUCT(($L364:$AE364)*(Misc_calcs!$G$29:$Z$29))*$F364*Assumptions!$G$37*(1+Assumptions!$G$83)","v":180.18530949575438},null,{"$f":"Assumptions!$G$86*$F364","v":5.8805154000000004E-4},null,{"$f":"($F364*Assumptions!$G$37)","v":17634.66},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH364))*(Misc_calcs!$G$29:$Z$29))","v":9992.1909015468136},null,{"$f":"SUMPRODUCT(($AG364:$AZ364)*(Misc_calcs!$G$29:$Z$29))*$BF364*$G364","v":4349.7829518187582},null,{"$f":"SUMPRODUCT($BF364*(Misc_calcs!$G$29:$Z$29))*$F364*Assumptions!$G$37*(1+Assumptions!$G$83)","v":179.92910771253261},null,4536.2258113470052,null,4529.7120595312908,null,6.5137518157143859,null,-9985.6771497310983,null,false]
[null,127936661,"DVY24","DVY","22kV",93.799000000000007,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C365, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.5269249602514763E-4,5.7492970995359652E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C365,Demand!$B$9:$B$428,0))*$I365*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG365:$AZ365)*(Misc_calcs!$G$29:$Z$29)*($L365:$AE365))*Calcs!$G365","v":4094.1106516347245},null,{"$f":"SUMPRODUCT(($L365:$AE365)*(Misc_calcs!$G$29:$Z$29))*$F365*Assumptions!$G$37*(1+Assumptions!$G$83)","v":159.16761698707523},null,{"$f":"Assumptions!$G$86*$F365","v":5.5269184770000005E-4},null,{"$f":"($F365*Assumptions!$G$37)","v":16574.283299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH365))*(Misc_calcs!$G$29:$Z$29))","v":9391.3578594608171},null,{"$f":"SUMPRODUCT(($AG365:$AZ365)*(Misc_calcs!$G$29:$Z$29))*$BF365*$G365","v":4088.2293697159089},null,{"$f":"SUMPRODUCT($BF365*(Misc_calcs!$G$29:$Z$29))*$F365*Assumptions!$G$37*(1+Assumptions!$G$83)","v":158.94129982827161},null,4253.2782686217997,null,4247.1706695441808,null,6.1075990776189428,null,-9385.2502603831981,null,false]
[null,128023423,"DVY24","DVY","22kV",175.3,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C366, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,1.0329214016482945E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C366,Demand!$B$9:$B$428,0))*$I366*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG366:$AZ366)*(Misc_calcs!$G$29:$Z$29)*($L366:$AE366))*Calcs!$G366","v":7640.4593778608023},null,{"$f":"SUMPRODUCT(($L366:$AE366)*(Misc_calcs!$G$29:$Z$29))*$F366*Assumptions!$G$37*(1+Assumptions!$G$83)","v":555.14276645453128},null,{"$f":"Assumptions!$G$86*$F366","v":1.0329201900000002E-3},null,{"$f":"($F366*Assumptions!$G$37)","v":30975.51},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH366))*(Misc_calcs!$G$29:$Z$29))","v":17551.413477366295},null,{"$f":"SUMPRODUCT(($AG366:$AZ366)*(Misc_calcs!$G$29:$Z$29))*$BF366*$G366","v":7640.4504153690223},null,{"$f":"SUMPRODUCT($BF366*(Misc_calcs!$G$29:$Z$29))*$F366*Assumptions!$G$37*(1+Assumptions!$G$83)","v":555.14211525514179},null,8195.6021443153331,null,8195.5925306241643,null,9.6136911688518012E-3,null,-17551.403863675128,null,false]
[null,128098888,"HGS22","HGS","22kV",276.60000000000002,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C367, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.6298120918192714E-3,1.8144274005746685E-3,2.105911599837946E-3,2.4508265644602278E-3,2.8595471246248907E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C367,Demand!$B$9:$B$428,0))*$I367*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG367:$AZ367)*(Misc_calcs!$G$29:$Z$29)*($L367:$AE367))*Calcs!$G367","v":1922.9712769275857},null,{"$f":"SUMPRODUCT(($L367:$AE367)*(Misc_calcs!$G$29:$Z$29))*$F367*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1465.9073906338281},null,{"$f":"Assumptions!$G$86*$F367","v":1.6298101800000001E-3},null,{"$f":"($F367*Assumptions!$G$37)","v":48875.22},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH367))*(Misc_calcs!$G$29:$Z$29))","v":27693.787608896273},null,{"$f":"SUMPRODUCT(($AG367:$AZ367)*(Misc_calcs!$G$29:$Z$29))*$BF367*$G367","v":1814.3287226610382},null,{"$f":"SUMPRODUCT($BF367*(Misc_calcs!$G$29:$Z$29))*$F367*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1382.1166384937264},null,3388.8786675614137,null,3196.4453611547647,null,192.43330640664908,null,-27501.354302489624,null,false]
[null,128328920,"MTN32","MTN","22kV",270.45999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C368, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.774119978876056E-3,6.2727376526732041E-3,6.8174880683668036E-3,7.41278763132526E-3,8.0634843795178643E-3,8.7749007257681994E-3,9.5528804688422321E-3,1.0403840502120419E-2,1.1334827691825797E-2,1.2353581444370695E-2,1.3468602534785587E-2,1.4689228825891512E-2,1.6025718571409067E-2,1.7489342066152162E-2,1.9092482483484923E-2,2.0848746825041183E-2,2.2773088001106861E-2,2.4881939162915943E-2,2.7193361521367039E-2,2.9727207011384156E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C368,Demand!$B$9:$B$428,0))*$I368*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG368:$AZ368)*(Misc_calcs!$G$29:$Z$29)*($L368:$AE368))*Calcs!$G368","v":7588.0606086790758},null,{"$f":"SUMPRODUCT(($L368:$AE368)*(Misc_calcs!$G$29:$Z$29))*$F368*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11029.310458714601},null,{"$f":"Assumptions!$G$86*$F368","v":1.593631458E-3},null,{"$f":"($F368*Assumptions!$G$37)","v":47790.281999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH368))*(Misc_calcs!$G$29:$Z$29))","v":27079.0375874985},null,{"$f":"SUMPRODUCT(($AG368:$AZ368)*(Misc_calcs!$G$29:$Z$29))*$BF368*$G368","v":901.85598313524349},null,{"$f":"SUMPRODUCT($BF368*(Misc_calcs!$G$29:$Z$29))*$F368*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1321.4369034259516},null,18617.371067393677,null,2223.2928865611952,null,16394.078180832483,null,-10684.959406666017,null,false]
[null,129256786,"MTN32","MTN","22kV",142.35,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C369, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.8773078492260133E-3,3.122697374577398E-3,3.3905509415009475E-3,3.6829979700568577E-3,4.0023740432136804E-3,4.3512411359172276E-3,4.7324098464494539E-3,5.1489638294067198E-3,5.6042866495457566E-3,6.102091297659859E-3,6.6464526337580206E-3,7.2418430493456001E-3,7.8931716697899848E-3,8.6058274498646073E-3,9.3857265508939108E-3,1.0239364426793147E-2,1.1173873089066304E-2,1.2197084067883902E-2,1.3317597638140975E-2,1.4544858936368275E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C369,Demand!$B$9:$B$428,0))*$I369*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG369:$AZ369)*(Misc_calcs!$G$29:$Z$29)*($L369:$AE369))*Calcs!$G369","v":3740.139701198163},null,{"$f":"SUMPRODUCT(($L369:$AE369)*(Misc_calcs!$G$29:$Z$29))*$F369*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2861.4965084036235},null,{"$f":"Assumptions!$G$86*$F369","v":8.3876890500000001E-4},null,{"$f":"($F369*Assumptions!$G$37)","v":25153.244999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH369))*(Misc_calcs!$G$29:$Z$29))","v":14252.388525402694},null,{"$f":"SUMPRODUCT(($AG369:$AZ369)*(Misc_calcs!$G$29:$Z$29))*$BF369*$G369","v":474.66981882460215},null,{"$f":"SUMPRODUCT($BF369*(Misc_calcs!$G$29:$Z$29))*$F369*Assumptions!$G$37*(1+Assumptions!$G$83)","v":366.06253815625519},null,6601.6362096017865,null,840.73235698085728,null,5760.9038526209297,null,-8491.4846727817639,null,false]
[null,129826280,"STO21","STO","22kV",281.91000000000003,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C370, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.6982216773818432E-3,6.1841911968185063E-3,6.7146485136531948E-3,7.2938107322706629E-3,7.9263032421662705E-3,8.617199779602569E-3,9.3720664546017955E-3,1.0197010138026333E-2,1.1098731642946572E-2,1.2084584177894563E-2,1.3162637597349657E-2,1.4341749027334165E-2,1.5631640501794837E-2,1.7042984309036405E-2,1.8587496817439431E-2,2.0278041626675493E-2,2.212874297533321E-2,2.4155110429063237E-2,2.6374175975892679E-2,2.8804644768188135E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C370,Demand!$B$9:$B$428,0))*$I370*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG370:$AZ370)*(Misc_calcs!$G$29:$Z$29)*($L370:$AE370))*Calcs!$G370","v":13542.255870485473},null,{"$f":"SUMPRODUCT(($L370:$AE370)*(Misc_calcs!$G$29:$Z$29))*$F370*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11222.748757016214},null,{"$f":"Assumptions!$G$86*$F370","v":1.6610982930000003E-3},null,{"$f":"($F370*Assumptions!$G$37)","v":49813.497000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH370))*(Misc_calcs!$G$29:$Z$29))","v":28225.4362430367},null,{"$f":"SUMPRODUCT(($AG370:$AZ370)*(Misc_calcs!$G$29:$Z$29))*$BF370*$G370","v":1711.9087025646986},null,{"$f":"SUMPRODUCT($BF370*(Misc_calcs!$G$29:$Z$29))*$F370*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1435.6920873460081},null,24765.004627501687,null,3147.6007899107067,null,21617.40383759098,null,-6608.0324054457196,null,false]
[null,130715453,"MTN35","MTN","22kV",133.38999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C371, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6962001686565359E-3,2.9261440308737557E-3,3.177137970402609E-3,3.4511773742598121E-3,3.7504508157658782E-3,4.0773590103266519E-3,4.4345356474737811E-3,4.8248702859470484E-3,5.2515335172666558E-3,5.7180046237783532E-3,6.2281019797469778E-3,6.7860164689301696E-3,7.3963482194119154E-3,8.0641469865643852E-3,8.7949565481119686E-3,9.5948635116960869E-3,1.0470550975416611E-2,1.142935752592226E-2,1.2479342107141727E-2,1.3629355346133926E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C371,Demand!$B$9:$B$428,0))*$I371*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG371:$AZ371)*(Misc_calcs!$G$29:$Z$29)*($L371:$AE371))*Calcs!$G371","v":9373.6072551084108},null,{"$f":"SUMPRODUCT(($L371:$AE371)*(Misc_calcs!$G$29:$Z$29))*$F371*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2512.608487421297},null,{"$f":"Assumptions!$G$86*$F371","v":7.8597389699999992E-4},null,{"$f":"($F371*Assumptions!$G$37)","v":23570.012999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH371))*(Misc_calcs!$G$29:$Z$29))","v":13355.294031636564},null,{"$f":"SUMPRODUCT(($AG371:$AZ371)*(Misc_calcs!$G$29:$Z$29))*$BF371*$G371","v":1193.0586659423159},null,{"$f":"SUMPRODUCT($BF371*(Misc_calcs!$G$29:$Z$29))*$F371*Assumptions!$G$37*(1+Assumptions!$G$83)","v":321.43035561889002},null,11886.215742529708,null,1514.4890215612058,null,10371.726720968501,null,-2983.5673106680624,null,false]
[null,131906405,"RBD12","RBD","12.7kV",127.31000000000002,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C372, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.5733056711272485E-3,2.7927685476462844E-3,3.0323220257287373E-3,3.2938705413975318E-3,3.579502911426299E-3,3.8915104251044767E-3,4.2324067267402888E-3,4.6049496671708443E-3,5.0121653203629817E-3,5.4573743807873332E-3,5.9442211788109153E-3,6.4767055750768431E-3,7.0592180209410839E-3,7.6965781007535192E-3,8.3940769033670811E-3,9.1575236050230827E-3,9.9932966840114608E-3,1.0908400229591147E-2,1.1910525853963665E-2,1.3008120767046334E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C372,Demand!$B$9:$B$428,0))*$I372*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG372:$AZ372)*(Misc_calcs!$G$29:$Z$29)*($L372:$AE372))*Calcs!$G372","v":4744.1811580408412},null,{"$f":"SUMPRODUCT(($L372:$AE372)*(Misc_calcs!$G$29:$Z$29))*$F372*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2288.7761201897761},null,{"$f":"Assumptions!$G$86*$F372","v":7.5014871300000015E-4},null,{"$f":"($F372*Assumptions!$G$37)","v":22495.677},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH372))*(Misc_calcs!$G$29:$Z$29))","v":12746.551339438121},null,{"$f":"SUMPRODUCT(($AG372:$AZ372)*(Misc_calcs!$G$29:$Z$29))*$BF372*$G372","v":600.02675848345984},null,{"$f":"SUMPRODUCT($BF372*(Misc_calcs!$G$29:$Z$29))*$F372*Assumptions!$G$37*(1+Assumptions!$G$83)","v":292.79616220657505},null,7032.9572782306168,null,892.82292069003483,null,6140.1343575405817,null,-6606.4169818975397,null,false]
[null,133343154,"MTN32","MTN","22kV",166.63,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C373, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.3680773229120523E-3,3.6553218372028934E-3,3.968861983718321E-3,4.3111903881318881E-3,4.6850410033066076E-3,5.0934127887452595E-3,5.5395957338522841E-3,6.027199458335384E-3,6.5601846463913564E-3,7.1428975969726905E-3,7.7801082006540151E-3,8.4770516846677732E-3,9.2394745018412744E-3,1.0073684776754056E-2,1.0986607763789621E-2,1.1985846817257059E-2,1.3079750423822402E-2,1.4277485902574605E-2,1.5589120438661265E-2,1.7025710183119398E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C373,Demand!$B$9:$B$428,0))*$I373*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG373:$AZ373)*(Misc_calcs!$G$29:$Z$29)*($L373:$AE373))*Calcs!$G373","v":4378.078527647699},null,{"$f":"SUMPRODUCT(($L373:$AE373)*(Misc_calcs!$G$29:$Z$29))*$F373*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3920.8900685076933},null,{"$f":"Assumptions!$G$86*$F373","v":9.8183394899999999E-4},null,{"$f":"($F373*Assumptions!$G$37)","v":29443.520999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH373))*(Misc_calcs!$G$29:$Z$29))","v":16683.35440806358},null,{"$f":"SUMPRODUCT(($AG373:$AZ373)*(Misc_calcs!$G$29:$Z$29))*$BF373*$G373","v":555.6321173919456},null,{"$f":"SUMPRODUCT($BF373*(Misc_calcs!$G$29:$Z$29))*$F373*Assumptions!$G$37*(1+Assumptions!$G$83)","v":501.58753159209743},null,8298.9685961553914,null,1057.219648984043,null,7241.7489471713488,null,-9441.6054608922313,null,false]
[null,134513984,"HGS22","HGS","22kV",106.67,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C374, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.106437826615648E-3,2.3026794432730825E-3,2.5185669711288929E-3,2.7561378738061521E-3,3.017645482967147E-3,3.305582180880901E-3,3.6227050946076203E-3,3.9720645754887946E-3,4.3570357675694477E-3,4.7813536017996166E-3,5.2491515897266795E-3,5.765004831298241E-3,6.3339776967920279E-3,6.9616766932668796E-3,7.6543090818357983E-3,8.4187478741048934E-3,9.2626039049760953E-3,1.01943057554248E-2,1.1223188383667397E-2,1.2359591417250605E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C374,Demand!$B$9:$B$428,0))*$I374*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG374:$AZ374)*(Misc_calcs!$G$29:$Z$29)*($L374:$AE374))*Calcs!$G374","v":5791.8302255624048},null,{"$f":"SUMPRODUCT(($L374:$AE374)*(Misc_calcs!$G$29:$Z$29))*$F374*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1712.5121282335051},null,{"$f":"Assumptions!$G$86*$F374","v":6.2853164100000003E-4},null,{"$f":"($F374*Assumptions!$G$37)","v":18848.589},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH374))*(Misc_calcs!$G$29:$Z$29))","v":10680.030094869726},null,{"$f":"SUMPRODUCT(($AG374:$AZ374)*(Misc_calcs!$G$29:$Z$29))*$BF374*$G374","v":699.6906899719919},null,{"$f":"SUMPRODUCT($BF374*(Misc_calcs!$G$29:$Z$29))*$F374*Assumptions!$G$37*(1+Assumptions!$G$83)","v":205.55352738482537},null,7504.3423537959097,null,905.24421735681722,null,6599.0981364390927,null,-4080.9319584306331,null,false]
[null,137507295,"LWN21","LWN","22kV",281.26,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C375, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,1.6572702420285185E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C375,Demand!$B$9:$B$428,0))*$I375*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG375:$AZ375)*(Misc_calcs!$G$29:$Z$29)*($L375:$AE375))*Calcs!$G375","v":4637.7658432307962},null,{"$f":"SUMPRODUCT(($L375:$AE375)*(Misc_calcs!$G$29:$Z$29))*$F375*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1429.0808445631494},null,{"$f":"Assumptions!$G$86*$F375","v":1.657268298E-3},null,{"$f":"($F375*Assumptions!$G$37)","v":49698.641999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH375))*(Misc_calcs!$G$29:$Z$29))","v":28160.356843377322},null,{"$f":"SUMPRODUCT(($AG375:$AZ375)*(Misc_calcs!$G$29:$Z$29))*$BF375*$G375","v":4637.7604029900722},null,{"$f":"SUMPRODUCT($BF375*(Misc_calcs!$G$29:$Z$29))*$F375*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1429.0791682077509},null,6066.8466877939454,null,6066.8395711978228,null,7.1165961226142826E-3,null,-28160.349726781198,null,false]
[null,139582297,"LWN21","LWN","22kV",32.005000000000003,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C376, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.1779214240348675E-4,1.0307477646844172E-3,1.1584776645898705E-3,1.3029747024221106E-3,1.466505613585006E-3,1.6516490936884501E-3,1.8613392204242193E-3,2.0989149637927695E-3,2.3681766424537595E-3,2.6734503052031678E-3,3.0196611549789054E-3,3.4124172907996535E-3,3.8581052234286277E-3,4.3639988265002337E-3,4.9383836199789304E-3,5.5906985512765347E-3,5.7715241486965153E-3,5.7715241486965153E-3,5.7715241486965153E-3,5.7715241486965153E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C376,Demand!$B$9:$B$428,0))*$I376*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG376:$AZ376)*(Misc_calcs!$G$29:$Z$29)*($L376:$AE376))*Calcs!$G376","v":8420.1229871362284},null,{"$f":"SUMPRODUCT(($L376:$AE376)*(Misc_calcs!$G$29:$Z$29))*$F376*Assumptions!$G$37*(1+Assumptions!$G$83)","v":284.34156371173054},null,{"$f":"Assumptions!$G$86*$F376","v":1.8858306150000003E-4},null,{"$f":"($F376*Assumptions!$G$37)","v":5655.2835000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH376))*(Misc_calcs!$G$29:$Z$29))","v":3204.4095170742066},null,{"$f":"SUMPRODUCT(($AG376:$AZ376)*(Misc_calcs!$G$29:$Z$29))*$BF376*$G376","v":527.73775758265413},null,{"$f":"SUMPRODUCT($BF376*(Misc_calcs!$G$29:$Z$29))*$F376*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.504442563516729},null,8704.4645508479589,null,546.24220014617083,null,8158.2223507017879,null,4953.8128336275813,null,true]
[null,140985497,"HGS23","HGS","12.7kV",331.04,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C377, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.9505892801006926E-3,2.1233792573221513E-3,2.3416140001213006E-3,2.5853980183145726E-3,2.8578969755917215E-3,3.1626822754046479E-3,3.5037841750551043E-3,3.8857519483625437E-3,4.3137220407299098E-3,4.7934952875547179E-3,5.3316244112531861E-3,5.9355131760073813E-3,6.6135287653563534E-3,7.3751291589386585E-3,8.2310075244708993E-3,9.1932559132936013E-3,1.0275550856938605E-2,1.1493363813175157E-2,1.2864199808561298E-2,1.4407868077119308E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C377,Demand!$B$9:$B$428,0))*$I377*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG377:$AZ377)*(Misc_calcs!$G$29:$Z$29)*($L377:$AE377))*Calcs!$G377","v":3018.4472990210656},null,{"$f":"SUMPRODUCT(($L377:$AE377)*(Misc_calcs!$G$29:$Z$29))*$F377*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5563.259693315299},null,{"$f":"Assumptions!$G$86*$F377","v":1.9505869920000002E-3},null,{"$f":"($F377*Assumptions!$G$37)","v":58494.767999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH377))*(Misc_calcs!$G$29:$Z$29))","v":33144.437635752074},null,{"$f":"SUMPRODUCT(($AG377:$AZ377)*(Misc_calcs!$G$29:$Z$29))*$BF377*$G377","v":1057.8490500207831},null,{"$f":"SUMPRODUCT($BF377*(Misc_calcs!$G$29:$Z$29))*$F377*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1979.7086940164484},null,8581.7069923363651,null,3037.5577440372317,null,5544.1492482991334,null,-27600.28838745294,null,false]
[null,150220623,"MTN32","MTN","22kV",84.503,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C378, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.7080515994601041E-3,1.853721786047867E-3,2.0127272652592527E-3,2.1863321212765344E-3,2.3759228224354452E-3,2.5830202297745944E-3,2.8092927942010414E-3,3.0565710605996214E-3,3.3268636090380407E-3,3.6223745762286696E-3,3.9455229147204365E-3,4.298963563040754E-3,4.6856107173323721E-3,5.1086634140913873E-3,5.5716336545850948E-3,6.078377324603452E-3,6.6331281885870751E-3,7.2405352651098952E-3,7.9057039214318718E-3,8.6342410586577358E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C378,Demand!$B$9:$B$428,0))*$I378*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG378:$AZ378)*(Misc_calcs!$G$29:$Z$29)*($L378:$AE378))*Calcs!$G378","v":2220.2530746072953},null,{"$f":"SUMPRODUCT(($L378:$AE378)*(Misc_calcs!$G$29:$Z$29))*$F378*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1008.3760732425574},null,{"$f":"Assumptions!$G$86*$F378","v":4.9791702689999998E-4},null,{"$f":"($F378*Assumptions!$G$37)","v":14931.6801},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH378))*(Misc_calcs!$G$29:$Z$29))","v":8460.6223221784603},null,{"$f":"SUMPRODUCT(($AG378:$AZ378)*(Misc_calcs!$G$29:$Z$29))*$BF378*$G378","v":281.77747594053636},null,{"$f":"SUMPRODUCT($BF378*(Misc_calcs!$G$29:$Z$29))*$F378*Assumptions!$G$37*(1+Assumptions!$G$83)","v":128.99848163475079},null,3228.6291478498524,null,410.77595757528718,null,2817.8531902745653,null,-5642.769131903895,null,false]
[null,150220636,"MTN32","MTN","22kV",78.677999999999997,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C379, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.5903113941791662E-3,1.7259401758833899E-3,1.8739850156333797E-3,2.0356228611741025E-3,2.2121446081627394E-3,2.4049662809392039E-3,2.615641319978575E-3,2.845874086196431E-3,3.0975347032873978E-3,3.3726753713894096E-3,3.6735482986920524E-3,4.0026254122684452E-3,4.3626200255408257E-3,4.756510657537392E-3,5.1875672186247361E-3,5.6593797988846598E-3,6.1758903189431599E-3,6.7414273290689834E-3,7.3607442709775605E-3,8.0390615482654262E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C379,Demand!$B$9:$B$428,0))*$I379*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG379:$AZ379)*(Misc_calcs!$G$29:$Z$29)*($L379:$AE379))*Calcs!$G379","v":2067.2055596127088},null,{"$f":"SUMPRODUCT(($L379:$AE379)*(Misc_calcs!$G$29:$Z$29))*$F379*Assumptions!$G$37*(1+Assumptions!$G$83)","v":874.14786367915337},null,{"$f":"Assumptions!$G$86*$F379","v":4.6359437940000003E-4},null,{"$f":"($F379*Assumptions!$G$37)","v":13902.402599999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH379))*(Misc_calcs!$G$29:$Z$29))","v":7877.4107790771559},null,{"$f":"SUMPRODUCT(($AG379:$AZ379)*(Misc_calcs!$G$29:$Z$29))*$BF379*$G379","v":262.3538602422343},null,{"$f":"SUMPRODUCT($BF379*(Misc_calcs!$G$29:$Z$29))*$F379*Assumptions!$G$37*(1+Assumptions!$G$83)","v":111.82707536511275},null,2941.3534232918623,null,374.18093560734707,null,2567.1724876845151,null,-5310.2382913926413,null,false]
[null,49218776,"DMA23","DMA","22kV",238.5,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C380, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.1939522044388676E-3,3.5951503682870741E-3,4.0514252489358363E-3,4.57066182099416E-3,5.1619026418667788E-3,5.8355204976660302E-3,6.6034170618192306E-3,7.4792515119305085E-3,8.4787036515354929E-3,9.619776776300562E-3,1.0923146323022083E-2,1.2412561260687037E-2,1.4115306244560283E-2,1.6062733778327273E-2,1.8290877040612413E-2,2.0841155659391652E-2,2.3761188594002107E-2,2.7105730447770385E-2,3.0937750028737047E-2,3.5329672852294214E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C380,Demand!$B$9:$B$428,0))*$I380*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG380:$AZ380)*(Misc_calcs!$G$29:$Z$29)*($L380:$AE380))*Calcs!$G380","v":7160.1758518558627},null,{"$f":"SUMPRODUCT(($L380:$AE380)*(Misc_calcs!$G$29:$Z$29))*$F380*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8558.3024253390031},null,{"$f":"Assumptions!$G$86*$F380","v":1.40531355E-3},null,{"$f":"($F380*Assumptions!$G$37)","v":42142.95},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH380))*(Misc_calcs!$G$29:$Z$29))","v":23879.133567323792},null,{"$f":"SUMPRODUCT(($AG380:$AZ380)*(Misc_calcs!$G$29:$Z$29))*$BF380*$G380","v":846.84470104335196},null,{"$f":"SUMPRODUCT($BF380*(Misc_calcs!$G$29:$Z$29))*$F380*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1027.583472273325},null,15718.478277194867,null,1874.428173316677,null,13844.050103878189,null,-10035.083463445602,null,false]
[null,49218787,"DMA23","DMA","22kV",214.57,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C381, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.873485637343597E-3,3.2344294109994021E-3,3.6449237554052934E-3,4.112062502854159E-3,4.6439809218673158E-3,5.2500110406046123E-3,5.9408603729750615E-3,6.728817597127585E-3,7.6279892767713662E-3,8.6545723391648292E-3,9.8271677422677069E-3,1.1167141592057096E-2,1.2699040926185741E-2,1.4451072481407477E-2,1.6455654031883461E-2,1.8750049349415793E-2,2.1377099524591325E-2,2.4386065334080047E-2,2.7833597583505697E-2,3.1784854943047253E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C381,Demand!$B$9:$B$428,0))*$I381*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG381:$AZ381)*(Misc_calcs!$G$29:$Z$29)*($L381:$AE381))*Calcs!$G381","v":6441.7565305354819},null,{"$f":"SUMPRODUCT(($L381:$AE381)*(Misc_calcs!$G$29:$Z$29))*$F381*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6927.0586505099345},null,{"$f":"Assumptions!$G$86*$F381","v":1.2643108110000001E-3},null,{"$f":"($F381*Assumptions!$G$37)","v":37914.518999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH381))*(Misc_calcs!$G$29:$Z$29))","v":21483.210438325645},null,{"$f":"SUMPRODUCT(($AG381:$AZ381)*(Misc_calcs!$G$29:$Z$29))*$BF381*$G381","v":761.87617401623493},null,{"$f":"SUMPRODUCT($BF381*(Misc_calcs!$G$29:$Z$29))*$F381*Assumptions!$G$37*(1+Assumptions!$G$83)","v":831.722300401182},null,13368.815181045416,null,1593.598474417417,null,11775.216706628,null,-9707.9937316976448,null,false]
[null,49218804,"DMA23","DMA","22kV",304.39999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C382, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,1.7936182239688583E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C382,Demand!$B$9:$B$428,0))*$I382*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG382:$AZ382)*(Misc_calcs!$G$29:$Z$29)*($L382:$AE382))*Calcs!$G382","v":1080.8378590406503},null,{"$f":"SUMPRODUCT(($L382:$AE382)*(Misc_calcs!$G$29:$Z$29))*$F382*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1673.9024665500924},null,{"$f":"Assumptions!$G$86*$F382","v":1.79361612E-3},null,{"$f":"($F382*Assumptions!$G$37)","v":53787.479999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH382))*(Misc_calcs!$G$29:$Z$29))","v":30477.183471250999},null,{"$f":"SUMPRODUCT(($AG382:$AZ382)*(Misc_calcs!$G$29:$Z$29))*$BF382*$G382","v":1080.8365911848903},null,{"$f":"SUMPRODUCT($BF382*(Misc_calcs!$G$29:$Z$29))*$F382*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1673.9005030114674},null,2754.7403255907429,null,2754.7370941963577,null,3.2313943852386728E-3,null,-30477.180239856614,null,false]
[null,49218901,"DMA23","DMA","12.7kV",162.77000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C383, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.1797886805723886E-3,2.453595913820072E-3,2.7649915629739466E-3,3.119356916575344E-3,3.5228632830887037E-3,3.982589817212159E-3,4.506659099171138E-3,5.1043931597355516E-3,5.7864930539221499E-3,6.5652455592387551E-3,7.4547611194897469E-3,8.4712477836563077E-3,9.63332661395001E-3,1.0962394872529689E-2,1.2483044259540808E-2,1.4223542585656937E-2,1.6216388542749365E-2,1.8498950712719439E-2,2.111420365692885E-2,2.4111575891689437E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C383,Demand!$B$9:$B$428,0))*$I383*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG383:$AZ383)*(Misc_calcs!$G$29:$Z$29)*($L383:$AE383))*Calcs!$G383","v":4886.6323832560956},null,{"$f":"SUMPRODUCT(($L383:$AE383)*(Misc_calcs!$G$29:$Z$29))*$F383*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3986.2046307447117},null,{"$f":"Assumptions!$G$86*$F383","v":9.5908967100000013E-4},null,{"$f":"($F383*Assumptions!$G$37)","v":28761.458999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH383))*(Misc_calcs!$G$29:$Z$29))","v":16296.882896240228},null,{"$f":"SUMPRODUCT(($AG383:$AZ383)*(Misc_calcs!$G$29:$Z$29))*$BF383*$G383","v":577.94931651499542},null,{"$f":"SUMPRODUCT($BF383*(Misc_calcs!$G$29:$Z$29))*$F383*Assumptions!$G$37*(1+Assumptions!$G$83)","v":478.61804737408619},null,8872.8370140008083,null,1056.5673638890817,null,7816.2696501117262,null,-8480.6132461285015,null,false]
[null,49218952,"DMA23","DMA","12.7kV",174.03,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C384, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.3305807217547008E-3,2.623329218419285E-3,2.956266398626011E-3,3.3351458142876879E-3,3.7665656887382621E-3,4.2580948939573132E-3,4.8184179088821832E-3,5.4575016378250168E-3,6.186787406610994E-3,7.0194119596628385E-3,7.9704618641322136E-3,9.0572663991503773E-3,1.0299734782980401E-2,1.1720744484034783E-2,1.3346588391521082E-2,1.5207489808821504E-2,1.733819560173663E-2,1.9778659412266163E-2,2.2574828668767751E-2,2.5779551222158331E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C384,Demand!$B$9:$B$428,0))*$I384*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG384:$AZ384)*(Misc_calcs!$G$29:$Z$29)*($L384:$AE384))*Calcs!$G384","v":5224.676744228409},null,{"$f":"SUMPRODUCT(($L384:$AE384)*(Misc_calcs!$G$29:$Z$29))*$F384*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4556.7909252773297},null,{"$f":"Assumptions!$G$86*$F384","v":1.025436969E-3},null,{"$f":"($F384*Assumptions!$G$37)","v":30751.100999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH384))*(Misc_calcs!$G$29:$Z$29))","v":17424.258342647216},null,{"$f":"SUMPRODUCT(($AG384:$AZ384)*(Misc_calcs!$G$29:$Z$29))*$BF384*$G384","v":617.93032839653893},null,{"$f":"SUMPRODUCT($BF384*(Misc_calcs!$G$29:$Z$29))*$F384*Assumptions!$G$37*(1+Assumptions!$G$83)","v":547.12755038386933},null,9781.4676695057387,null,1165.0578787804084,null,8616.4097907253308,null,-8807.8485519218848,null,false]
[null,49218963,"DMA23","DMA","12.7kV",109.2,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C385, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.4623881791393056E-3,1.6460814264861573E-3,1.8549921894498677E-3,2.0927306953985843E-3,2.3634371844522108E-3,2.6718609574219307E-3,3.0234513339650318E-3,3.4244623274751014E-3,3.8820731184388934E-3,4.4045267252495668E-3,5.0012896372075956E-3,5.6832355960881537E-3,6.4628571987672238E-3,7.3545095538504763E-3,8.3746908714250543E-3,9.542365610086239E-3,1.0879336664423606E-2,1.2410674066652102E-2,1.4165208818189039E-2,1.6176101783943519E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C385,Demand!$B$9:$B$428,0))*$I385*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG385:$AZ385)*(Misc_calcs!$G$29:$Z$29)*($L385:$AE385))*Calcs!$G385","v":3278.3698239943824},null,{"$f":"SUMPRODUCT(($L385:$AE385)*(Misc_calcs!$G$29:$Z$29))*$F385*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1794.1392162457446},null,{"$f":"Assumptions!$G$86*$F385","v":6.4343916E-4},null,{"$f":"($F385*Assumptions!$G$37)","v":19295.64},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH385))*(Misc_calcs!$G$29:$Z$29))","v":10933.339142774668},null,{"$f":"SUMPRODUCT(($AG385:$AZ385)*(Misc_calcs!$G$29:$Z$29))*$BF385*$G385","v":387.73769959720767},null,{"$f":"SUMPRODUCT($BF385*(Misc_calcs!$G$29:$Z$29))*$F385*Assumptions!$G$37*(1+Assumptions!$G$83)","v":215.41980102421022},null,5072.5090402401274,null,603.15750062141785,null,4469.3515396187095,null,-6463.9876031559588,null,false]
[null,49218985,"RBD12","RBD","22kV",460.28,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C386, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.2460628859216655E-3,3.5881467392309225E-3,3.9710287365835491E-3,4.3998471897853386E-3,4.8804089519365124E-3,5.4192781873600906E-3,6.023877084371655E-3,6.7026001315585813E-3,7.4649437994194646E-3,8.3216537206967887E-3,9.2848917486790129E-3,1.0368425597885384E-2,1.1587844141262205E-2,1.2960801858439175E-2,1.4507296407685815E-2,1.6249983837899048E-2,1.8214536575261484E-2,2.0430050022395306E-2,2.2929504407571102E-2,2.5750289431092692E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C386,Demand!$B$9:$B$428,0))*$I386*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG386:$AZ386)*(Misc_calcs!$G$29:$Z$29)*($L386:$AE386))*Calcs!$G386","v":7778.494762627909},null,{"$f":"SUMPRODUCT(($L386:$AE386)*(Misc_calcs!$G$29:$Z$29))*$F386*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13533.889059697765},null,{"$f":"Assumptions!$G$86*$F386","v":2.7121078440000002E-3},null,{"$f":"($F386*Assumptions!$G$37)","v":81331.475999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH386))*(Misc_calcs!$G$29:$Z$29))","v":46084.224731101865},null,{"$f":"SUMPRODUCT(($AG386:$AZ386)*(Misc_calcs!$G$29:$Z$29))*$BF386*$G386","v":2169.3528897554538},null,{"$f":"SUMPRODUCT($BF386*(Misc_calcs!$G$29:$Z$29))*$F386*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3827.2299143939872},null,21312.383822325675,null,5996.5828041494406,null,15315.801018176235,null,-30768.423712925629,null,false]
[null,49218996,"RBD12","RBD","22kV",120.4,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C387, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.0943375218741954E-4,7.0943375218741954E-4,7.643840127615003E-4,8.4217508673293368E-4,9.2899027436099235E-4,1.0259377530972631E-3,1.1342664900389409E-3,1.2553845123822861E-3,1.390879581590333E-3,1.5425425903758921E-3,1.7123940442153836E-3,1.9027140374368607E-3,2.116076188734735E-3,2.3553860631256932E-3,2.6239246778635966E-3,2.9253977697979733E-3,3.2639915923637895E-3,3.6444361132742177E-3,4.0720766006922069E-3,4.5529547180406353E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C387,Demand!$B$9:$B$428,0))*$I387*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG387:$AZ387)*(Misc_calcs!$G$29:$Z$29)*($L387:$AE387))*Calcs!$G387","v":1427.1440866982057},null,{"$f":"SUMPRODUCT(($L387:$AE387)*(Misc_calcs!$G$29:$Z$29))*$F387*Assumptions!$G$37*(1+Assumptions!$G$83)","v":650.02247319038725},null,{"$f":"Assumptions!$G$86*$F387","v":7.0943292000000008E-4},null,{"$f":"($F387*Assumptions!$G$37)","v":21274.68},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH387))*(Misc_calcs!$G$29:$Z$29))","v":12054.707259982328},null,{"$f":"SUMPRODUCT(($AG387:$AZ387)*(Misc_calcs!$G$29:$Z$29))*$BF387*$G387","v":567.45912906612637},null,{"$f":"SUMPRODUCT($BF387*(Misc_calcs!$G$29:$Z$29))*$F387*Assumptions!$G$37*(1+Assumptions!$G$83)","v":261.87456416421099},null,2077.1665598885929,null,829.3336932303373,null,1247.8328666582556,null,-10806.874393324073,null,false]
[null,49219051,"RBD12","RBD","22kV",376.96,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C388, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.2211640134931036E-3,2.2211640134931036E-3,2.2211640134931036E-3,2.2211640134931036E-3,2.2211640134931036E-3,2.2211640134931036E-3,2.2211640134931036E-3,2.2845678790590681E-3,2.5406517200496966E-3,2.8295891111860842E-3,3.1558482598840979E-3,3.5245265680020578E-3,3.9414411736581473E-3,4.4132327054832556E-3,4.9474841950988002E-3,5.5528573819005091E-3,6.2392489754045967E-3,7.0179698208678526E-3,7.9019503509798923E-3,8.9059762085930347E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C388,Demand!$B$9:$B$428,0))*$I388*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG388:$AZ388)*(Misc_calcs!$G$29:$Z$29)*($L388:$AE388))*Calcs!$G388","v":2893.0300092152697},null,{"$f":"SUMPRODUCT(($L388:$AE388)*(Misc_calcs!$G$29:$Z$29))*$F388*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4140.9540763483465},null,{"$f":"Assumptions!$G$86*$F388","v":2.2211614079999998E-3},null,{"$f":"($F388*Assumptions!$G$37)","v":66608.831999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH388))*(Misc_calcs!$G$29:$Z$29))","v":37742.046916303472},null,{"$f":"SUMPRODUCT(($AG388:$AZ388)*(Misc_calcs!$G$29:$Z$29))*$BF388*$G388","v":1776.6560904714866},null,{"$f":"SUMPRODUCT($BF388*(Misc_calcs!$G$29:$Z$29))*$F388*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2567.0296280007415},null,7033.9840855636157,null,4343.6857184722285,null,2690.2983670913873,null,-35051.748549212083,null,false]
[null,49219211,"DMA23","DMA","22kV",104.2,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C389, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.1397838021535816E-4,6.719528457717948E-4,7.4950536786062751E-4,8.3725707097770559E-4,9.3662782483571155E-4,1.0492419791488662E-3,1.1769584403213138E-3,1.3219052327489208E-3,1.4865192194121082E-3,1.6735917585360843E-3,1.886321190704096E-3,2.1283731862913489E-3,2.4039501391647355E-3,2.7178709724046046E-3,3.0756629289664635E-3,3.4836671588817222E-3,3.9491601896027703E-3,4.4804936829678415E-3,5.0872552473795827E-3,5.7804534945179852E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C389,Demand!$B$9:$B$428,0))*$I389*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG389:$AZ389)*(Misc_calcs!$G$29:$Z$29)*($L389:$AE389))*Calcs!$G389","v":1221.5850971218215},null,{"$f":"SUMPRODUCT(($L389:$AE389)*(Misc_calcs!$G$29:$Z$29))*$F389*Assumptions!$G$37*(1+Assumptions!$G$83)","v":638.36799005596026},null,{"$f":"Assumptions!$G$86*$F389","v":6.1397766E-4},null,{"$f":"($F389*Assumptions!$G$37)","v":18412.14},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH389))*(Misc_calcs!$G$29:$Z$29))","v":10432.72837616411},null,{"$f":"SUMPRODUCT(($AG389:$AZ389)*(Misc_calcs!$G$29:$Z$29))*$BF389*$G389","v":369.98414192334286},null,{"$f":"SUMPRODUCT($BF389*(Misc_calcs!$G$29:$Z$29))*$F389*Assumptions!$G$37*(1+Assumptions!$G$83)","v":196.14434049099225},null,1859.9530871777818,null,566.12848241433517,null,1293.8246047634466,null,-9138.9037714006627,null,false]
[null,49219244,"DMA23","DMA","22kV",384.92,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C390, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.7208534459535343E-3,8.4405073395179483E-3,9.2322024016201418E-3,1.0103407901907703E-2,1.1062384153053807E-2,1.2118267421386325E-2,1.3281164031851469E-2,1.4562254668637739E-2,1.5973909982252017E-2,1.7529818735302259E-2,1.9245129854018009E-2,2.1136609902092155E-2,2.3222817659377788E-2,2.5524297672122435E-2,2.8063794845768427E-2,3.0866492378109588E-2,3.3960275582233287E-2,3.7376024427927146E-2,4.1147937940122448E-2,4.5313893936850799E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C390,Demand!$B$9:$B$428,0))*$I390*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG390:$AZ390)*(Misc_calcs!$G$29:$Z$29)*($L390:$AE390))*Calcs!$G390","v":11707.431767612195},null,{"$f":"SUMPRODUCT(($L390:$AE390)*(Misc_calcs!$G$29:$Z$29))*$F390*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22655.819218984736},null,{"$f":"Assumptions!$G$86*$F390","v":2.2680641160000002E-3},null,{"$f":"($F390*Assumptions!$G$37)","v":68015.364000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH390))*(Misc_calcs!$G$29:$Z$29))","v":38539.019256747495},null,{"$f":"SUMPRODUCT(($AG390:$AZ390)*(Misc_calcs!$G$29:$Z$29))*$BF390*$G390","v":1366.7398839648095},null,{"$f":"SUMPRODUCT($BF390*(Misc_calcs!$G$29:$Z$29))*$F390*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2676.5865909375211},null,34363.250986596933,null,4043.3264749023306,null,30319.924511694604,null,-8219.0947450528911,null,false]
[null,49219330,"DMA23","DMA","22kV",206.24000000000004,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C391, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.2152293775011085E-3,1.2152293775011085E-3,1.2152293775011085E-3,1.2152293775011085E-3,1.2152293775011085E-3,1.2152293775011085E-3,1.2528251728560254E-3,1.399618808436174E-3,1.5661004969517096E-3,1.7550697425012377E-3,1.9697382112037472E-3,2.2137917417733525E-3,2.491461816867024E-3,2.807607951867728E-3,3.1678126834002933E-3,3.5784911006012969E-3,4.0470171634488274E-3,4.5818694006283254E-3,5.1927989817807793E-3,5.8910236240056497E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C391,Demand!$B$9:$B$428,0))*$I391*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG391:$AZ391)*(Misc_calcs!$G$29:$Z$29)*($L391:$AE391))*Calcs!$G391","v":1345.583146020708},null,{"$f":"SUMPRODUCT(($L391:$AE391)*(Misc_calcs!$G$29:$Z$29))*$F391*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1396.8049949640738},null,{"$f":"Assumptions!$G$86*$F391","v":1.2152279520000002E-3},null,{"$f":"($F391*Assumptions!$G$37)","v":36442.608000000007},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH391))*(Misc_calcs!$G$29:$Z$29))","v":20649.192901152455},null,{"$f":"SUMPRODUCT(($AG391:$AZ391)*(Misc_calcs!$G$29:$Z$29))*$BF391*$G391","v":732.29874693157626},null,{"$f":"SUMPRODUCT($BF391*(Misc_calcs!$G$29:$Z$29))*$F391*Assumptions!$G$37*(1+Assumptions!$G$83)","v":768.39785472510721},null,2742.3881409847818,null,1500.6966016566835,null,1241.6915393280983,null,-19407.501361824357,null,false]
[null,49219441,"DMA23","DMA","22kV",66.462000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C392, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1880974863263064E-3,1.3359193048512736E-3,1.5035993183241242E-3,1.6939065085159024E-3,1.9100047103790822E-3,2.1555097177986438E-3,2.4345547239791243E-3,2.7518653201979762E-3,3.1128454570347793E-3,3.5236759792216391E-3,3.9914275828984002E-3,4.5241903168278625E-3,5.13122206223331E-3,5.8231187853363172E-3,6.612009769256382E-3,7.5117815055600213E-3,8.5383344694596186E-3,9.7098776268446894E-3,1.1047266237904266E-2,1.1985222245607491E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C392,Demand!$B$9:$B$428,0))*$I392*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG392:$AZ392)*(Misc_calcs!$G$29:$Z$29)*($L392:$AE392))*Calcs!$G392","v":2582.6205972745302},null,{"$f":"SUMPRODUCT(($L392:$AE392)*(Misc_calcs!$G$29:$Z$29))*$F392*Assumptions!$G$37*(1+Assumptions!$G$83)","v":860.42717422435032},null,{"$f":"Assumptions!$G$86*$F392","v":3.9161404260000006E-4},null,{"$f":"($F392*Assumptions!$G$37)","v":11743.8354},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH392))*(Misc_calcs!$G$29:$Z$29))","v":6654.3185540942322},null,{"$f":"SUMPRODUCT(($AG392:$AZ392)*(Misc_calcs!$G$29:$Z$29))*$BF392*$G392","v":235.98739002408078},null,{"$f":"SUMPRODUCT($BF392*(Misc_calcs!$G$29:$Z$29))*$F392*Assumptions!$G$37*(1+Assumptions!$G$83)","v":79.797108715326445},null,3443.0477714988806,null,315.78449873940724,null,3127.2632727594732,null,-3527.055281334759,null,false]
[null,49219450,"DMA23","DMA","22kV",41.015999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C393, Demand!$B$9:$B$428,0))","v":3},{"$f":"1/(H393+1)","v":0.25},null,null,9.5246377714554341E-4,1.0589456336795432E-3,1.1781570116088603E-3,1.3116712737169548E-3,1.4612602128101554E-3,1.6289193986839035E-3,1.8168967897421113E-3,2.0277250320387789E-3,2.2642579234547671E-3,2.5297115828237585E-3,2.827710934013722E-3,3.1623421943093935E-3,3.5382121461209875E-3,3.9605150724143466E-3,4.4351083508434308E-3,4.9685978310931873E-3,5.5684342663595114E-3,6.2430222354089761E-3,7.0018431787675873E-3,7.3964953751893842E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C393,Demand!$B$9:$B$428,0))*$I393*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG393:$AZ393)*(Misc_calcs!$G$29:$Z$29)*($L393:$AE393))*Calcs!$G393","v":1769.4517856207822},null,{"$f":"SUMPRODUCT(($L393:$AE393)*(Misc_calcs!$G$29:$Z$29))*$F393*Assumptions!$G$37*(1+Assumptions!$G$83)","v":364.24251040379346},null,{"$f":"Assumptions!$G$86*$F393","v":2.4167857680000001E-4},null,{"$f":"($F393*Assumptions!$G$37)","v":7247.5271999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH393))*(Misc_calcs!$G$29:$Z$29))","v":4106.6102406597602},null,{"$f":"SUMPRODUCT(($AG393:$AZ393)*(Misc_calcs!$G$29:$Z$29))*$BF393*$G393","v":145.63598431024792},null,{"$f":"SUMPRODUCT($BF393*(Misc_calcs!$G$29:$Z$29))*$F393*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.391137296229502},null,2133.6942960245756,null,{"$f":"BL393+BN393","v":176.02712160647741},null,{"$f":"BP393-BR393","v":1957.6671744180981},null,{"$f":"BT393-BJ393","v":-2148.9430662416621},null,{"$f":"BV393>0","v":false}]
[null,49219460,"DMA23","DMA","22kV",280.05,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C394, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.2962500535962435E-3,4.825469255155381E-3,5.4255055075269317E-3,6.1062182865632055E-3,6.8788728142317387E-3,7.7563435089652638E-3,8.7533471670521272E-3,9.8867102473685423E-3,1.1175675277430358E-2,1.2642252140029007E-2,1.4311620850796221E-2,1.6212593414205612E-2,1.8378143467474132E-2,2.0846013710062339E-2,2.3659412595667791E-2,2.6867813462111138E-2,3.0527871224884314E-2,3.4704473999767504E-2,3.9471949591775739E-2,4.4915449741109448E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C394,Demand!$B$9:$B$428,0))*$I394*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG394:$AZ394)*(Misc_calcs!$G$29:$Z$29)*($L394:$AE394))*Calcs!$G394","v":9299.3951772369273},null,{"$f":"SUMPRODUCT(($L394:$AE394)*(Misc_calcs!$G$29:$Z$29))*$F394*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13054.971126031125},null,{"$f":"Assumptions!$G$86*$F394","v":1.6501386150000001E-3},null,{"$f":"($F394*Assumptions!$G$37)","v":49484.834999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH394))*(Misc_calcs!$G$29:$Z$29))","v":28039.20903785757},null,{"$f":"SUMPRODUCT(($AG394:$AZ394)*(Misc_calcs!$G$29:$Z$29))*$BF394*$G394","v":994.37676531316868},null,{"$f":"SUMPRODUCT($BF394*(Misc_calcs!$G$29:$Z$29))*$F394*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1416.8096222004413},null,{"$f":"BB394+BD394","v":22354.366303268052},null,2411.18638751361,null,19943.179915754441,null,-8096.0291221031293,null,false]
[null,49219520,"DMA23","DMA","22kV",143.41,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C395, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.2000543481029717E-3,2.4710606887407005E-3,2.7783315294927237E-3,3.126915781024921E-3,3.5225822184930325E-3,3.9719236658479146E-3,4.4824764050239076E-3,5.0628570490095434E-3,5.7229194484423769E-3,6.4739345809732545E-3,7.3287968084723657E-3,8.30226038754232E-3,9.4112106933421369E-3,1.0674975276415068E-2,1.211568062969012E-2,1.3758661412609743E-2,1.5632929878095551E-2,1.7771714394953252E-2,2.0213077275331399E-2,2.3000623629253727E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C395,Demand!$B$9:$B$428,0))*$I395*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG395:$AZ395)*(Misc_calcs!$G$29:$Z$29)*($L395:$AE395))*Calcs!$G395","v":4762.1005619266116},null,{"$f":"SUMPRODUCT(($L395:$AE395)*(Misc_calcs!$G$29:$Z$29))*$F395*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3423.4471929983829},null,{"$f":"Assumptions!$G$86*$F395","v":8.4501474300000001E-4},null,{"$f":"($F395*Assumptions!$G$37)","v":25340.546999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH395))*(Misc_calcs!$G$29:$Z$29))","v":14358.518007924129},null,{"$f":"SUMPRODUCT(($AG395:$AZ395)*(Misc_calcs!$G$29:$Z$29))*$BF395*$G395","v":509.20754120179078},null,{"$f":"SUMPRODUCT($BF395*(Misc_calcs!$G$29:$Z$29))*$F395*Assumptions!$G$37*(1+Assumptions!$G$83)","v":371.53455777958283},null,8185.5477549249945,null,880.7420989813736,null,7304.8056559436209,null,-7053.7123519805082,null,false]
[null,49228344,"DMA23","DMA","22kV",79.099999999999994,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C396, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.1085936795641917E-4,9.1620910991836398E-4,1.0367203487774033E-3,1.1746800439547478E-3,1.3327299321313651E-3,1.5139225378768303E-3,1.7217861275179124E-3,1.9604000448072436E-3,2.2344820994761225E-3,2.5494899499831206E-3,2.9117387358283966E-3,3.3285375798157062E-3,3.8083480048926085E-3,4.3609678033149201E-3,4.9977444690619969E-3,5.7318229706961174E-3,6.5784334163527221E-3,7.5552250628747424E-3,8.6826541677364737E-3,9.984434399147632E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C396,Demand!$B$9:$B$428,0))*$I396*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG396:$AZ396)*(Misc_calcs!$G$29:$Z$29)*($L396:$AE396))*Calcs!$G396","v":1943.1505826357429},null,{"$f":"SUMPRODUCT(($L396:$AE396)*(Misc_calcs!$G$29:$Z$29))*$F396*Assumptions!$G$37*(1+Assumptions!$G$83)","v":769.9375144354924},null,{"$f":"Assumptions!$G$86*$F396","v":4.6608092999999998E-4},null,{"$f":"($F396*Assumptions!$G$37)","v":13976.969999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH396))*(Misc_calcs!$G$29:$Z$29))","v":7919.6623277790859},null,{"$f":"SUMPRODUCT(($AG396:$AZ396)*(Misc_calcs!$G$29:$Z$29))*$BF396*$G396","v":280.86128240054143},null,{"$f":"SUMPRODUCT($BF396*(Misc_calcs!$G$29:$Z$29))*$F396*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113.02989148907545},null,2713.0880970712351,null,393.89117388961688,null,2319.1969231816183,null,-5600.4654045974676,null,false]
[null,49228451,"DMA23","DMA","22kV",154.19,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C397, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.8392118648080866E-3,2.0826631155326631E-3,2.3615363052173211E-3,2.6812179278053738E-3,3.047935487577997E-3,3.46889099665617E-3,3.952415890155379E-3,4.5081508191303025E-3,5.1472543430079697E-3,5.8826451961806053E-3,6.72928356272289E-3,7.7044976761564184E-3,8.8283630879839696E-3,1.012414314282988E-2,1.1618800586758078E-2,1.3343591850464345E-2,1.5334757427513562E-2,1.7634323952616379E-2,2.0291036126136305E-2,2.3361439586793677E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C397,Demand!$B$9:$B$428,0))*$I397*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG397:$AZ397)*(Misc_calcs!$G$29:$Z$29)*($L397:$AE397))*Calcs!$G397","v":4506.154409034807},null,{"$f":"SUMPRODUCT(($L397:$AE397)*(Misc_calcs!$G$29:$Z$29))*$F397*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3479.9771681990301},null,{"$f":"Assumptions!$G$86*$F397","v":9.0853373700000009E-4},null,{"$f":"($F397*Assumptions!$G$37)","v":27245.373},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH397))*(Misc_calcs!$G$29:$Z$29))","v":15437.834820736502},null,{"$f":"SUMPRODUCT(($AG397:$AZ397)*(Misc_calcs!$G$29:$Z$29))*$BF397*$G397","v":547.48421154664345},null,{"$f":"SUMPRODUCT($BF397*(Misc_calcs!$G$29:$Z$29))*$F397*Assumptions!$G$37*(1+Assumptions!$G$83)","v":429.48970740424232},null,7986.1315772338367,null,976.97391895088572,null,7009.1576582829512,null,-8428.6771624535504,null,false]
[null,49228477,"DMA23","DMA","12.7kV",464.51,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C398, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.285562197782656E-2,1.4386321530442739E-2,1.611089675813572E-2,1.8054681264088469E-2,2.0246382126260214E-2,2.2718534519435792E-2,2.5508018080402331E-2,2.8656643444361703E-2,3.2211818534984997E-2,3.6227305503252968E-2,4.0764080703177323E-2,4.5891311790438816E-2,5.168746796109179E-2,5.8241581543832313E-2,6.5654681657381336E-2,7.404142348579007E-2,8.3531939956131923E-2,8.3765995385440356E-2,8.3765995385440356E-2,8.3765995385440356E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C398,Demand!$B$9:$B$428,0))*$I398*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG398:$AZ398)*(Misc_calcs!$G$29:$Z$29)*($L398:$AE398))*Calcs!$G398","v":24470.956827670438},null,{"$f":"SUMPRODUCT(($L398:$AE398)*(Misc_calcs!$G$29:$Z$29))*$F398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57045.064040283978},null,{"$f":"Assumptions!$G$86*$F398","v":2.7370322730000001E-3},null,{"$f":"($F398*Assumptions!$G$37)","v":82078.916999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH398))*(Misc_calcs!$G$29:$Z$29))","v":46507.741439654412},null,{"$f":"SUMPRODUCT(($AG398:$AZ398)*(Misc_calcs!$G$29:$Z$29))*$BF398*$G398","v":1649.3410150173897},null,{"$f":"SUMPRODUCT($BF398*(Misc_calcs!$G$29:$Z$29))*$F398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3897.8980829129746},null,81516.020867954416,null,5547.2390979303646,null,75968.781770024056,null,29461.040330369644,null,true]
[null,49228490,"DMA23","DMA","12.7kV",281.42,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C399, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.7884849346622253E-3,8.7158481089690109E-3,9.7606694488268364E-3,1.0938297133193636E-2,1.226612313614809E-2,1.3763858656346731E-2,1.5453846953105043E-2,1.7361418695210587E-2,1.9515295627899241E-2,2.1948049158738131E-2,2.4696621367652282E-2,2.7802916975017314E-2,3.1314475971691569E-2,3.5285237945502326E-2,3.9776410652128599E-2,4.4857457099677173E-2,5.0607217374124658E-2,5.0749018151106808E-2,5.0749018151106808E-2,5.0749018151106808E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C399,Demand!$B$9:$B$428,0))*$I399*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG399:$AZ399)*(Misc_calcs!$G$29:$Z$29)*($L399:$AE399))*Calcs!$G399","v":14825.550947112037},null,{"$f":"SUMPRODUCT(($L399:$AE399)*(Misc_calcs!$G$29:$Z$29))*$F399*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20938.128149396875},null,{"$f":"Assumptions!$G$86*$F399","v":1.6582110660000001E-3},null,{"$f":"($F399*Assumptions!$G$37)","v":49726.913999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH399))*(Misc_calcs!$G$29:$Z$29))","v":28176.376387908858},null,{"$f":"SUMPRODUCT(($AG399:$AZ399)*(Misc_calcs!$G$29:$Z$29))*$BF399*$G399","v":999.24124011580761},null,{"$f":"SUMPRODUCT($BF399*(Misc_calcs!$G$29:$Z$29))*$F399*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1430.7055473841829},null,35763.679096508909,null,2429.9467874999905,null,33333.732309008919,null,5157.3559211000611,null,true]
[null,49228507,"DMA23","DMA","12.7kV",430.01000000000005,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C400, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0001994143031054E-2,1.1152239445903243E-2,1.2443941958225926E-2,1.3895088306900239E-2,1.5525998783131923E-2,1.7359634008793499E-2,1.9421942236255901E-2,2.174225269488823E-2,2.4353721121143118E-2,2.7293834429849735E-2,3.0604982415041136E-2,3.4335105424115227E-2,3.8538428146116584E-2,4.3276291012431058E-2,4.8618092247759689E-2,5.4642355355331053E-2,6.1437938800661729E-2,6.9105406904240163E-2,7.7544543014559875E-2,7.7544543014559875E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C400,Demand!$B$9:$B$428,0))*$I400*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG400:$AZ400)*(Misc_calcs!$G$29:$Z$29)*($L400:$AE400))*Calcs!$G400","v":19171.747721506737},null,{"$f":"SUMPRODUCT(($L400:$AE400)*(Misc_calcs!$G$29:$Z$29))*$F400*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41365.43057641737},null,{"$f":"Assumptions!$G$86*$F400","v":2.5337479230000005E-3},null,{"$f":"($F400*Assumptions!$G$37)","v":75982.767000000007},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH400))*(Misc_calcs!$G$29:$Z$29))","v":43053.527150041526},null,{"$f":"SUMPRODUCT(($AG400:$AZ400)*(Misc_calcs!$G$29:$Z$29))*$BF400*$G400","v":1526.8414670677225},null,{"$f":"SUMPRODUCT($BF400*(Misc_calcs!$G$29:$Z$29))*$F400*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3340.3921494659194},null,60537.178297924111,null,4867.2336165336419,null,55669.944681390465,null,12616.41753134894,null,true]
[null,49228566,"DMA23","DMA","12.7kV",289.7,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C401, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.0176394199831073E-3,8.9722876738267433E-3,1.0047849972728073E-2,1.1260126073080079E-2,1.2627019659377802E-2,1.4168821877420395E-2,1.5908533374722943E-2,1.7872230104479091E-2,2.0089478869314226E-2,2.2593809399781239E-2,2.5423250693656689E-2,2.862094040104653E-2,3.2235817244684266E-2,3.6323407834596061E-2,4.0946720794263571E-2,4.6177262887415513E-2,5.2096193850060091E-2,5.2242166720118118E-2,5.2242166720118118E-2,5.2242166720118118E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C401,Demand!$B$9:$B$428,0))*$I401*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG401:$AZ401)*(Misc_calcs!$G$29:$Z$29)*($L401:$AE401))*Calcs!$G401","v":15261.751507989329},null,{"$f":"SUMPRODUCT(($L401:$AE401)*(Misc_calcs!$G$29:$Z$29))*$F401*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22188.345845673124},null,{"$f":"Assumptions!$G$86*$F401","v":1.7069993100000001E-3},null,{"$f":"($F401*Assumptions!$G$37)","v":51189.99},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH401))*(Misc_calcs!$G$29:$Z$29))","v":29005.387817415947},null,{"$f":"SUMPRODUCT(($AG401:$AZ401)*(Misc_calcs!$G$29:$Z$29))*$BF401*$G401","v":1028.6411316237279},null,{"$f":"SUMPRODUCT($BF401*(Misc_calcs!$G$29:$Z$29))*$F401*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1516.1331166844418},null,37450.097353662451,null,2544.7742483081697,null,34905.323105354284,null,5899.9352879383368,null,true]
[null,49228645,"RBD12","RBD","22kV",238.05,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C402, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.981274993515093E-3,2.2391184732743173E-3,2.5345815785057526E-3,2.8734421257041072E-3,3.2623928623666826E-3,3.7091891380263168E-3,4.2228207040619055E-3,4.8137116165851181E-3,5.4939528747738582E-3,6.2775731944371589E-3,7.1808542115613288E-3,8.2226974543493144E-3,9.4250516396136921E-3,1.0813410269244098E-2,1.2417391158592823E-2,1.427141146039098E-2,1.6415474001177589E-2,1.8896083375819817E-2,2.1767313312101119E-2,2.5092050394577611E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C402,Demand!$B$9:$B$428,0))*$I402*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG402:$AZ402)*(Misc_calcs!$G$29:$Z$29)*($L402:$AE402))*Calcs!$G402","v":6404.4301626477354},null,{"$f":"SUMPRODUCT(($L402:$AE402)*(Misc_calcs!$G$29:$Z$29))*$F402*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5750.2030663615114},null,{"$f":"Assumptions!$G$86*$F402","v":1.4026620150000002E-3},null,{"$f":"($F402*Assumptions!$G$37)","v":42063.434999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH402))*(Misc_calcs!$G$29:$Z$29))","v":23834.078598328844},null,{"$f":"SUMPRODUCT(($AG402:$AZ402)*(Misc_calcs!$G$29:$Z$29))*$BF402*$G402","v":1121.9571899849784},null,{"$f":"SUMPRODUCT($BF402*(Misc_calcs!$G$29:$Z$29))*$F402*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1023.709456975577},null,12154.633229009247,null,2145.6666469605552,null,10008.966582048692,null,-13825.112016280153,null,false]
[null,49228740,"RBD12","RBD","22kV",175.6,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C403, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.2587986659179191E-3,1.4182741355389691E-3,1.6006159012215762E-3,1.8092867439732773E-3,2.0482911630177857E-3,2.3222618567460291E-3,2.6365601909047612E-3,2.9973929356641458E-3,3.4119479274855175E-3,3.8885517476132847E-3,4.4368530167113876E-3,5.0680354965060952E-3,5.7950658780945748E-3,6.6329819389269514E-3,7.5992276851247677E-3,8.7140431846196055E-3,1.0000918065055285E-2,1.148711912818488E-2,1.3204304254208807E-2,1.5189236775468054E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C403,Demand!$B$9:$B$428,0))*$I403*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG403:$AZ403)*(Misc_calcs!$G$29:$Z$29)*($L403:$AE403))*Calcs!$G403","v":3934.0720407085646},null,{"$f":"SUMPRODUCT(($L403:$AE403)*(Misc_calcs!$G$29:$Z$29))*$F403*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2606.1243419081784},null,{"$f":"Assumptions!$G$86*$F403","v":1.03468788E-3},null,{"$f":"($F403*Assumptions!$G$37)","v":31028.519999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH403))*(Misc_calcs!$G$29:$Z$29))","v":17581.450123362927},null,{"$f":"SUMPRODUCT(($AG403:$AZ403)*(Misc_calcs!$G$29:$Z$29))*$BF403*$G403","v":827.62311514959958},null,{"$f":"SUMPRODUCT($BF403*(Misc_calcs!$G$29:$Z$29))*$F403*Assumptions!$G$37*(1+Assumptions!$G$83)","v":557.04382821702723},null,6540.196382616743,null,1384.6669433666268,null,5155.5294392501164,null,-12425.920684112811,null,false]
[null,49228830,"DMA23","DMA","22kV",355.8,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C404, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.1367547959842771E-3,7.8019653730657954E-3,8.5337670541838495E-3,9.3390640431745831E-3,1.0225491742846683E-2,1.1201495241944442E-2,1.2276416300874865E-2,1.3460589761772078E-2,1.476545040965725E-2,1.6203651423725828E-2,1.778919568237454E-2,1.9537581323818949E-2,2.1465963117548108E-2,2.3593331372080341E-2,2.5940710293371107E-2,2.8531377917830697E-2,3.1391109976510977E-2,3.4548450305145167E-2,3.8035010701173148E-2,4.1885803446772098E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C404,Demand!$B$9:$B$428,0))*$I404*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG404:$AZ404)*(Misc_calcs!$G$29:$Z$29)*($L404:$AE404))*Calcs!$G404","v":10821.740161374879},null,{"$f":"SUMPRODUCT(($L404:$AE404)*(Misc_calcs!$G$29:$Z$29))*$F404*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19357.564001803588},null,{"$f":"Assumptions!$G$86*$F404","v":2.0964803400000003E-3},null,{"$f":"($F404*Assumptions!$G$37)","v":62869.86},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH404))*(Misc_calcs!$G$29:$Z$29))","v":35623.462152007574},null,{"$f":"SUMPRODUCT(($AG404:$AZ404)*(Misc_calcs!$G$29:$Z$29))*$BF404*$G404","v":1263.3431640722208},null,{"$f":"SUMPRODUCT($BF404*(Misc_calcs!$G$29:$Z$29))*$F404*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2286.9266275317755},null,30179.304163178465,null,3550.2697916039961,null,26629.034371574468,null,-8994.4277804331068,null,false]
[null,49228895,"DMA23","DMA","22kV",155.02000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C405, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.1094427444448643E-3,3.3992711414633494E-3,3.7181128969634072E-3,4.0689761325826985E-3,4.4551875491177437E-3,4.8804266228393133E-3,5.3487635046701003E-3,5.8647010254915897E-3,6.4332212549327358E-3,7.0598371099099997E-3,7.7506495634674022E-3,8.5124110646948095E-3,9.3525958473364475E-3,1.0279477878864234E-2,1.1302217284087659E-2,1.243095616869622E-2,1.367692486947367E-2,1.5052559770386748E-2,1.657163394855498E-2,1.8249402052609925E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C405,Demand!$B$9:$B$428,0))*$I405*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG405:$AZ405)*(Misc_calcs!$G$29:$Z$29)*($L405:$AE405))*Calcs!$G405","v":4714.969532929551},null,{"$f":"SUMPRODUCT(($L405:$AE405)*(Misc_calcs!$G$29:$Z$29))*$F405*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3674.6356276916299},null,{"$f":"Assumptions!$G$86*$F405","v":9.1342434600000016E-4},null,{"$f":"($F405*Assumptions!$G$37)","v":27392.034},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH405))*(Misc_calcs!$G$29:$Z$29))","v":15520.936207993855},null,{"$f":"SUMPRODUCT(($AG405:$AZ405)*(Misc_calcs!$G$29:$Z$29))*$BF405*$G405","v":550.43130212050505},null,{"$f":"SUMPRODUCT($BF405*(Misc_calcs!$G$29:$Z$29))*$F405*Assumptions!$G$37*(1+Assumptions!$G$83)","v":434.12601206752754},null,8389.6051606211804,null,984.55731418803259,null,7405.0478464331482,null,-8115.8883615607065,null,false]
[null,49228906,"DMA23","DMA","22kV",497.87,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C406, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.5694475625987011E-3,9.3634061404578618E-3,1.0236813363031285E-2,1.1197921771110895E-2,1.2255860665956821E-2,1.34207305946506E-2,1.4703708112539944E-2,1.611716194743662E-2,1.7674781813801242E-2,1.9391721262334315E-2,2.1284756102694875E-2,2.3372460106154014E-2,2.5675399882713789E-2,2.8216351035640255E-2,3.1020537927756192E-2,3.4115899650753817E-2,3.7533385074036509E-2,4.1307280166311307E-2,4.5475571134806575E-2,5.0080347317439142E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C406,Demand!$B$9:$B$428,0))*$I406*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG406:$AZ406)*(Misc_calcs!$G$29:$Z$29)*($L406:$AE406))*Calcs!$G406","v":12950.288925648128},null,{"$f":"SUMPRODUCT(($L406:$AE406)*(Misc_calcs!$G$29:$Z$29))*$F406*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32415.615721834823},null,{"$f":"Assumptions!$G$86*$F406","v":2.933599401E-3},null,{"$f":"($F406*Assumptions!$G$37)","v":87973.629000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH406))*(Misc_calcs!$G$29:$Z$29))","v":49847.816474480089},null,{"$f":"SUMPRODUCT(($AG406:$AZ406)*(Misc_calcs!$G$29:$Z$29))*$BF406*$G406","v":1767.7927518174156},null,{"$f":"SUMPRODUCT($BF406*(Misc_calcs!$G$29:$Z$29))*$F406*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4477.8780254973108},null,45365.904647482952,null,6245.6707773147264,null,39120.233870168224,null,-10727.582604311865,null,false]
[null,49229343,"DMA23","DMA","22kV",542.79,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C407, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.2689531113097391E-3,8.1820195740148448E-3,9.2204323306913326E-3,1.0402136393364443E-2,1.1747711257773033E-2,1.3280763819405215E-2,1.5028380490502556E-2,1.7021647497529394E-2,1.9296249706570019E-2,2.1893159901082523E-2,2.485943225439478E-2,2.8249115835171135E-2,3.2124306400355865E-2,3.6556357515883695E-2,4.1627275257333368E-2,4.7431324445958878E-2,5.4076878645444026E-2,6.1688551068114397E-2,7.0409649216344572E-2,8.0405002631013731E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C407,Demand!$B$9:$B$428,0))*$I407*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG407:$AZ407)*(Misc_calcs!$G$29:$Z$29)*($L407:$AE407))*Calcs!$G407","v":16295.47945756328},null,{"$f":"SUMPRODUCT(($L407:$AE407)*(Misc_calcs!$G$29:$Z$29))*$F407*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44327.632658321236},null,{"$f":"Assumptions!$G$86*$F407","v":3.198281517E-3},null,{"$f":"($F407*Assumptions!$G$37)","v":95910.992999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH407))*(Misc_calcs!$G$29:$Z$29))","v":54345.303601709362},null,{"$f":"SUMPRODUCT(($AG407:$AZ407)*(Misc_calcs!$G$29:$Z$29))*$BF407*$G407","v":1927.2907139594172},null,{"$f":"SUMPRODUCT($BF407*(Misc_calcs!$G$29:$Z$29))*$F407*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5322.3572176920215},null,60623.11211588452,null,7249.6479316514387,null,53373.464184233082,null,-971.83941747627978,null,false]
[null,49238798,"DMA23","DMA","22kV",419.65,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C408, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.3018600981404725E-3,4.8607731096996388E-3,5.500122558336755E-3,6.2320414721316053E-3,7.070545082413747E-3,8.0318279774969897E-3,9.1346087030706943E-3,1.0400529441256127E-2,1.1854619633946333E-2,1.3525833849689211E-2,1.5447675859549769E-2,1.765892282388952E-2,2.0204465742770961E-2,2.3136284938825614E-2,2.651458238232449E-2,3.0409096202940911E-2,3.4900626841623511E-2,4.0082809072508038E-2,4.6064169677504568E-2,5.2970517011407134E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C408,Demand!$B$9:$B$428,0))*$I408*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG408:$AZ408)*(Misc_calcs!$G$29:$Z$29)*($L408:$AE408))*Calcs!$G408","v":10309.015701682549},null,{"$f":"SUMPRODUCT(($L408:$AE408)*(Misc_calcs!$G$29:$Z$29))*$F408*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21670.901023768081},null,{"$f":"Assumptions!$G$86*$F408","v":2.472703695E-3},null,{"$f":"($F408*Assumptions!$G$37)","v":74152.154999999984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH408))*(Misc_calcs!$G$29:$Z$29))","v":42016.261641624442},null,{"$f":"SUMPRODUCT(($AG408:$AZ408)*(Misc_calcs!$G$29:$Z$29))*$BF408*$G408","v":1490.0560955674744},null,{"$f":"SUMPRODUCT($BF408*(Misc_calcs!$G$29:$Z$29))*$F408*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3181.3745209998119},null,31979.916725450632,null,4671.4306165672861,null,27308.486108883346,null,-14707.775532741096,null,false]
[null,49238843,"DMA23","DMA","22kV",505.28,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C409, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.1796589309863403E-3,5.8526186986036779E-3,6.6224280383090552E-3,7.5036957346328072E-3,8.5132968408007104E-3,9.6707304669836278E-3,1.0998534696741476E-2,1.2522767820988673E-2,1.4273566564137741E-2,1.628579370325501E-2,1.8599789487223416E-2,2.1262243594554742E-2,2.4327207078535237E-2,2.7857266898343398E-2,3.192490929617757E-2,3.6614102536451761E-2,4.202213447047666E-2,4.826174614120543E-2,5.5463609328367705E-2,6.3779203706717025E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C409,Demand!$B$9:$B$428,0))*$I409*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG409:$AZ409)*(Misc_calcs!$G$29:$Z$29)*($L409:$AE409))*Calcs!$G409","v":12412.580611810217},null,{"$f":"SUMPRODUCT(($L409:$AE409)*(Misc_calcs!$G$29:$Z$29))*$F409*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31417.146007485437},null,{"$f":"Assumptions!$G$86*$F409","v":2.9772613440000001E-3},null,{"$f":"($F409*Assumptions!$G$37)","v":89282.975999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH409))*(Misc_calcs!$G$29:$Z$29))","v":50589.721630596934},null,{"$f":"SUMPRODUCT(($AG409:$AZ409)*(Misc_calcs!$G$29:$Z$29))*$BF409*$G409","v":1794.1035242900834},null,{"$f":"SUMPRODUCT($BF409*(Misc_calcs!$G$29:$Z$29))*$F409*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4612.1620749004815},null,43829.726619295652,null,6406.2655991905649,null,37423.461020105089,null,-13166.260610491845,null,false]
[null,49238860,"DMA23","DMA","12.7kV",76.599000000000004,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C410, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.549605844187181E-3,2.864985896212327E-3,3.2216547629687715E-3,3.6251771193417312E-3,4.0818809605016257E-3,4.5989634846260747E-3,5.1846117696630663E-3,5.8481403209850683E-3,6.6001478592477179E-3,7.4526960514999683E-3,8.4195132694257786E-3,9.5162268931869975E-3,1.0760628175279816E-2,1.2172974244784526E-2,1.3776332478279885E-2,1.3813247250929681E-2,1.3813247250929681E-2,1.3813247250929681E-2,1.3813247250929681E-2,1.3813247250929681E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C410,Demand!$B$9:$B$428,0))*$I410*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG410:$AZ410)*(Misc_calcs!$G$29:$Z$29)*($L410:$AE410))*Calcs!$G410","v":4680.3548375143582},null,{"$f":"SUMPRODUCT(($L410:$AE410)*(Misc_calcs!$G$29:$Z$29))*$F410*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1800.0733146644995},null,{"$f":"Assumptions!$G$86*$F410","v":4.5134428770000006E-4},null,{"$f":"($F410*Assumptions!$G$37)","v":13535.043299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH410))*(Misc_calcs!$G$29:$Z$29))","v":7669.2568223204853},null,{"$f":"SUMPRODUCT(($AG410:$AZ410)*(Misc_calcs!$G$29:$Z$29))*$BF410*$G410","v":271.98095285207432},null,{"$f":"SUMPRODUCT($BF410*(Misc_calcs!$G$29:$Z$29))*$F410*Assumptions!$G$37*(1+Assumptions!$G$83)","v":105.9952841846394},null,6480.428152178858,null,377.97623703671371,null,6102.4519151421446,null,-1566.8049071783407,null,false]
[null,49238934,"RBD12","RBD","22kV",370.27,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C411, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.6543017199853521E-3,2.9905715499203532E-3,3.3750572308958596E-3,3.8150603797892108E-3,4.3190248800147801E-3,4.8967192351785423E-3,5.5594484162090315E-3,6.3203000130316817E-3,7.1944302910595809E-3,8.1993966719178281E-3,9.3555442283469563E-3,1.0686455030132755E-2,1.2219470630307962E-2,1.3986299672702061E-2,1.6023724572728631E-2,1.8374423519186226E-2,2.1087926719521755E-2,2.4221728927067282E-2,2.7842583919167961E-2,3.2028010824900657E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C411,Demand!$B$9:$B$428,0))*$I411*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG411:$AZ411)*(Misc_calcs!$G$29:$Z$29)*($L411:$AE411))*Calcs!$G411","v":8295.380720462188},null,{"$f":"SUMPRODUCT(($L411:$AE411)*(Misc_calcs!$G$29:$Z$29))*$F411*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11587.324293836924},null,{"$f":"Assumptions!$G$86*$F411","v":2.1817419209999999E-3},null,{"$f":"($F411*Assumptions!$G$37)","v":65426.708999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH411))*(Misc_calcs!$G$29:$Z$29))","v":37072.229710578533},null,{"$f":"SUMPRODUCT(($AG411:$AZ411)*(Misc_calcs!$G$29:$Z$29))*$BF411*$G411","v":1745.1253465059351},null,{"$f":"SUMPRODUCT($BF411*(Misc_calcs!$G$29:$Z$29))*$F411*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2476.7227640048263},null,19882.705014299114,null,4221.8481105107612,null,15660.856903788354,null,-21411.372806790179,null,false]
[null,49238945,"DMA23","DMA","22kV",25.105999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C412, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.4184907732311077E-4,4.9513237112910858E-4,5.5535669073445587E-4,6.2346070595305962E-4,7.0051292008768294E-4,7.8772988466215108E-4,8.8649699311770566E-4,9.9839222082131075E-4,1.1252132312657283E-3,1.2690083284049144E-3,1.4321118037455209E-3,1.6171843053431451E-3,1.8272589456457293E-3,2.065793967804575E-3,2.3367329074875437E-3,2.6445733214964674E-3,2.9944453080343117E-3,3.3922012190576519E-3,3.8445181659560223E-3,4.3590151494471178E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C412,Demand!$B$9:$B$428,0))*$I412*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG412:$AZ412)*(Misc_calcs!$G$29:$Z$29)*($L412:$AE412))*Calcs!$G412","v":922.59746161235603},null,{"$f":"SUMPRODUCT(($L412:$AE412)*(Misc_calcs!$G$29:$Z$29))*$F412*Assumptions!$G$37*(1+Assumptions!$G$83)","v":116.14243505363889},null,{"$f":"Assumptions!$G$86*$F412","v":1.4793208379999999E-4},null,{"$f":"($F412*Assumptions!$G$37)","v":4436.2301999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH412))*(Misc_calcs!$G$29:$Z$29))","v":2513.666781304953},null,{"$f":"SUMPRODUCT(($AG412:$AZ412)*(Misc_calcs!$G$29:$Z$29))*$BF412*$G412","v":89.144163792010019},null,{"$f":"SUMPRODUCT($BF412*(Misc_calcs!$G$29:$Z$29))*$F412*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.386634820207906},null,1038.7398966659948,null,100.53079861221792,null,938.20909805377687,null,-1575.4576832511761,null,false]
[null,49239104,"DMA15","DMA","22kV",231.95,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C413, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3667205882049167E-3,1.3667205882049167E-3,1.3667205882049167E-3,1.4912752563280779E-3,1.6506020612585648E-3,1.8293202409617264E-3,2.0299277235843027E-3,2.2552552894373025E-3,2.5085118710885626E-3,2.7933361033198193E-3,3.1138549929695392E-3,3.4747507005127585E-3,3.8813365641855299E-3,4.3396436559585208E-3,4.8565193394559114E-3,5.4397395061459115E-3,6.0981364013849857E-3,6.8417442202736668E-3,7.6819649594495366E-3,8.6317573602354251E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C413,Demand!$B$9:$B$428,0))*$I413*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG413:$AZ413)*(Misc_calcs!$G$29:$Z$29)*($L413:$AE413))*Calcs!$G413","v":1528.6181475842129},null,{"$f":"SUMPRODUCT(($L413:$AE413)*(Misc_calcs!$G$29:$Z$29))*$F413*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2310.7409036667264},null,{"$f":"Assumptions!$G$86*$F413","v":1.366718985E-3},null,{"$f":"($F413*Assumptions!$G$37)","v":40985.564999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH413))*(Misc_calcs!$G$29:$Z$29))","v":23223.333463063947},null,{"$f":"SUMPRODUCT(($AG413:$AZ413)*(Misc_calcs!$G$29:$Z$29))*$BF413*$G413","v":637.97958379816498},null,{"$f":"SUMPRODUCT($BF413*(Misc_calcs!$G$29:$Z$29))*$F413*Assumptions!$G$37*(1+Assumptions!$G$83)","v":971.91681841068828},null,3839.359051250939,null,1609.8964022088533,null,2229.462649042086,null,-20993.870814021862,null,false]
[null,49239131,"DMA15","DMA","22kV",70.831000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C414, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.5437425594362969E-4,5.0412955395096677E-4,5.6009343141042237E-4,6.2308595679307652E-4,6.9403925428502048E-4,7.7401314269822839E-4,8.6421298700773059E-4,9.6601007837820768E-4,1.0809649039011378E-3,1.2108537191605193E-3,1.3576988961259214E-3,1.5238035868181436E-3,1.7117913209435845E-3,1.9246512446663624E-3,2.1657898095056496E-3,2.4390898368677602E-3,2.7489780170760337E-3,3.1005020543820941E-3,3.4994188441185184E-3,3.9522952680782469E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C414,Demand!$B$9:$B$428,0))*$I414*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG414:$AZ414)*(Misc_calcs!$G$29:$Z$29)*($L414:$AE414))*Calcs!$G414","v":667.89344461075234},null,{"$f":"SUMPRODUCT(($L414:$AE414)*(Misc_calcs!$G$29:$Z$29))*$F414*Assumptions!$G$37*(1+Assumptions!$G$83)","v":308.11195763038359},null,{"$f":"Assumptions!$G$86*$F414","v":4.1735750130000003E-4},null,{"$f":"($F414*Assumptions!$G$37)","v":12515.8377},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH414))*(Misc_calcs!$G$29:$Z$29))","v":7091.7522419585393},null,{"$f":"SUMPRODUCT(($AG414:$AZ414)*(Misc_calcs!$G$29:$Z$29))*$BF414*$G414","v":194.821004095744},null,{"$f":"SUMPRODUCT($BF414*(Misc_calcs!$G$29:$Z$29))*$F414*Assumptions!$G$37*(1+Assumptions!$G$83)","v":90.633153301315772},null,976.00540224113593,null,285.45415739705976,null,690.55124484407611,null,-6401.2009971144635,null,false]
[null,49239141,"DMA15","DMA","22kV",151.97999999999999,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C415, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,8.9551280446382086E-4,9.2735394528610103E-4,1.0270451968567489E-3,1.1389924287745696E-3,1.2647924873606187E-3,1.4062576031175543E-3,1.5654450761962541E-3,1.7446911107018271E-3,1.9466493830078977E-3,2.1743350122819961E-3,2.4311746962882548E-3,2.7210638839158269E-3,3.0484319797141326E-3,3.4183167172068913E-3,3.8364489994296746E-3,4.3093496898757725E-3,4.8444400481400165E-3,5.4501677457908732E-3,6.1361506736870115E-3,6.9133410670137512E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C415,Demand!$B$9:$B$428,0))*$I415*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG415:$AZ415)*(Misc_calcs!$G$29:$Z$29)*($L415:$AE415))*Calcs!$G415","v":1191.6375488534777},null,{"$f":"SUMPRODUCT(($L415:$AE415)*(Misc_calcs!$G$29:$Z$29))*$F415*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1179.7860654641499},null,{"$f":"Assumptions!$G$86*$F415","v":8.9551175400000001E-4},null,{"$f":"($F415*Assumptions!$G$37)","v":26854.865999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH415))*(Misc_calcs!$G$29:$Z$29))","v":15216.564861894634},null,{"$f":"SUMPRODUCT(($AG415:$AZ415)*(Misc_calcs!$G$29:$Z$29))*$BF415*$G415","v":418.02171651496053},null,{"$f":"SUMPRODUCT($BF415*(Misc_calcs!$G$29:$Z$29))*$F415*Assumptions!$G$37*(1+Assumptions!$G$83)","v":417.26621656008456},null,2371.4236143176277,null,835.28793307504509,null,1536.1356812425825,null,-13680.429180652052,null,false]
[null,49274902,"DMA15","DMA","22kV",383.71,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C416, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.2609370851481292E-3,2.2609370851481292E-3,2.2609370851481292E-3,2.2609370851481292E-3,2.2609370851481292E-3,2.2839715282360132E-3,2.6248614667470425E-3,3.0241937724444015E-3,3.4926052452885882E-3,4.042738443710555E-3,4.689628302343889E-3,5.4511643276790311E-3,6.3486432819413021E-3,7.4074302247372423E-3,8.6577493308825984E-3,1.0135630159103516E-2,1.1884040151339856E-2,1.395424026581602E-2,1.6407407992472943E-2,1.9316580811127561E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C416,Demand!$B$9:$B$428,0))*$I416*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG416:$AZ416)*(Misc_calcs!$G$29:$Z$29)*($L416:$AE416))*Calcs!$G416","v":2673.8204590910645},null,{"$f":"SUMPRODUCT(($L416:$AE416)*(Misc_calcs!$G$29:$Z$29))*$F416*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6679.7573488543048},null,{"$f":"Assumptions!$G$86*$F416","v":2.260934433E-3},null,{"$f":"($F416*Assumptions!$G$37)","v":67801.556999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH416))*(Misc_calcs!$G$29:$Z$29))","v":38417.871451227715},null,{"$f":"SUMPRODUCT(($AG416:$AZ416)*(Misc_calcs!$G$29:$Z$29))*$BF416*$G416","v":1055.3961892614523},null,{"$f":"SUMPRODUCT($BF416*(Misc_calcs!$G$29:$Z$29))*$F416*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2659.7852848008069},null,9353.5778079453703,null,3715.1814740622594,null,5638.3963338831109,null,-32779.475117344606,null,false]
[null,49275157,"MTN32","MTN","22kV",64.454999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C417, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.625610193991714E-4,5.1014426686068798E-4,5.6325971313827172E-4,6.2258626572257118E-4,6.8888887931975451E-4,7.6302968408822598E-4,8.4598057195049941E-4,9.3883743366769495E-4,1.0428362649725245E-3,1.1593713890811434E-3,1.2900160758017335E-3,1.4365458747460532E-3,1.6009650224170005E-3,1.7855363308564277E-3,1.9928150198485319E-3,2.2256870162415503E-3,2.4874123137457252E-3,2.781674065690052E-3,3.1126341729234798E-3,3.4849962307446003E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C417,Demand!$B$9:$B$428,0))*$I417*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG417:$AZ417)*(Misc_calcs!$G$29:$Z$29)*($L417:$AE417))*Calcs!$G417","v":756.86105624383538},null,{"$f":"SUMPRODUCT(($L417:$AE417)*(Misc_calcs!$G$29:$Z$29))*$F417*Assumptions!$G$37*(1+Assumptions!$G$83)","v":261.78092574777486},null,{"$f":"Assumptions!$G$86*$F417","v":3.7978819650000002E-4},null,{"$f":"($F417*Assumptions!$G$37)","v":11389.198499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH417))*(Misc_calcs!$G$29:$Z$29))","v":6453.3733923767513},null,{"$f":"SUMPRODUCT(($AG417:$AZ417)*(Misc_calcs!$G$29:$Z$29))*$BF417*$G417","v":214.92689267537574},null,{"$f":"SUMPRODUCT($BF417*(Misc_calcs!$G$29:$Z$29))*$F417*Assumptions!$G$37*(1+Assumptions!$G$83)","v":75.050496408371416},null,1018.6419819916102,null,289.97738908374714,null,728.66459290786315,null,-5724.7087994688882,null,false]
[null,49275200,"MTN32","MTN","22kV",353.7,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C418, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.5383264690324548E-3,2.7994418926169462E-3,3.0909155307890261E-3,3.4164729219777114E-3,3.7803117929624879E-3,4.1871631256226128E-3,4.6423602249459567E-3,5.151916845679368E-3,5.7226155755299339E-3,6.3621078320999207E-3,7.0790270112648067E-3,7.8831165293255599E-3,8.7853747332075557E-3,9.7982189158935459E-3,1.0935670972312864E-2,1.2213567568763267E-2,1.364979808194652E-2,1.5264573997898864E-2,1.7080733953347832E-2,1.9124089160101856E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C418,Demand!$B$9:$B$428,0))*$I418*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG418:$AZ418)*(Misc_calcs!$G$29:$Z$29)*($L418:$AE418))*Calcs!$G418","v":4153.3124752687081},null,{"$f":"SUMPRODUCT(($L418:$AE418)*(Misc_calcs!$G$29:$Z$29))*$F418*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7883.0611115236552},null,{"$f":"Assumptions!$G$86*$F418","v":2.0841065100000002E-3},null,{"$f":"($F418*Assumptions!$G$37)","v":62498.789999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH418))*(Misc_calcs!$G$29:$Z$29))","v":35413.205630031123},null,{"$f":"SUMPRODUCT(($AG418:$AZ418)*(Misc_calcs!$G$29:$Z$29))*$BF418*$G418","v":1179.421952358706},null,{"$f":"SUMPRODUCT($BF418*(Misc_calcs!$G$29:$Z$29))*$F418*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2260.0105334160598},null,12036.373586792364,null,3439.4324857747661,null,8596.9411010175972,null,-26816.264529013526,null,false]
[null,49275360,"MTN32","MTN","22kV",425.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C419, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.2039584548150041E-3,4.6235272639274178E-3,5.0895072566739226E-3,5.6072799306521749E-3,6.1828686467413534E-3,6.8230165543807769E-3,7.5352740865508349E-3,8.3280972085706187E-3,9.2109577520750156E-3,1.0194467331153641E-2,1.1290516523921514E-2,1.2512431212331667E-2,1.3875148208741066E-2,1.5395412562875741E-2,1.7091999241091248E-2,1.8985962205334272E-2,2.1100914296642619E-2,2.3463341752620964E-2,2.6102957666003682E-2,2.9053099228805151E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C419,Demand!$B$9:$B$428,0))*$I419*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG419:$AZ419)*(Misc_calcs!$G$29:$Z$29)*($L419:$AE419))*Calcs!$G419","v":6548.8114523697523},null,{"$f":"SUMPRODUCT(($L419:$AE419)*(Misc_calcs!$G$29:$Z$29))*$F419*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14957.801643491741},null,{"$f":"Assumptions!$G$86*$F419","v":2.5071736500000001E-3},null,{"$f":"($F419*Assumptions!$G$37)","v":75185.849999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH419))*(Misc_calcs!$G$29:$Z$29))","v":42601.976238558796},null,{"$f":"SUMPRODUCT(($AG419:$AZ419)*(Misc_calcs!$G$29:$Z$29))*$BF419*$G419","v":1418.8409407085931},null,{"$f":"SUMPRODUCT($BF419*(Misc_calcs!$G$29:$Z$29))*$F419*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3270.6906732935772},null,21506.613095861492,null,4689.5316140021705,null,16817.081481859321,null,-25784.894756699476,null,false]
[null,49275473,"MTN24","MTN","22kV",47.26,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C420, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.6509713034727528E-4,4.1532342916324254E-4,4.7333575605583336E-4,5.4040698505636439E-4,6.1802476293759602E-4,7.079284681132936E-4,8.1215261053507043E-4,9.3307780439454819E-4,1.0734906453987822E-3,1.2366540597998307E-3,1.4263899695257428E-3,1.6471764441019295E-3,1.9042618943117757E-3,2.2037993150229203E-3,2.5530041174343871E-3,2.9603397184734641E-3,3.4357357940301789E-3,3.9908449730004687E-3,4.6393447740904776E-3,5.3972927945516013E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C420,Demand!$B$9:$B$428,0))*$I420*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG420:$AZ420)*(Misc_calcs!$G$29:$Z$29)*($L420:$AE420))*Calcs!$G420","v":1837.7568931171857},null,{"$f":"SUMPRODUCT(($L420:$AE420)*(Misc_calcs!$G$29:$Z$29))*$F420*Assumptions!$G$37*(1+Assumptions!$G$83)","v":232.56222840228759},null,{"$f":"Assumptions!$G$86*$F420","v":2.78470098E-4},null,{"$f":"($F420*Assumptions!$G$37)","v":8350.8419999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH420))*(Misc_calcs!$G$29:$Z$29))","v":4731.7729660030291},null,{"$f":"SUMPRODUCT(($AG420:$AZ420)*(Misc_calcs!$G$29:$Z$29))*$BF420*$G420","v":315.78047180420532},null,{"$f":"SUMPRODUCT($BF420*(Misc_calcs!$G$29:$Z$29))*$F420*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.348535702382748},null,2070.3191215194734,null,356.1290075065881,null,1714.1901140128853,null,-3017.5828519901438,null,false]
[null,49275487,"MTN24","MTN","22kV",195.25,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C421, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.9319664871866992E-3,4.4092668517771733E-3,4.9488448018262018E-3,5.5591194900855663E-3,6.2496728273362234E-3,7.0314122487439429E-3,7.9167564643714515E-3,8.9198474580130908E-3,1.0056792463830531E-2,1.1345940182074497E-2,1.2808196102996392E-2,1.446738250276587E-2,1.6350649469256955E-2,1.8488944223168817E-2,2.0917547037371295E-2,2.3676683243200759E-2,2.6812222167938264E-2,3.0376475397184181E-2,3.4429108527091051E-2,3.5209813780127941E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C421,Demand!$B$9:$B$428,0))*$I421*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG421:$AZ421)*(Misc_calcs!$G$29:$Z$29)*($L421:$AE421))*Calcs!$G421","v":15280.908224595642},null,{"$f":"SUMPRODUCT(($L421:$AE421)*(Misc_calcs!$G$29:$Z$29))*$F421*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7997.7843044550136},null,{"$f":"Assumptions!$G$86*$F421","v":1.150471575E-3},null,{"$f":"($F421*Assumptions!$G$37)","v":34500.674999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH421))*(Misc_calcs!$G$29:$Z$29))","v":19548.850436142431},null,{"$f":"SUMPRODUCT(($AG421:$AZ421)*(Misc_calcs!$G$29:$Z$29))*$BF421*$G421","v":1304.6156817556302},null,{"$f":"SUMPRODUCT($BF421*(Misc_calcs!$G$29:$Z$29))*$F421*Assumptions!$G$37*(1+Assumptions!$G$83)","v":688.6878621311015},null,23278.692529050655,null,1993.3035438867319,null,21285.388985163925,null,1736.538549021494,null,true]
[null,49279381,"DMA23","DMA","22kV",23.998999999999999,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C422, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.4140947357762362E-4,1.4140947357762362E-4,1.4140947357762362E-4,1.4140947357762362E-4,1.5628978086722575E-4,1.7382922465685328E-4,1.9360957771856209E-4,2.1593381511444981E-4,2.4114727943397413E-4,2.6964373133744462E-4,3.0187227598624396E-4,3.383452932875056E-4,3.7964751867532284E-4,4.2644644271674274E-4,4.7950422257864568E-4,5.3969132679166569E-4,6.0800216733978662E-4,6.8557301050943401E-4,7.7370250086192022E-4,8.7387518196570734E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C422,Demand!$B$9:$B$428,0))*$I422*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG422:$AZ422)*(Misc_calcs!$G$29:$Z$29)*($L422:$AE422))*Calcs!$G422","v":195.8425126656457},null,{"$f":"SUMPRODUCT(($L422:$AE422)*(Misc_calcs!$G$29:$Z$29))*$F422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.609789770698644},null,{"$f":"Assumptions!$G$86*$F422","v":1.414093077E-4},null,{"$f":"($F422*Assumptions!$G$37)","v":4240.6232999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH422))*(Misc_calcs!$G$29:$Z$29))","v":2402.8315575773745},null,{"$f":"SUMPRODUCT(($AG422:$AZ422)*(Misc_calcs!$G$29:$Z$29))*$BF422*$G422","v":85.213526123016365},null,{"$f":"SUMPRODUCT($BF422*(Misc_calcs!$G$29:$Z$29))*$F422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.404629863452124},null,219.45230243634435,null,95.618155986468494,null,123.83414644987586,null,-2278.9974111274987,null,false]
[null,49279426,"DMA23","DMA","22kV",356.26,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C423, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.2733990891128922E-3,7.9073934675557636E-3,8.6006902492833225E-3,9.3590326084720642E-3,1.0188731756620542E-2,1.1096723879939071E-2,1.2090632833652519E-2,1.3178839178632724E-2,1.4370556205532979E-2,1.5675913657467674E-2,1.7106049934892509E-2,1.867321364638572E-2,2.0390875457269732E-2,2.2273851285287451E-2,2.4338437999782345E-2,2.660256289904956E-2,2.9085948370852672E-2,3.1810293284777635E-2,3.4799472823495062E-2,3.8079758634629521E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C423,Demand!$B$9:$B$428,0))*$I423*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG423:$AZ423)*(Misc_calcs!$G$29:$Z$29)*($L423:$AE423))*Calcs!$G423","v":10308.936763769074},null,{"$f":"SUMPRODUCT(($L423:$AE423)*(Misc_calcs!$G$29:$Z$29))*$F423*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18475.93570689276},null,{"$f":"Assumptions!$G$86*$F423","v":2.0991907980000002E-3},null,{"$f":"($F423*Assumptions!$G$37)","v":62951.141999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH423))*(Misc_calcs!$G$29:$Z$29))","v":35669.518342535746},null,{"$f":"SUMPRODUCT(($AG423:$AZ423)*(Misc_calcs!$G$29:$Z$29))*$BF423*$G423","v":1264.9764913782165},null,{"$f":"SUMPRODUCT($BF423*(Misc_calcs!$G$29:$Z$29))*$F423*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2292.8438073223556},null,28784.872470661834,null,3557.820298700572,null,25227.052171961263,null,-10442.466170574484,null,false]
[null,49281185,"RBD12","RBD","22kV",513.16,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C424, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.023696214887843E-3,3.023696214887843E-3,3.023696214887843E-3,3.023696214887843E-3,3.023696214887843E-3,3.023696214887843E-3,3.023696214887843E-3,3.1100086290798798E-3,3.4586185183061936E-3,3.8519523246398858E-3,4.2960926704215937E-3,4.7979787076505107E-3,5.3655293736057279E-3,6.007784632708478E-3,6.7350673534510314E-3,7.5591688616725014E-3,8.4935616622947366E-3,9.5536433395494169E-3,1.0757016240738652E-2,1.212380823217743E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C424,Demand!$B$9:$B$428,0))*$I424*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG424:$AZ424)*(Misc_calcs!$G$29:$Z$29)*($L424:$AE424))*Calcs!$G424","v":3938.3151515516456},null,{"$f":"SUMPRODUCT(($L424:$AE424)*(Misc_calcs!$G$29:$Z$29))*$F424*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7673.8882320917965},null,{"$f":"Assumptions!$G$86*$F424","v":3.0236926680000001E-3},null,{"$f":"($F424*Assumptions!$G$37)","v":90675.371999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH424))*(Misc_calcs!$G$29:$Z$29))","v":51378.684198775154},null,{"$f":"SUMPRODUCT(($AG424:$AZ424)*(Misc_calcs!$G$29:$Z$29))*$BF424*$G424","v":2418.5824474383171},null,{"$f":"SUMPRODUCT($BF424*(Misc_calcs!$G$29:$Z$29))*$F424*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4757.1400432233959},null,11612.203383643442,null,7175.722490661713,null,4436.4808929817291,null,-46942.203305793424,null,false]
[null,49281243,"DMA23","DMA","22kV",266,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C425, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.0799502684196274E-3,6.7410147083354025E-3,7.4789708148566142E-3,8.3030670359051581E-3,9.2236870035333467E-3,1.0252490668896663E-2,1.1402573130857203E-2,1.2688643388551288E-2,1.4127225530406419E-2,1.5736885190023024E-2,1.7538484457588918E-2,1.955546883919123E-2,2.1814190311304504E-2,2.4344271030370557E-2,2.7179012835082297E-2,3.0355858330003357E-2,3.3916910072820092E-2,3.7909515214333528E-2,4.2386923872095486E-2,4.7409030568722713E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C425,Demand!$B$9:$B$428,0))*$I425*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG425:$AZ425)*(Misc_calcs!$G$29:$Z$29)*($L425:$AE425))*Calcs!$G425","v":10967.819760753677},null,{"$f":"SUMPRODUCT(($L425:$AE425)*(Misc_calcs!$G$29:$Z$29))*$F425*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14645.271797297881},null,{"$f":"Assumptions!$G$86*$F425","v":1.5673518000000001E-3},null,{"$f":"($F425*Assumptions!$G$37)","v":47002.2},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH425))*(Misc_calcs!$G$29:$Z$29))","v":26632.492783681886},null,{"$f":"SUMPRODUCT(($AG425:$AZ425)*(Misc_calcs!$G$29:$Z$29))*$BF425*$G425","v":944.48926824960859},null,{"$f":"SUMPRODUCT($BF425*(Misc_calcs!$G$29:$Z$29))*$F425*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1278.2141382271514},null,25613.091558051558,null,2222.7034064767599,null,23390.388151574796,null,-3242.1046321070899,null,false]
[null,49292039,"DMA23","DMA","22kV",448.78000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C426, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.6990374911171476E-3,1.0649213877895759E-2,1.1699121064315001E-2,1.285959015709397E-2,1.4142653115633567E-2,1.5561677644532698E-2,1.7131517367998422E-2,1.8868679027123691E-2,2.0791508640076888E-2,2.2920398787135855E-2,2.5278019429824751E-2,2.7889574949096527E-2,3.0783090394802565E-2,3.398973028123483E-2,3.7544153645363794E-2,4.1484909510039046E-2,4.5854877368903132E-2,5.0701757838701761E-2,5.6078619214311759E-2,6.2044506319129437E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C426,Demand!$B$9:$B$428,0))*$I426*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG426:$AZ426)*(Misc_calcs!$G$29:$Z$29)*($L426:$AE426))*Calcs!$G426","v":15493.69818302276},null,{"$f":"SUMPRODUCT(($L426:$AE426)*(Misc_calcs!$G$29:$Z$29))*$F426*Assumptions!$G$37*(1+Assumptions!$G$83)","v":34940.752199506227},null,{"$f":"Assumptions!$G$86*$F426","v":2.6443463940000003E-3},null,{"$f":"($F426*Assumptions!$G$37)","v":79299.426000000007},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH426))*(Misc_calcs!$G$29:$Z$29))","v":44932.819967897587},null,{"$f":"SUMPRODUCT(($AG426:$AZ426)*(Misc_calcs!$G$29:$Z$29))*$BF426*$G426","v":1593.4883225754111},null,{"$f":"SUMPRODUCT($BF426*(Misc_calcs!$G$29:$Z$29))*$F426*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3638.3739380568172},null,50434.450382528987,null,5231.8622606322278,null,45202.588121896755,null,269.76815399916813,null,true]
[null,49292075,"DMA23","DMA","22kV",86.245999999999995,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C427, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.6507440898912005E-4,8.4230149925521101E-4,9.2822174347737961E-4,1.0238631778955003E-3,1.1303790543698584E-3,1.2490633766221008E-3,1.3813683873759555E-3,1.5289242533092383E-3,1.6935612261411955E-3,1.8773345936018934E-3,2.0825527739762118E-3,2.311808952962794E-3,2.5680167123911441E-3,2.854450157634544E-3,3.1747891151739033E-3,3.5331700446452922E-3,3.9342433919003182E-3,4.3832382023163566E-3,4.8860349181603334E-3,5.4492474017537387E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C427,Demand!$B$9:$B$428,0))*$I427*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG427:$AZ427)*(Misc_calcs!$G$29:$Z$29)*($L427:$AE427))*Calcs!$G427","v":1295.845230669476},null,{"$f":"SUMPRODUCT(($L427:$AE427)*(Misc_calcs!$G$29:$Z$29))*$F427*Assumptions!$G$37*(1+Assumptions!$G$83)","v":561.30096944905154},null,{"$f":"Assumptions!$G$86*$F427","v":5.0818730580000002E-4},null,{"$f":"($F427*Assumptions!$G$37)","v":15239.668199999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH427))*(Misc_calcs!$G$29:$Z$29))","v":8635.1352354189003},null,{"$f":"SUMPRODUCT(($AG427:$AZ427)*(Misc_calcs!$G$29:$Z$29))*$BF427*$G427","v":306.23466702802904},null,{"$f":"SUMPRODUCT($BF427*(Misc_calcs!$G$29:$Z$29))*$F427*Assumptions!$G$37*(1+Assumptions!$G$83)","v":134.37493520480908},null,1857.1462001185275,null,440.60960223283814,null,1416.5365978856894,null,-7218.5986375332104,null,false]
[null,49292147,"DMA23","DMA","22kV",309.10000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C428, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.1686046856552368E-3,3.5802811109452133E-3,4.0512042959177669E-3,4.5903110187915635E-3,5.2079244250544257E-3,5.9159729008562379E-3,6.728243894004891E-3,7.6606783040444899E-3,8.7317119715305917E-3,9.9626718525889103E-3,1.1378235692093017E-2,1.3006965435158471E-2,1.4881926274491853E-2,1.7041405158086498E-2,1.9529744821581083E-2,2.2398312013175353E-2,2.5706621605494653E-2,2.9523641807011169E-2,3.3929309775566935E-2,3.9016291691233052E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C428,Demand!$B$9:$B$428,0))*$I428*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG428:$AZ428)*(Misc_calcs!$G$29:$Z$29)*($L428:$AE428))*Calcs!$G428","v":7593.2723779103453},null,{"$f":"SUMPRODUCT(($L428:$AE428)*(Misc_calcs!$G$29:$Z$29))*$F428*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11757.108439217833},null,{"$f":"Assumptions!$G$86*$F428","v":1.8213099300000003E-3},null,{"$f":"($F428*Assumptions!$G$37)","v":54617.97},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH428))*(Misc_calcs!$G$29:$Z$29))","v":30947.757591864938},null,{"$f":"SUMPRODUCT(($AG428:$AZ428)*(Misc_calcs!$G$29:$Z$29))*$BF428*$G428","v":1097.5249353983234},null,{"$f":"SUMPRODUCT($BF428*(Misc_calcs!$G$29:$Z$29))*$F428*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1725.9903124533682},null,19350.380817128178,null,2823.5152478516916,null,16526.865569276488,null,-14420.89202258845,null,false]
[null,49306318,"MTN32","MTN","22kV",45.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C429, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C429,Demand!$B$9:$B$428,0))*$I429*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG429:$AZ429)*(Misc_calcs!$G$29:$Z$29)*($L429:$AE429))*Calcs!$G429","v":151.7211246297702},null,{"$f":"SUMPRODUCT(($L429:$AE429)*(Misc_calcs!$G$29:$Z$29))*$F429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.399314881684155},null,{"$f":"Assumptions!$G$86*$F429","v":2.6809965E-4},null,{"$f":"($F429*Assumptions!$G$37)","v":8039.8499999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH429))*(Misc_calcs!$G$29:$Z$29))","v":4555.5579761561121},null,{"$f":"SUMPRODUCT(($AG429:$AZ429)*(Misc_calcs!$G$29:$Z$29))*$BF429*$G429","v":151.72094665626551},null,{"$f":"SUMPRODUCT($BF429*(Misc_calcs!$G$29:$Z$29))*$F429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.399271011147619},null,189.12043951145435,null,189.12021766741313,null,2.218440412207201E-4,null,-4555.5577543120708,null,false]
[null,49306329,"DMA15","DMA","22kV",276.68,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C430, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.2667831543469542E-3,3.671914376780612E-3,4.1322803959415975E-3,4.6557519988944616E-3,5.251351582522417E-3,5.9294244663360999E-3,6.7018359637818978E-3,7.5821981122875977E-3,8.5861305555614328E-3,9.7315607554569541E-3,1.1039069498869252E-2,1.2532288573593797E-2,1.4238358534256545E-2,1.6188455686529525E-2,1.8418398809344233E-2,2.096934773891674E-2,2.3888607787636698E-2,2.7230556102760015E-2,3.105770852764482E-2,3.5441948361869188E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C430,Demand!$B$9:$B$428,0))*$I430*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG430:$AZ430)*(Misc_calcs!$G$29:$Z$29)*($L430:$AE430))*Calcs!$G430","v":5562.106543568806},null,{"$f":"SUMPRODUCT(($L430:$AE430)*(Misc_calcs!$G$29:$Z$29))*$F430*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10016.471459120898},null,{"$f":"Assumptions!$G$86*$F430","v":1.630281564E-3},null,{"$f":"($F430*Assumptions!$G$37)","v":48889.356},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH430))*(Misc_calcs!$G$29:$Z$29))","v":27701.797381162047},null,{"$f":"SUMPRODUCT(($AG430:$AZ430)*(Misc_calcs!$G$29:$Z$29))*$BF430*$G430","v":761.0096626224456},null,{"$f":"SUMPRODUCT($BF430*(Misc_calcs!$G$29:$Z$29))*$F430*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1382.9162431275645},null,15578.578002689705,null,2143.9259057500103,null,13434.652096939695,null,-14267.145284222352,null,false]
[null,49306343,"DMA15","DMA","22kV",213.73,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C431, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.523527409204042E-3,2.836483517960532E-3,3.192107449127503E-3,3.5964792349418582E-3,4.0565685041655192E-3,4.5803668179485845E-3,5.1770399036399628E-3,5.8571027994044674E-3,6.6326213808014494E-3,7.5174442686996336E-3,8.5274697267360318E-3,9.6809528582991241E-3,1.0998859221941054E-2,1.25052719165894E-2,1.4227860262834839E-2,1.6198419445708667E-2,1.8453491912865369E-2,2.1035082968927629E-2,2.3991484905354656E-2,2.7378226194095349E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C431,Demand!$B$9:$B$428,0))*$I431*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG431:$AZ431)*(Misc_calcs!$G$29:$Z$29)*($L431:$AE431))*Calcs!$G431","v":4296.6207588440093},null,{"$f":"SUMPRODUCT(($L431:$AE431)*(Misc_calcs!$G$29:$Z$29))*$F431*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5977.0955067537861},null,{"$f":"Assumptions!$G$86*$F431","v":1.259361279E-3},null,{"$f":"($F431*Assumptions!$G$37)","v":37766.090999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH431))*(Misc_calcs!$G$29:$Z$29))","v":21399.107829535074},null,{"$f":"SUMPRODUCT(($AG431:$AZ431)*(Misc_calcs!$G$29:$Z$29))*$BF431*$G431","v":587.86538670050345},null,{"$f":"SUMPRODUCT($BF431*(Misc_calcs!$G$29:$Z$29))*$F431*Assumptions!$G$37*(1+Assumptions!$G$83)","v":825.22298363739878},null,10273.716265597795,null,1413.0883703379022,null,8860.6278952598932,null,-12538.479934275181,null,false]
[null,49306399,"MTN32","MTN","22kV",243.00999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C432, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.6157281825200663E-3,7.3629655142172477E-3,8.200009597816995E-3,9.1379970788410536E-3,1.0189472090122756E-2,1.1368566285916157E-2,1.2691202084727521E-2,1.4175322128102191E-2,1.5841148353568282E-2,1.7711474521849943E-2,1.9811996537962003E-2,2.2171685470403303E-2,2.4823208810871626E-2,2.7803406238338206E-2,3.1153826966805999E-2,3.4921336677913001E-2,3.9158803081617441E-2,4.3822467844859866E-2,4.3822467844859866E-2,4.3822467844859866E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C432,Demand!$B$9:$B$428,0))*$I432*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG432:$AZ432)*(Misc_calcs!$G$29:$Z$29)*($L432:$AE432))*Calcs!$G432","v":11323.160574711268},null,{"$f":"SUMPRODUCT(($L432:$AE432)*(Misc_calcs!$G$29:$Z$29))*$F432*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14763.431718508315},null,{"$f":"Assumptions!$G$86*$F432","v":1.4318878229999999E-3},null,{"$f":"($F432*Assumptions!$G$37)","v":42939.866999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH432))*(Misc_calcs!$G$29:$Z$29))","v":24330.684478806521},null,{"$f":"SUMPRODUCT(($AG432:$AZ432)*(Misc_calcs!$G$29:$Z$29))*$BF432*$G432","v":810.32323619646343},null,{"$f":"SUMPRODUCT($BF432*(Misc_calcs!$G$29:$Z$29))*$F432*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1066.8138235161437},null,26086.592293219583,null,1877.137059712607,null,24209.455233506975,null,-121.22924529954616,null,false]
[null,49306422,"DMA15","DMA","22kV",116.51,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C433, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.4576022963425266E-3,2.6869995060521861E-3,2.9393532118856887E-3,3.2170411182524134E-3,3.5226923822788813E-3,3.8592145592066776E-3,4.2298234601035583E-3,4.6380762384372817E-3,5.0879080565968127E-3,5.5836727217578501E-3,6.1301877229926593E-3,6.732784148677038E-3,7.3973620155596423E-3,8.1304515988958291E-3,8.9392814174374148E-3,9.8318535985070146E-3,1.081702742764409E-2,1.1904611975246018E-2,1.3105468790193319E-2,1.4431625758699586E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C433,Demand!$B$9:$B$428,0))*$I433*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG433:$AZ433)*(Misc_calcs!$G$29:$Z$29)*($L433:$AE433))*Calcs!$G433","v":2874.6891824853492},null,{"$f":"SUMPRODUCT(($L433:$AE433)*(Misc_calcs!$G$29:$Z$29))*$F433*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2184.1009428827447},null,{"$f":"Assumptions!$G$86*$F433","v":6.8651187300000009E-4},null,{"$f":"($F433*Assumptions!$G$37)","v":20587.316999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH433))*(Misc_calcs!$G$29:$Z$29))","v":11665.232083559313},null,{"$f":"SUMPRODUCT(($AG433:$AZ433)*(Misc_calcs!$G$29:$Z$29))*$BF433*$G433","v":320.46131195656045},null,{"$f":"SUMPRODUCT($BF433*(Misc_calcs!$G$29:$Z$29))*$F433*Assumptions!$G$37*(1+Assumptions!$G$83)","v":245.22613212048367},null,5058.7901253680939,null,565.68744407704412,null,4493.1026812910495,null,-7172.1294022682632,null,false]
[null,49306718,"DMA24","DMA","22kV",156.80000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C434, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,9.239137237789652E-4,1.0102964832640129E-3,1.1171330008866377E-3,1.2368367018289088E-3,1.3710476611352531E-3,1.521622188672168E-3,1.6906619466229554E-3,1.8805470416517469E-3,2.0939736391725784E-3,2.333996723004563E-3,2.6040787100887431E-3,2.9081447283567539E-3,3.2506454779526531E-3,3.6366287237278236E-3,4.0718206124322528E-3,4.5627181737959164E-3,5.1166945535598861E-3,5.7421187417026299E-3,6.4484918042874064E-3,7.2466019067201409E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C434,Demand!$B$9:$B$428,0))*$I434*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG434:$AZ434)*(Misc_calcs!$G$29:$Z$29)*($L434:$AE434))*Calcs!$G434","v":1731.8451733229551},null,{"$f":"SUMPRODUCT(($L434:$AE434)*(Misc_calcs!$G$29:$Z$29))*$F434*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1295.3179014232405},null,{"$f":"Assumptions!$G$86*$F434","v":9.2391264000000009E-4},null,{"$f":"($F434*Assumptions!$G$37)","v":27706.560000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH434))*(Misc_calcs!$G$29:$Z$29))","v":15699.153640907221},null,{"$f":"SUMPRODUCT(($AG434:$AZ434)*(Misc_calcs!$G$29:$Z$29))*$BF434*$G434","v":590.74048307775672},null,{"$f":"SUMPRODUCT($BF434*(Misc_calcs!$G$29:$Z$29))*$F434*Assumptions!$G$37*(1+Assumptions!$G$83)","v":444.15285733854267},null,3027.1630747461959,null,1034.8933404162995,null,1992.2697343298964,null,-13706.883906577325,null,false]
[null,49306729,"DMA24","DMA","22kV",187,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C435, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1018613925170054E-3,1.2048816477702195E-3,1.3322950967206708E-3,1.4750539747576908E-3,1.6351142387263542E-3,1.8146897275618328E-3,2.0162868878730398E-3,2.2427442397249782E-3,2.4972772354928067E-3,2.78352925511386E-3,3.1056295840981817E-3,3.4682593380275057E-3,3.8767264309766966E-3,4.3370508376090744E-3,4.8560615722246878E-3,5.4415070057387514E-3,6.1021803668093021E-3,6.8480625299642325E-3,7.6904844859805154E-3,8.6423122229379225E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C435,Demand!$B$9:$B$428,0))*$I435*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG435:$AZ435)*(Misc_calcs!$G$29:$Z$29)*($L435:$AE435))*Calcs!$G435","v":2065.4020880828607},null,{"$f":"SUMPRODUCT(($L435:$AE435)*(Misc_calcs!$G$29:$Z$29))*$F435*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1842.3301690241888},null,{"$f":"Assumptions!$G$86*$F435","v":1.1018601000000001E-3},null,{"$f":"($F435*Assumptions!$G$37)","v":33042.9},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH435))*(Misc_calcs!$G$29:$Z$29))","v":18722.842671235012},null,{"$f":"SUMPRODUCT(($AG435:$AZ435)*(Misc_calcs!$G$29:$Z$29))*$BF435*$G435","v":704.51830571135542},null,{"$f":"SUMPRODUCT($BF435*(Misc_calcs!$G$29:$Z$29))*$F435*Assumptions!$G$37*(1+Assumptions!$G$83)","v":631.71844366082394},null,3907.7322571070495,null,1336.2367493721795,null,2571.49550773487,null,-16151.347163500142,null,false]
[null,49306743,"DMA24","DMA","22kV",250.6,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C436, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9703253536082046E-3,2.1880071548367611E-3,2.432719539344699E-3,2.7079986879036686E-3,3.01785801434398E-3,3.3668538372990508E-3,3.7601602032940004E-3,4.2036541469713494E-3,4.7040128558887275E-3,5.2688244147178088E-3,5.9067140404798768E-3,6.6274879908519851E-3,7.4422976363444047E-3,8.3638265397400526E-3,9.4065037888322253E-3,1.0586747288318189E-2,1.1923241241835903E-2,1.3437252654861814E-2,1.5152992374134679E-2,1.7098026961561881E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C436,Demand!$B$9:$B$428,0))*$I436*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG436:$AZ436)*(Misc_calcs!$G$29:$Z$29)*($L436:$AE436))*Calcs!$G436","v":3959.8504375235998},null,{"$f":"SUMPRODUCT(($L436:$AE436)*(Misc_calcs!$G$29:$Z$29))*$F436*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4732.5857324270737},null,{"$f":"Assumptions!$G$86*$F436","v":1.4766103799999999E-3},null,{"$f":"($F436*Assumptions!$G$37)","v":44281.02},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH436))*(Misc_calcs!$G$29:$Z$29))","v":25090.611622521348},null,{"$f":"SUMPRODUCT(($AG436:$AZ436)*(Misc_calcs!$G$29:$Z$29))*$BF436*$G436","v":944.12987920462911},null,{"$f":"SUMPRODUCT($BF436*(Misc_calcs!$G$29:$Z$29))*$F436*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1134.4947147627743},null,8692.4361699506735,null,2078.6245939674036,null,6613.8115759832699,null,-18476.800046538079,null,false]
[null,49306754,"DMA24","DMA","22kV",177.5,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C437, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.0458844768543771E-3,1.1436710827765454E-3,1.2646116559781773E-3,1.4001180776443323E-3,1.5520469378284914E-3,1.7224996077124348E-3,1.9138552010559604E-3,2.1288080350330679E-3,2.3704102101602849E-3,2.6421200148808032E-3,2.9478569581680601E-3,3.2920643449191565E-3,3.6797804358201271E-3,4.1167193779444427E-3,4.6093632570581933E-3,5.165066810260046E-3,5.7921765513831618E-3,6.5001663051799542E-3,7.2997914238585107E-3,8.2032642757833233E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C437,Demand!$B$9:$B$428,0))*$I437*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG437:$AZ437)*(Misc_calcs!$G$29:$Z$29)*($L437:$AE437))*Calcs!$G437","v":1960.4752440358707},null,{"$f":"SUMPRODUCT(($L437:$AE437)*(Misc_calcs!$G$29:$Z$29))*$F437*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1659.8963335473809},null,{"$f":"Assumptions!$G$86*$F437","v":1.0458832500000001E-3},null,{"$f":"($F437*Assumptions!$G$37)","v":31364.249999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH437))*(Misc_calcs!$G$29:$Z$29))","v":17771.68221467494},null,{"$f":"SUMPRODUCT(($AG437:$AZ437)*(Misc_calcs!$G$29:$Z$29))*$BF437*$G437","v":668.72726879019024},null,{"$f":"SUMPRODUCT($BF437*(Misc_calcs!$G$29:$Z$29))*$F437*Assumptions!$G$37*(1+Assumptions!$G$83)","v":569.16352242239793},null,3620.3715775832516,null,1237.8907912125883,null,2382.4807863706633,null,-15389.201428304277,null,false]
[null,49317294,"STO21","STO","22kV",354.47,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C438, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,9.0379323348889068E-3,1.0214014470110881E-2,1.1553352816417131E-2,1.3079354884119961E-2,1.4818850620075669E-2,1.680259902218199E-2,1.9065870347965891E-2,2.1649115255996221E-2,2.4598733925436281E-2,2.7967960163065568E-2,3.1817877767434735E-2,3.6218589021246694E-2,4.12505581771185E-2,4.7006156247909069E-2,5.3591437379110332E-2,6.1128181646031912E-2,6.3922267301623314E-2,6.3922267301623314E-2,6.3922267301623314E-2,6.3922267301623314E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C438,Demand!$B$9:$B$428,0))*$I438*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG438:$AZ438)*(Misc_calcs!$G$29:$Z$29)*($L438:$AE438))*Calcs!$G438","v":32354.688960732889},null,{"$f":"SUMPRODUCT(($L438:$AE438)*(Misc_calcs!$G$29:$Z$29))*$F438*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33595.893293078516},null,{"$f":"Assumptions!$G$86*$F438","v":2.0886435810000001E-3},null,{"$f":"($F438*Assumptions!$G$37)","v":62634.849000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH438))*(Misc_calcs!$G$29:$Z$29))","v":35490.299688089159},null,{"$f":"SUMPRODUCT(($AG438:$AZ438)*(Misc_calcs!$G$29:$Z$29))*$BF438*$G438","v":2152.5319350080117},null,{"$f":"SUMPRODUCT($BF438*(Misc_calcs!$G$29:$Z$29))*$F438*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2269.8612674573656},null,65950.582253811401,null,4422.3932024653768,null,61528.189051346024,null,26037.889363256865,null,true]
[null,49317984,"RBD23","RBD","22kV",185.66,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C439, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3113522738648718E-3,4.7933451908753651E-3,5.3329586204237615E-3,5.937314430424466E-3,6.6144326874959395E-3,7.3733463906683616E-3,8.224230982629227E-3,9.1785505521825572E-3,1.024922289030164E-2,1.1450805843257729E-2,1.2799707724034222E-2,1.4314424902366932E-2,1.6015810099688478E-2,1.7927375374108823E-2,2.0075634299239111E-2,2.249048842697389E-2,2.5205663787114953E-2,2.8259203925932088E-2,3.1694026832699201E-2,3.3480430352975946E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.0843749999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.1185},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.1713750000000003},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.211125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.23475},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.2628750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.3254999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.3944999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C439,Demand!$B$9:$B$428,0))*$I439*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},null,{"$f":"SUMPRODUCT(($AG439:$AZ439)*(Misc_calcs!$G$29:$Z$29)*($L439:$AE439))*Calcs!$G439","v":23076.239767658506},null,{"$f":"SUMPRODUCT(($L439:$AE439)*(Misc_calcs!$G$29:$Z$29))*$F439*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7463.1249691424528},null,{"$f":"Assumptions!$G$86*$F439","v":1.0939644180000001E-3},null,{"$f":"($F439*Assumptions!$G$37)","v":32806.121999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH439))*(Misc_calcs!$G$29:$Z$29))","v":18588.678985783383},null,{"$f":"SUMPRODUCT(($AG439:$AZ439)*(Misc_calcs!$G$29:$Z$29))*$BF439*$G439","v":1891.7821570888607},null,{"$f":"SUMPRODUCT($BF439*(Misc_calcs!$G$29:$Z$29))*$F439*Assumptions!$G$37*(1+Assumptions!$G$83)","v":622.69737638444724},null,30539.364736800959,null,2514.479533473308,null,28024.885203327649,null,9436.2062175442661,null,true]
[null,49327057,"STO21","STO","22kV",164.03,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C440, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.8868200491241076E-3,3.2349463409666081E-3,3.6284218107692501E-3,4.0733792558543917E-3,4.5767997403800935E-3,5.1466316012559804E-3,5.7919263037161332E-3,6.5229935466151355E-3,7.3515783607311959E-3,8.2910633357865891E-3,9.3566995605981734E-3,1.0565870373832394E-2,1.1938392609506448E-2,1.3496860692224343E-2,1.5267039704261205E-2,1.7278314423845517E-2,1.9564202337165146E-2,2.2162939773839985E-2,2.5118151627569755E-2,2.8479616624066388E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C440,Demand!$B$9:$B$428,0))*$I440*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG440:$AZ440)*(Misc_calcs!$G$29:$Z$29)*($L440:$AE440))*Calcs!$G440","v":10320.244811298946},null,{"$f":"SUMPRODUCT(($L440:$AE440)*(Misc_calcs!$G$29:$Z$29))*$F440*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4957.7251694300921},null,{"$f":"Assumptions!$G$86*$F440","v":9.6651396900000004E-4},null,{"$f":"($F440*Assumptions!$G$37)","v":28984.100999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH440))*(Misc_calcs!$G$29:$Z$29))","v":16423.036809426088},null,{"$f":"SUMPRODUCT(($AG440:$AZ440)*(Misc_calcs!$G$29:$Z$29))*$BF440*$G440","v":996.07812593270012},null,{"$f":"SUMPRODUCT($BF440*(Misc_calcs!$G$29:$Z$29))*$F440*Assumptions!$G$37*(1+Assumptions!$G$83)","v":486.05667702061083},null,15277.969980729038,null,1482.134802953311,null,13795.835177775727,null,-2627.2016316503614,null,false]
[null,49327369,"STO21","STO","22kV",35.9,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C441, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.2273631728808264E-4,3.6526379780383949E-4,4.140453032521913E-4,4.7004741189165519E-4,5.3439058041040294E-4,6.0837409842058967E-4,6.9350513830302384E-4,7.9153257775018662E-4,9.0448638495847376E-4,1.0347234878053595E-3,1.1849812016536672E-3,1.3584394693185243E-3,1.5587933754918058E-3,1.7903376415393858E-3,2.0580650909002912E-3,2.367781407132734E-3,2.7262388939191416E-3,3.141292398341957E-3,3.6220810863097307E-3,4.1792403748006583E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C441,Demand!$B$9:$B$428,0))*$I441*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG441:$AZ441)*(Misc_calcs!$G$29:$Z$29)*($L441:$AE441))*Calcs!$G441","v":1366.3546352246844},null,{"$f":"SUMPRODUCT(($L441:$AE441)*(Misc_calcs!$G$29:$Z$29))*$F441*Assumptions!$G$37*(1+Assumptions!$G$83)","v":143.47123860438464},null,{"$f":"Assumptions!$G$86*$F441","v":2.1153356999999999E-4},null,{"$f":"($F441*Assumptions!$G$37)","v":6343.53},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH441))*(Misc_calcs!$G$29:$Z$29))","v":3594.3853042638339},null,{"$f":"SUMPRODUCT(($AG441:$AZ441)*(Misc_calcs!$G$29:$Z$29))*$BF441*$G441","v":218.0040524354321},null,{"$f":"SUMPRODUCT($BF441*(Misc_calcs!$G$29:$Z$29))*$F441*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.282480121665092},null,1509.825873829069,null,241.28653255709719,null,1268.5393412719718,null,-2325.8459629918621,null,false]
[null,49331965,"DMA15","DMA","22kV",198.10000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C442, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.4874622442251663E-3,3.8958085001037277E-3,4.3557967622458917E-3,4.8742067028399779E-3,5.4587283018421376E-3,6.1180858197558193E-3,6.8621788096714809E-3,7.7022425246261964E-3,8.6510304034106353E-3,9.7230216905409665E-3,1.0934657670570783E-2,1.230461048047706E-2,1.3854089014754881E-2,1.5607187065491804E-2,1.7591279554767528E-2,1.9837473531436139E-2,2.2381121532598344E-2,2.5262405967702625E-2,2.8527004388281728E-2,3.2226846879411949E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C442,Demand!$B$9:$B$428,0))*$I442*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG442:$AZ442)*(Misc_calcs!$G$29:$Z$29)*($L442:$AE442))*Calcs!$G442","v":5380.5308696824959},null,{"$f":"SUMPRODUCT(($L442:$AE442)*(Misc_calcs!$G$29:$Z$29))*$F442*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6940.7497989578778},null,{"$f":"Assumptions!$G$86*$F442","v":1.1672646300000002E-3},null,{"$f":"($F442*Assumptions!$G$37)","v":35004.270000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH442))*(Misc_calcs!$G$29:$Z$29))","v":19834.198573110458},null,{"$f":"SUMPRODUCT(($AG442:$AZ442)*(Misc_calcs!$G$29:$Z$29))*$BF442*$G442","v":544.87499698390377},null,{"$f":"SUMPRODUCT($BF442*(Misc_calcs!$G$29:$Z$29))*$F442*Assumptions!$G$37*(1+Assumptions!$G$83)","v":708.93969609746773},null,12321.280668640375,null,1253.8146930813714,null,11067.465975559004,null,-8766.7325975514541,null,false]
[null,49331979,"DMA15","DMA","22kV",277.45999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C443, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.8845596884538843E-3,5.4564918043350837E-3,6.1007540113717567E-3,6.8268419574456334E-3,7.6455262727365934E-3,8.5690262067110012E-3,9.6112071303960066E-3,1.0787805203850502E-2,1.2116682966836521E-2,1.3618120132546674E-2,1.5315144458740887E-2,1.7233908247921075E-2,1.9404116799767238E-2,2.1859516018129004E-2,2.4638447376404839E-2,2.7784479586230548E-2,3.1347127614511541E-2,3.5382671175157851E-2,3.9955086509705438E-2,4.5137107194152648E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C443,Demand!$B$9:$B$428,0))*$I443*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG443:$AZ443)*(Misc_calcs!$G$29:$Z$29)*($L443:$AE443))*Calcs!$G443","v":7536.0024992534345},null,{"$f":"SUMPRODUCT(($L443:$AE443)*(Misc_calcs!$G$29:$Z$29))*$F443*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13615.644449266078},null,{"$f":"Assumptions!$G$86*$F443","v":1.634877558E-3},null,{"$f":"($F443*Assumptions!$G$37)","v":49027.181999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH443))*(Misc_calcs!$G$29:$Z$29))","v":27779.892660753285},null,{"$f":"SUMPRODUCT(($AG443:$AZ443)*(Misc_calcs!$G$29:$Z$29))*$BF443*$G443","v":763.15505635110515},null,{"$f":"SUMPRODUCT($BF443*(Misc_calcs!$G$29:$Z$29))*$F443*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1390.7245063758344},null,21151.646948519512,null,2153.8795627269396,null,18997.767385792573,null,-8782.125274960712,null,false]
[null,49331996,"DMA15","DMA","22kV",105.9,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C444, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.8643223203606519E-3,2.0826154475567125E-3,2.3285152807765771E-3,2.605646086980079E-3,2.9181187640842116E-3,3.2705971141450845E-3,3.6683732253619886E-3,4.1174532224023943E-3,4.6246548193901379E-3,5.1977183090776797E-3,5.8454328486292079E-3,6.5777801609415484E-3,7.4060980649295408E-3,8.3432665837232835E-3,9.4039197619882955E-3,1.0604686759106953E-2,1.1964466281182053E-2,1.350473898021054E-2,1.5249923092978471E-2,1.7227779326247986E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C444,Demand!$B$9:$B$428,0))*$I444*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG444:$AZ444)*(Misc_calcs!$G$29:$Z$29)*($L444:$AE444))*Calcs!$G444","v":2876.3160984319857},null,{"$f":"SUMPRODUCT(($L444:$AE444)*(Misc_calcs!$G$29:$Z$29))*$F444*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1983.4869996121868},null,{"$f":"Assumptions!$G$86*$F444","v":6.2399457000000011E-4},null,{"$f":"($F444*Assumptions!$G$37)","v":18712.53},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH444))*(Misc_calcs!$G$29:$Z$29))","v":10602.936036811698},null,{"$f":"SUMPRODUCT(($AG444:$AZ444)*(Misc_calcs!$G$29:$Z$29))*$BF444*$G444","v":291.27845623723073},null,{"$f":"SUMPRODUCT($BF444*(Misc_calcs!$G$29:$Z$29))*$F444*Assumptions!$G$37*(1+Assumptions!$G$83)","v":202.596651867421},null,4859.8030980441727,null,493.87510810465176,null,4365.9279899395206,null,-6237.0080468721771,null,false]
[null,49332007,"DMA15","DMA","22kV",663.91,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C445, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1687839770638716E-2,1.3056366589115929E-2,1.4597965817378442E-2,1.6335358768715239E-2,1.8294317551115661E-2,2.0504080548178118E-2,2.299782500519431E-2,2.5813204616479443E-2,2.8992961106150197E-2,3.2585620043246097E-2,3.6646282554612053E-2,4.1237526219553372E-2,4.6430430276556856E-2,5.2305742375823638E-2,5.8955206507853145E-2,6.6483074468731779E-2,7.5007826333707034E-2,8.4664128955161261E-2,9.5605065539748207E-2,0.10800467396118316,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C445,Demand!$B$9:$B$428,0))*$I445*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG445:$AZ445)*(Misc_calcs!$G$29:$Z$29)*($L445:$AE445))*Calcs!$G445","v":18032.247600660805},null,{"$f":"SUMPRODUCT(($L445:$AE445)*(Misc_calcs!$G$29:$Z$29))*$F445*Assumptions!$G$37*(1+Assumptions!$G$83)","v":77957.13292343475},null,{"$f":"Assumptions!$G$86*$F445","v":3.9119568929999998E-3},null,{"$f":"($F445*Assumptions!$G$37)","v":117312.89699999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH445))*(Misc_calcs!$G$29:$Z$29))","v":66472.098812083612},null,{"$f":"SUMPRODUCT(($AG445:$AZ445)*(Misc_calcs!$G$29:$Z$29))*$BF445*$G445","v":1826.0876287106689},null,{"$f":"SUMPRODUCT($BF445*(Misc_calcs!$G$29:$Z$29))*$F445*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7962.6708531789773},null,95989.380524095555,null,9788.7584818896466,null,86200.622042205912,null,19728.5232301223,null,true]
[null,49332041,"MTN32","MTN","22kV",165.3,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C446, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,9.7399833252973834E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C446,Demand!$B$9:$B$428,0))*$I446*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG446:$AZ446)*(Misc_calcs!$G$29:$Z$29)*($L446:$AE446))*Calcs!$G446","v":551.19784398463764},null,{"$f":"SUMPRODUCT(($L446:$AE446)*(Misc_calcs!$G$29:$Z$29))*$F446*Assumptions!$G$37*(1+Assumptions!$G$83)","v":493.61296740271837},null,{"$f":"Assumptions!$G$86*$F446","v":9.739971900000001E-4},null,{"$f":"($F446*Assumptions!$G$37)","v":29208.51},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH446))*(Misc_calcs!$G$29:$Z$29))","v":16550.191944145172},null,{"$f":"SUMPRODUCT(($AG446:$AZ446)*(Misc_calcs!$G$29:$Z$29))*$BF446*$G446","v":551.19719741276253},null,{"$f":"SUMPRODUCT($BF446*(Misc_calcs!$G$29:$Z$29))*$F446*Assumptions!$G$37*(1+Assumptions!$G$83)","v":493.61238837965868},null,1044.8108113873559,null,1044.8095857924213,null,1.2255949345671979E-3,null,-16550.190718550239,null,false]
[null,49332076,"MTN32","MTN","22kV",224.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C447, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.1382436854914742E-3,5.6969176933601446E-3,6.3205738315028834E-3,7.0170280814717276E-3,7.7950557834372044E-3,8.6645109111577814E-3,9.6364603000627796E-3,1.0723334713332066E-2,1.1939098869305876E-2,1.329944282224502E-2,1.4821997391225521E-2,1.6526576673121005E-2,1.8435451060079894E-2,2.0573654615140227E-2,2.2969331147843983E-2,2.565412388189757E-2,2.8663614226954723E-2,3.2037815865346528E-2,3.5821731152056634E-2,4.0065977713717532E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C447,Demand!$B$9:$B$428,0))*$I447*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG447:$AZ447)*(Misc_calcs!$G$29:$Z$29)*($L447:$AE447))*Calcs!$G447","v":8672.1276298976409},null,{"$f":"SUMPRODUCT(($L447:$AE447)*(Misc_calcs!$G$29:$Z$29))*$F447*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10459.881792177626},null,{"$f":"Assumptions!$G$86*$F447","v":1.3245890400000002E-3},null,{"$f":"($F447*Assumptions!$G$37)","v":39722.159999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH447))*(Misc_calcs!$G$29:$Z$29))","v":22507.460066810858},null,{"$f":"SUMPRODUCT(($AG447:$AZ447)*(Misc_calcs!$G$29:$Z$29))*$BF447*$G447","v":749.60151227095594},null,{"$f":"SUMPRODUCT($BF447*(Misc_calcs!$G$29:$Z$29))*$F447*Assumptions!$G$37*(1+Assumptions!$G$83)","v":912.92049584310382},null,19132.009422075265,null,1662.5220081140596,null,17469.487413961207,null,-5037.9726528496503,null,false]
[null,49332230,"MTN32","MTN","22kV",360.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C448, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,8.1168774435890802E-3,8.9758353975677389E-3,9.9320728442438104E-3,1.0996984283925287E-2,1.2183326355414737E-2,1.3505382784195802E-2,1.4979149472888448E-2,1.6622542207145648E-2,1.8455629754933589E-2,2.0500895479552909E-2,2.2783530971477249E-2,2.533176563634322E-2,2.8177236662103193E-2,3.1355404334062052E-2,3.4906018279690913E-2,3.8873640914094329E-2,4.330823513119049E-2,4.8265824155589825E-2,5.3809232447686484E-2,6.0008917652928886E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C448,Demand!$B$9:$B$428,0))*$I448*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG448:$AZ448)*(Misc_calcs!$G$29:$Z$29)*($L448:$AE448))*Calcs!$G448","v":13255.20469589093},null,{"$f":"SUMPRODUCT(($L448:$AE448)*(Misc_calcs!$G$29:$Z$29))*$F448*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25643.826131220609},null,{"$f":"Assumptions!$G$86*$F448","v":2.1241741500000002E-3},null,{"$f":"($F448*Assumptions!$G$37)","v":63700.35},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH448))*(Misc_calcs!$G$29:$Z$29))","v":36094.03627262151},null,{"$f":"SUMPRODUCT(($AG448:$AZ448)*(Misc_calcs!$G$29:$Z$29))*$BF448*$G448","v":1202.0967311996424},null,{"$f":"SUMPRODUCT($BF448*(Misc_calcs!$G$29:$Z$29))*$F448*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2347.7447701613319},null,38899.030827111535,null,3549.8415013609742,null,35349.189325750558,null,-744.8469468709518,null,false]
[null,49332660,"MTN32","MTN","22kV",182.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C449, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.0753460114136552E-3,1.0753460114136552E-3,1.0753460114136552E-3,1.0753460114136552E-3,1.0793019883060999E-3,1.2010074608878943E-3,1.3384500951928711E-3,1.4937884936787132E-3,1.66948793659407E-3,1.8683649171138787E-3,2.0936382357263899E-3,2.3489876289178859E-3,2.6386210530303872E-3,2.9673519118951887E-3,3.3406877097679364E-3,3.7649318330033382E-3,4.247300419176289E-3,4.7960565660064292E-3,5.4206644702587022E-3,6.1319664754298699E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C449,Demand!$B$9:$B$428,0))*$I449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG449:$AZ449)*(Misc_calcs!$G$29:$Z$29)*($L449:$AE449))*Calcs!$G449","v":1289.3901195925366},null,{"$f":"SUMPRODUCT(($L449:$AE449)*(Misc_calcs!$G$29:$Z$29))*$F449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1263.5598605260491},null,{"$f":"Assumptions!$G$86*$F449","v":1.07534475E-3},null,{"$f":"($F449*Assumptions!$G$37)","v":32247.749999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH449))*(Misc_calcs!$G$29:$Z$29))","v":18272.292981285504},null,{"$f":"SUMPRODUCT(($AG449:$AZ449)*(Misc_calcs!$G$29:$Z$29))*$BF449*$G449","v":608.55104977513099},null,{"$f":"SUMPRODUCT($BF449*(Misc_calcs!$G$29:$Z$29))*$F449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":601.68070045406853},null,2552.9499801185857,null,1210.2317502291994,null,1342.7182298893863,null,-16929.574751396118,null,false]
[null,49332995,"MTN24","MTN","22kV",657.3,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C450, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.260900149687147E-3,5.8122225601675188E-3,6.4283907663101065E-3,7.1174358885705245E-3,7.8884148517282537E-3,8.7515439634017339E-3,9.718350105364728E-3,1.0801841879079448E-2,1.2016703359812562E-2,1.3379513468628998E-2,1.4908994374109041E-2,1.6626292792210992E-2,1.8555298570570825E-2,2.0723005530937068E-2,2.3159920209739546E-2,2.5900524892600876E-2,2.8983802195966329E-2,3.2453829421620325E-2,3.6360452013190367E-2,4.0760046695409884E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C450,Demand!$B$9:$B$428,0))*$I450*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG450:$AZ450)*(Misc_calcs!$G$29:$Z$29)*($L450:$AE450))*Calcs!$G450","v":17537.798352085712},null,{"$f":"SUMPRODUCT(($L450:$AE450)*(Misc_calcs!$G$29:$Z$29))*$F450*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30921.414274705676},null,{"$f":"Assumptions!$G$86*$F450","v":3.8730087900000001E-3},null,{"$f":"($F450*Assumptions!$G$37)","v":116144.90999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH450))*(Misc_calcs!$G$29:$Z$29))","v":65810.291378624446},null,{"$f":"SUMPRODUCT(($AG450:$AZ450)*(Misc_calcs!$G$29:$Z$29))*$BF450*$G450","v":4391.9277214749081},null,{"$f":"SUMPRODUCT($BF450*(Misc_calcs!$G$29:$Z$29))*$F450*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7804.9047657325636},null,48459.212626791385,null,12196.832487207472,null,36262.380139583911,null,-29547.911239040535,null,false]
[null,49333041,"MTN24","MTN","22kV",335.89,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C451, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9791669686231922E-3,1.9791669686231922E-3,2.036185084626177E-3,2.3362653351090609E-3,2.6870665669881302E-3,3.0976854092479135E-3,3.5789082664069126E-3,4.1435321210661425E-3,4.806747096977127E-3,5.5865927813254432E-3,6.5045026499224289E-3,7.585953744083114E-3,8.8612421036411235E-3,1.0366408475141749E-2,1.2144343617438939E-2,1.4246108273936875E-2,1.6732509757397627E-2,1.9675985322058179E-2,2.3162852345104006E-2,2.7295997124199424E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C451,Demand!$B$9:$B$428,0))*$I451*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG451:$AZ451)*(Misc_calcs!$G$29:$Z$29)*($L451:$AE451))*Calcs!$G451","v":8746.9829331276578},null,{"$f":"SUMPRODUCT(($L451:$AE451)*(Misc_calcs!$G$29:$Z$29))*$F451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7865.6089738846931},null,{"$f":"Assumptions!$G$86*$F451","v":1.9791646469999999E-3},null,{"$f":"($F451*Assumptions!$G$37)","v":59351.762999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH451))*(Misc_calcs!$G$29:$Z$29))","v":33630.030079364304},null,{"$f":"SUMPRODUCT(($AG451:$AZ451)*(Misc_calcs!$G$29:$Z$29))*$BF451*$G451","v":2244.3398788471122},null,{"$f":"SUMPRODUCT($BF451*(Misc_calcs!$G$29:$Z$29))*$F451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2038.1422526228985},null,16612.591907012349,null,4282.4821314700112,null,12330.109775542338,null,-21299.920303821964,null,false]
[null,49333060,"MTN24","MTN","22kV",192.33,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C452, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1332673883571963E-3,1.1332673883571963E-3,1.165915857352564E-3,1.3377412602385477E-3,1.5386094043550781E-3,1.773729002830246E-3,2.0492763311740205E-3,2.3725789182311215E-3,2.7523346010944389E-3,3.1988728144104403E-3,3.7244663272487451E-3,4.3437032468948335E-3,5.0739310303769027E-3,5.9357865432850439E-3,6.9538289557356039E-3,8.1572955560638306E-3,9.5810045004027684E-3,1.1266433228114712E-2,1.3263006911589669E-2,1.5629638056796204E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C452,Demand!$B$9:$B$428,0))*$I452*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG452:$AZ452)*(Misc_calcs!$G$29:$Z$29)*($L452:$AE452))*Calcs!$G452","v":5008.506438204301},null,{"$f":"SUMPRODUCT(($L452:$AE452)*(Misc_calcs!$G$29:$Z$29))*$F452*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2578.8867262750687},null,{"$f":"Assumptions!$G$86*$F452","v":1.1332660590000002E-3},null,{"$f":"($F452*Assumptions!$G$37)","v":33984.711000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH452))*(Misc_calcs!$G$29:$Z$29))","v":19256.493748441873},null,{"$f":"SUMPRODUCT(($AG452:$AZ452)*(Misc_calcs!$G$29:$Z$29))*$BF452*$G452","v":1285.1049120207961},null,{"$f":"SUMPRODUCT($BF452*(Misc_calcs!$G$29:$Z$29))*$F452*Assumptions!$G$37*(1+Assumptions!$G$83)","v":668.24298271131113},null,7587.3931644793702,null,1953.3478947321073,null,5634.0452697472629,null,-13622.44847869461,null,false]
[null,49333074,"MTN24","MTN","22kV",110,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C453, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.4815376030412093E-4,6.4815376030412093E-4,6.6682651852951699E-4,7.6509924934352542E-4,8.799825013209513E-4,1.0144553128026155E-3,1.1720501036195197E-3,1.356957734131042E-3,1.5741527901023669E-3,1.8295430228521207E-3,2.1301476420598027E-3,2.484310077254883E-3,2.9019519229525254E-3,3.3948760971317772E-3,3.9771288157381393E-3,4.6654318679718258E-3,5.4796989291546012E-3,6.4436523428098485E-3,7.5855600284659881E-3,8.9391160310278266E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C453,Demand!$B$9:$B$428,0))*$I453*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG453:$AZ453)*(Misc_calcs!$G$29:$Z$29)*($L453:$AE453))*Calcs!$G453","v":2864.5333967788338},null,{"$f":"SUMPRODUCT(($L453:$AE453)*(Misc_calcs!$G$29:$Z$29))*$F453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":843.5747539555224},null,{"$f":"Assumptions!$G$86*$F453","v":6.4815300000000005E-4},null,{"$f":"($F453*Assumptions!$G$37)","v":19437},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH453))*(Misc_calcs!$G$29:$Z$29))","v":11013.436865432361},null,{"$f":"SUMPRODUCT(($AG453:$AZ453)*(Misc_calcs!$G$29:$Z$29))*$BF453*$G453","v":734.99475028486233},null,{"$f":"SUMPRODUCT($BF453*(Misc_calcs!$G$29:$Z$29))*$F453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":218.58769676845125},null,3708.1081507343561,null,953.58244705331356,null,2754.5257036810426,null,-8258.911161751319,null,false]
[null,49333100,"MTN24","MTN","22kV",144.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C454, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.8890437659261377E-3,5.466568218729399E-3,6.1162530414479357E-3,6.8473777814900497E-3,7.670436368795842E-3,8.5972978109644868E-3,9.6413883061861362E-3,1.0817897642073915E-2,1.2144013133753163E-2,1.3639184791683311E-2,1.5325425905650862E-2,1.7227653794113132E-2,1.9374076106591753E-2,2.1796628791331433E-2,2.4531472662545656E-2,2.6057967176586365E-2,2.6057967176586365E-2,2.6057967176586365E-2,2.6057967176586365E-2,2.6057967176586365E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C454,Demand!$B$9:$B$428,0))*$I454*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG454:$AZ454)*(Misc_calcs!$G$29:$Z$29)*($L454:$AE454))*Calcs!$G454","v":16221.390101408742},null,{"$f":"SUMPRODUCT(($L454:$AE454)*(Misc_calcs!$G$29:$Z$29))*$F454*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6288.9953272564171},null,{"$f":"Assumptions!$G$86*$F454","v":8.5143735000000004E-4},null,{"$f":"($F454*Assumptions!$G$37)","v":25533.149999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH454))*(Misc_calcs!$G$29:$Z$29))","v":14467.651155045232},null,{"$f":"SUMPRODUCT(($AG454:$AZ454)*(Misc_calcs!$G$29:$Z$29))*$BF454*$G454","v":965.51583105602356},null,{"$f":"SUMPRODUCT($BF454*(Misc_calcs!$G$29:$Z$29))*$F454*Assumptions!$G$37*(1+Assumptions!$G$83)","v":377.20378144210355},null,22510.385428665159,null,1342.7196124981272,null,21167.665816167031,null,6700.0146611217988,null,true]
[null,49333277,"MTN24","MTN","22kV",265.74,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C455, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.0740074598865865E-3,6.7344257465904132E-3,7.471660542631567E-3,8.2949512560956291E-3,9.2146713696201199E-3,1.0242469437415788E-2,1.1391427758624034E-2,1.2676240955163984E-2,1.4113416964098503E-2,1.5721503272168116E-2,1.7521341578043907E-2,1.9536354471152921E-2,2.1792868170398716E-2,2.432047587823561E-2,2.7152446882687101E-2,3.0326187190282301E-2,3.3883758205831616E-2,3.7872460800966137E-2,4.2345493044250587E-2,4.7362690914783359E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C455,Demand!$B$9:$B$428,0))*$I455*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG455:$AZ455)*(Misc_calcs!$G$29:$Z$29)*($L455:$AE455))*Calcs!$G455","v":20506.080326886069},null,{"$f":"SUMPRODUCT(($L455:$AE455)*(Misc_calcs!$G$29:$Z$29))*$F455*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14616.655934690769},null,{"$f":"Assumptions!$G$86*$F455","v":1.5658198020000002E-3},null,{"$f":"($F455*Assumptions!$G$37)","v":46956.258000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH455))*(Misc_calcs!$G$29:$Z$29))","v":26606.461023818141},null,{"$f":"SUMPRODUCT(($AG455:$AZ455)*(Misc_calcs!$G$29:$Z$29))*$BF455*$G455","v":1775.6136812790846},null,{"$f":"SUMPRODUCT($BF455*(Misc_calcs!$G$29:$Z$29))*$F455*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1275.7165949470932},null,35122.736261576836,null,3051.3302762261778,null,32071.405985350659,null,5464.9449615325175,null,true]
[null,49333291,"MTN24","MTN","22kV",210,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C456, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.1051847117265653E-3,7.9444936050738664E-3,8.8886722401665501E-3,9.9512064644492054E-3,1.1147346971952432E-2,1.2494342839463955E-2,1.4011706188921027E-2,1.5721512144190462E-2,1.7648738810298714E-2,1.982165263843249E-2,2.2272245260807476E-2,2.5036728697327038E-2,2.8156096763904966E-2,3.1676761565256749E-2,3.565127514972033E-2,3.786971008362032E-2,3.786971008362032E-2,3.786971008362032E-2,3.786971008362032E-2,3.786971008362032E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C456,Demand!$B$9:$B$428,0))*$I456*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG456:$AZ456)*(Misc_calcs!$G$29:$Z$29)*($L456:$AE456))*Calcs!$G456","v":23574.338555680522},null,{"$f":"SUMPRODUCT(($L456:$AE456)*(Misc_calcs!$G$29:$Z$29))*$F456*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13282.632819626579},null,{"$f":"Assumptions!$G$86*$F456","v":1.2373830000000001E-3},null,{"$f":"($F456*Assumptions!$G$37)","v":37107},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH456))*(Misc_calcs!$G$29:$Z$29))","v":21025.652197643594},null,{"$f":"SUMPRODUCT(($AG456:$AZ456)*(Misc_calcs!$G$29:$Z$29))*$BF456*$G456","v":1403.1717959983735},null,{"$f":"SUMPRODUCT($BF456*(Misc_calcs!$G$29:$Z$29))*$F456*Assumptions!$G$37*(1+Assumptions!$G$83)","v":796.67086177592557},null,36856.971375307097,null,2199.8426577742989,null,34657.128717532796,null,13631.476519889202,null,true]
[null,49333342,"MTN35","MTN","22kV",99.653999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C457, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H457+1)","v":0.5},null,null,2.0068434740799146E-3,2.250453668870691E-3,2.5258498329382238E-3,2.8373290328552467E-3,3.1897817973642198E-3,3.5887751919914408E-3,4.0406476245862868E-3,4.5526170477891755E-3,5.1329044619235226E-3,5.7908748932366284E-3,6.5371983326402167E-3,7.3840334746767215E-3,8.3452375017123298E-3,9.4366056215911143E-3,1.0676144596477331E-2,1.2084385105853666E-2,1.3684738478482558E-2,1.5503904118980751E-2,1.7572334858687484E-2,1.7970800422252853E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C457,Demand!$B$9:$B$428,0))*$I457*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG457:$AZ457)*(Misc_calcs!$G$29:$Z$29)*($L457:$AE457))*Calcs!$G457","v":10420.616281635812},null,{"$f":"SUMPRODUCT(($L457:$AE457)*(Misc_calcs!$G$29:$Z$29))*$F457*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2083.4211717385897},null,{"$f":"Assumptions!$G$86*$F457","v":5.8719126420000002E-4},null,{"$f":"($F457*Assumptions!$G$37)","v":17608.861799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH457))*(Misc_calcs!$G$29:$Z$29))","v":9977.5730671617839},null,{"$f":"SUMPRODUCT(($AG457:$AZ457)*(Misc_calcs!$G$29:$Z$29))*$BF457*$G457","v":891.31920155795467},null,{"$f":"SUMPRODUCT($BF457*(Misc_calcs!$G$29:$Z$29))*$F457*Assumptions!$G$37*(1+Assumptions!$G$83)","v":179.40304690188771},null,12504.037453374402,null,{"$f":"BL457+BN457","v":1070.7222484598424},null,{"$f":"BP457-BR457","v":11433.315204914559},null,{"$f":"BT457-BJ457","v":1455.7421377527753},null,{"$f":"BV457>0","v":true}]
[null,49333348,"MTN35","MTN","22kV",275.23,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C458, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.4646739329306084E-3,7.2534210179550362E-3,8.1450688355670167E-3,9.1534968965713975E-3,1.0294494907474657E-2,1.1586029030252019E-2,1.3048545562615586E-2,1.4705317326330066E-2,1.6582838800904713E-2,1.871127689634073E-2,2.1124985236700269E-2,2.3863090943419277E-2,2.697016418331101E-2,3.0496982203724453E-2,3.4501401242177931E-2,3.9049351599514524E-2,4.4215973337962719E-2,4.9632763363403908E-2,4.9632763363403908E-2,4.9632763363403908E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C458,Demand!$B$9:$B$428,0))*$I458*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG458:$AZ458)*(Misc_calcs!$G$29:$Z$29)*($L458:$AE458))*Calcs!$G458","v":32776.145948827863},null,{"$f":"SUMPRODUCT(($L458:$AE458)*(Misc_calcs!$G$29:$Z$29))*$F458*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18100.679289279688},null,{"$f":"Assumptions!$G$86*$F458","v":1.6217377290000002E-3},null,{"$f":"($F458*Assumptions!$G$37)","v":48633.141000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH458))*(Misc_calcs!$G$29:$Z$29))","v":27556.620258844981},null,{"$f":"SUMPRODUCT(($AG458:$AZ458)*(Misc_calcs!$G$29:$Z$29))*$BF458*$G458","v":2461.695304200492},null,{"$f":"SUMPRODUCT($BF458*(Misc_calcs!$G$29:$Z$29))*$F458*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1368.4592954582226},null,{"$f":"BB458+BD458","v":50876.825238107551},null,3830.1545996587147,null,47046.670638448835,null,19490.050379603854,null,true]
[null,49333372,"MTN35","MTN","22kV",212.1,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C459, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.2712936846724661E-3,4.7897848873850882E-3,5.3759282072590904E-3,6.0388693666947437E-3,6.7890171916927689E-3,7.6382204248839451E-3,8.5999695062391052E-3,9.6896268673217767E-3,1.0924689790414627E-2,1.232509046155186E-2,1.3913538506763301E-2,1.5715912055501362E-2,1.7761704237794624E-2,2.0084533007601053E-2,2.2722723311787207E-2,2.5719971912332294E-2,2.9126106641842286E-2,3.2997953555660764E-2,3.7400327367969333E-2,3.8248407184456525E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C459,Demand!$B$9:$B$428,0))*$I459*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG459:$AZ459)*(Misc_calcs!$G$29:$Z$29)*($L459:$AE459))*Calcs!$G459","v":22178.866009743273},null,{"$f":"SUMPRODUCT(($L459:$AE459)*(Misc_calcs!$G$29:$Z$29))*$F459*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9437.7602190770376},null,{"$f":"Assumptions!$G$86*$F459","v":1.24975683E-3},null,{"$f":"($F459*Assumptions!$G$37)","v":37478.07},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH459))*(Misc_calcs!$G$29:$Z$29))","v":21235.908719620027},null,{"$f":"SUMPRODUCT(($AG459:$AZ459)*(Misc_calcs!$G$29:$Z$29))*$BF459*$G459","v":1897.0518258217649},null,{"$f":"SUMPRODUCT($BF459*(Misc_calcs!$G$29:$Z$29))*$F459*Assumptions!$G$37*(1+Assumptions!$G$83)","v":812.68394609762152},null,31616.626228820311,null,2709.7357719193865,null,28906.890456900925,null,7670.9817372808975,null,true]
[null,49333422,"MTN35","MTN","22kV",146.30000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C460, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9462058749060906E-3,3.3038450213316289E-3,3.7081484993965342E-3,4.1654247446838329E-3,4.682853442454748E-3,5.268607487791236E-3,5.9319921676698768E-3,6.6836040107929083E-3,7.5355120996589342E-3,8.501465037836102E-3,9.5971272208367348E-3,1.0840348579537244E-2,1.2251472560062961E-2,1.3853687784120862E-2,1.5673429611100746E-2,1.7740838711806768E-2,2.0090284779356558E-2,2.2760964663805609E-2,2.5797585544242878E-2,2.6382564691588825E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C460,Demand!$B$9:$B$428,0))*$I460*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG460:$AZ460)*(Misc_calcs!$G$29:$Z$29)*($L460:$AE460))*Calcs!$G460","v":15298.293716291564},null,{"$f":"SUMPRODUCT(($L460:$AE460)*(Misc_calcs!$G$29:$Z$29))*$F460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4490.309273921991},null,{"$f":"Assumptions!$G$86*$F460","v":8.6204349000000016E-4},null,{"$f":"($F460*Assumptions!$G$37)","v":25851.21},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH460))*(Misc_calcs!$G$29:$Z$29))","v":14647.871031025039},null,{"$f":"SUMPRODUCT(($AG460:$AZ460)*(Misc_calcs!$G$29:$Z$29))*$BF460*$G460","v":1308.5274970189735},null,{"$f":"SUMPRODUCT($BF460*(Misc_calcs!$G$29:$Z$29))*$F460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":386.65977681371345},null,19788.602990213556,null,1695.187273832687,null,18093.41571638087,null,3445.5446853558315,null,true]
[null,49333433,"MTN35","MTN","22kV",136.19999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C461, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.7428109375407343E-3,3.0757600266942426E-3,3.4521519180984814E-3,3.8778595367459879E-3,4.3595669095169969E-3,4.9048827056539044E-3,5.5224698102299191E-3,6.2221932075871081E-3,7.0152887763058553E-3,7.9145559682383924E-3,8.9345777681337189E-3,1.0091971814989558E-2,1.1405677120167976E-2,1.289728145042557E-2,1.4591395167682306E-2,1.6516078144552845E-2,1.8703327320221209E-2,2.1189633542107476E-2,2.4016617574339569E-2,2.4561211968519459E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C461,Demand!$B$9:$B$428,0))*$I461*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG461:$AZ461)*(Misc_calcs!$G$29:$Z$29)*($L461:$AE461))*Calcs!$G461","v":14242.157239637123},null,{"$f":"SUMPRODUCT(($L461:$AE461)*(Misc_calcs!$G$29:$Z$29))*$F461*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3891.7220706959142},null,{"$f":"Assumptions!$G$86*$F461","v":8.0253125999999993E-4},null,{"$f":"($F461*Assumptions!$G$37)","v":24066.539999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH461))*(Misc_calcs!$G$29:$Z$29))","v":13636.637282471704},null,{"$f":"SUMPRODUCT(($AG461:$AZ461)*(Misc_calcs!$G$29:$Z$29))*$BF461*$G461","v":1218.191695789365},null,{"$f":"SUMPRODUCT($BF461*(Misc_calcs!$G$29:$Z$29))*$F461*Assumptions!$G$37*(1+Assumptions!$G$83)","v":335.11553335878904},null,18133.879310333039,null,1553.307229148154,null,16580.572081184884,null,2943.9347987131805,null,true]
[null,49333448,"MTN35","MTN","22kV",51.801000000000009,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C462, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0431743713329488E-3,1.1698050304169494E-3,1.312958307704989E-3,1.4748678550879513E-3,1.6580758111592511E-3,1.8654759841085021E-3,2.100363132450221E-3,2.3664892095904546E-3,2.6681275616844326E-3,3.0101462093297879E-3,3.3980915048979063E-3,3.838283641617285E-3,4.3379257011881157E-3,4.9052281674999637E-3,5.5495511092592603E-3,6.2815665489426003E-3,7.1134438951158518E-3,8.0590617262460314E-3,9.1342496840555384E-3,9.3413754859124586E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C462,Demand!$B$9:$B$428,0))*$I462*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG462:$AZ462)*(Misc_calcs!$G$29:$Z$29)*($L462:$AE462))*Calcs!$G462","v":5416.7253096214581},null,{"$f":"SUMPRODUCT(($L462:$AE462)*(Misc_calcs!$G$29:$Z$29))*$F462*Assumptions!$G$37*(1+Assumptions!$G$83)","v":562.94230839119496},null,{"$f":"Assumptions!$G$86*$F462","v":3.0522703230000006E-4},null,{"$f":"($F462*Assumptions!$G$37)","v":9153.2367000000013},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH462))*(Misc_calcs!$G$29:$Z$29))","v":5186.4276642387422},null,{"$f":"SUMPRODUCT(($AG462:$AZ462)*(Misc_calcs!$G$29:$Z$29))*$BF462*$G462","v":463.31533064306115},null,{"$f":"SUMPRODUCT($BF462*(Misc_calcs!$G$29:$Z$29))*$F462*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.474867552144808},null,5979.6676180126533,null,511.79019819520596,null,5467.8774198174469,null,281.44975557870475,null,true]
[null,49333470,"MTN35","MTN","22kV",161.5,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C463, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4175798768703971E-3,3.8332351634502836E-3,4.3031346709368565E-3,4.8346077681091192E-3,5.4359951407352333E-3,6.1167901929266143E-3,6.8878003891075859E-3,7.7613313644576999E-3,8.751397034191661E-3,9.8739593919802832E-3,1.1147202213391313E-2,1.2591843480823619E-2,1.4231492032744736E-2,1.6093054724378324E-2,1.8207201283336125E-2,2.0608895068065763E-2,2.3337999107699223E-2,2.6439968139868084E-2,2.912361037383181E-2,2.912361037383181E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C463,Demand!$B$9:$B$428,0))*$I463*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG463:$AZ463)*(Misc_calcs!$G$29:$Z$29)*($L463:$AE463))*Calcs!$G463","v":17637.743984722307},null,{"$f":"SUMPRODUCT(($L463:$AE463)*(Misc_calcs!$G$29:$Z$29))*$F463*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5715.0251962342873},null,{"$f":"Assumptions!$G$86*$F463","v":9.5160645000000007E-4},null,{"$f":"($F463*Assumptions!$G$37)","v":28537.05},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH463))*(Misc_calcs!$G$29:$Z$29))","v":16169.727761521148},null,{"$f":"SUMPRODUCT(($AG463:$AZ463)*(Misc_calcs!$G$29:$Z$29))*$BF463*$G463","v":1444.4784058001651},null,{"$f":"SUMPRODUCT($BF463*(Misc_calcs!$G$29:$Z$29))*$F463*Assumptions!$G$37*(1+Assumptions!$G$83)","v":471.17842595363118},null,23352.769180956595,null,1915.6568317537963,null,21437.112349202798,null,5267.3845876816504,null,true]
[null,49333476,"MTN35","MTN","22kV",200.32999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C464, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7054032227009726E-3,5.2795038060056403E-3,5.928502124874252E-3,6.6625005751195293E-3,7.4929919151778442E-3,8.4330530669999154E-3,9.4975661539758761E-3,1.0703470624509328E-2,1.2070050855594381E-2,1.3619264254056383E-2,1.53761155850313E-2,1.7369084070396335E-2,1.9630610728636755E-2,2.2197654488508231E-2,2.5112326820642749E-2,2.8422616015444331E-2,3.2183213816786224E-2,3.6125900100245995E-2,3.6125900100245995E-2,3.6125900100245995E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C464,Demand!$B$9:$B$428,0))*$I464*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG464:$AZ464)*(Misc_calcs!$G$29:$Z$29)*($L464:$AE464))*Calcs!$G464","v":23856.57565646436},null,{"$f":"SUMPRODUCT(($L464:$AE464)*(Misc_calcs!$G$29:$Z$29))*$F464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9589.4856883039138},null,{"$f":"Assumptions!$G$86*$F464","v":1.180404459E-3},null,{"$f":"($F464*Assumptions!$G$37)","v":35398.310999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH464))*(Misc_calcs!$G$29:$Z$29))","v":20057.470975018765},null,{"$f":"SUMPRODUCT(($AG464:$AZ464)*(Misc_calcs!$G$29:$Z$29))*$BF464*$G464","v":1791.7793129036972},null,{"$f":"SUMPRODUCT($BF464*(Misc_calcs!$G$29:$Z$29))*$F464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":724.99051660426971},null,33446.06134476827,null,2516.7698295079672,null,30929.291515260302,null,10871.820540241537,null,true]
[null,49333498,"MTN35","MTN","22kV",302.17,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C465, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.097447670361667E-3,7.963398717419877E-3,8.9423226030711962E-3,1.0049457389227115E-2,1.1302138306840159E-2,1.2720090077648702E-2,1.4325760319207757E-2,1.6144699838306711E-2,1.8205996441047041E-2,2.0542769828024842E-2,2.3192736216886674E-2,2.6198852561032597E-2,2.9610051634164469E-2,3.3482080850559232E-2,3.7878459518762134E-2,4.2871571314265527E-2,4.8543911141707641E-2,5.4490906171274056E-2,5.4490906171274056E-2,5.4490906171274056E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C465,Demand!$B$9:$B$428,0))*$I465*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG465:$AZ465)*(Misc_calcs!$G$29:$Z$29)*($L465:$AE465))*Calcs!$G465","v":35984.333180820824},null,{"$f":"SUMPRODUCT(($L465:$AE465)*(Misc_calcs!$G$29:$Z$29))*$F465*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21817.552135733429},null,{"$f":"Assumptions!$G$86*$F465","v":1.7804762910000002E-3},null,{"$f":"($F465*Assumptions!$G$37)","v":53393.438999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH465))*(Misc_calcs!$G$29:$Z$29))","v":30253.911069342688},null,{"$f":"SUMPRODUCT(($AG465:$AZ465)*(Misc_calcs!$G$29:$Z$29))*$BF465*$G465","v":2702.6504017376838},null,{"$f":"SUMPRODUCT($BF465*(Misc_calcs!$G$29:$Z$29))*$F465*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1649.4647271040039},null,57801.885316554253,null,4352.1151288416877,null,53449.770187712566,null,23195.859118369877,null,true]
[null,49333520,"MTN35","MTN","22kV",162.80000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C466, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2784847329782058E-3,3.676459121481812E-3,4.1263607361705793E-3,4.635209490324867E-3,5.2109948081451325E-3,5.8628113397977671E-3,6.6010138407153517E-3,7.4373939368221828E-3,8.3853818853347525E-3,9.4602768842085936E-3,1.0679509990104034E-2,1.2062944283996331E-2,1.3633217585633968E-2,1.5416133774811182E-2,1.7441109642427899E-2,1.9741685183063167E-2,2.2356106371013311E-2,2.53279907537085E-2,2.8707087673292823E-2,2.9358041912444705E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C466,Demand!$B$9:$B$428,0))*$I466*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG466:$AZ466)*(Misc_calcs!$G$29:$Z$29)*($L466:$AE466))*Calcs!$G466","v":17023.665188053772},null,{"$f":"SUMPRODUCT(($L466:$AE466)*(Misc_calcs!$G$29:$Z$29))*$F466*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5560.2766881105381},null,{"$f":"Assumptions!$G$86*$F466","v":9.5926644000000015E-4},null,{"$f":"($F466*Assumptions!$G$37)","v":28766.76},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH466))*(Misc_calcs!$G$29:$Z$29))","v":16299.886560839888},null,{"$f":"SUMPRODUCT(($AG466:$AZ466)*(Misc_calcs!$G$29:$Z$29))*$BF466*$G466","v":1456.1057861564516},null,{"$f":"SUMPRODUCT($BF466*(Misc_calcs!$G$29:$Z$29))*$F466*Assumptions!$G$37*(1+Assumptions!$G$83)","v":478.79449100161565},null,22583.94187616431,null,1934.9002771580672,null,20649.041599006243,null,4349.1550381663546,null,true]
[null,49333526,"MTN35","MTN","22kV",191.48,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C467, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.8560458026453731E-3,4.3241301755610403E-3,4.8532896422723744E-3,5.4517807936572812E-3,6.129000527417874E-3,6.8956456716491171E-3,7.7638951487725765E-3,8.747617880974886E-3,9.8626100946185395E-3,1.1126866202630599E-2,1.2560888039957741E-2,1.4188037908474307E-2,1.6034941666444667E-2,1.8131948987720178E-2,2.0513658933243816E-2,2.3219520140374296E-2,2.6294516264874869E-2,2.978994882997606E-2,3.3764331373968733E-2,3.4529962318150559E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C467,Demand!$B$9:$B$428,0))*$I467*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG467:$AZ467)*(Misc_calcs!$G$29:$Z$29)*($L467:$AE467))*Calcs!$G467","v":20022.674509880442},null,{"$f":"SUMPRODUCT(($L467:$AE467)*(Misc_calcs!$G$29:$Z$29))*$F467*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7691.9143520426232},null,{"$f":"Assumptions!$G$86*$F467","v":1.1282576040000001E-3},null,{"$f":"($F467*Assumptions!$G$37)","v":33834.515999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH467))*(Misc_calcs!$G$29:$Z$29))","v":19171.389918118071},null,{"$f":"SUMPRODUCT(($AG467:$AZ467)*(Misc_calcs!$G$29:$Z$29))*$BF467*$G467","v":1712.6236850935952},null,{"$f":"SUMPRODUCT($BF467*(Misc_calcs!$G$29:$Z$29))*$F467*Assumptions!$G$37*(1+Assumptions!$G$83)","v":662.34945194170803},null,27714.588861923065,null,2374.9731370353034,null,25339.615724887761,null,6168.2258067696894,null,true]
[null,49333553,"MTN35","MTN","22kV",132.30000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C468, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.3755742271894314E-3,3.7915476296002358E-3,4.2621906395849622E-3,4.7949238162654905E-3,5.3981947975274211E-3,6.0816222218519657E-3,6.8561599792110756E-3,7.7342846775619329E-3,8.7302096227459686E-3,9.8601290795950723E-3,1.1142497119172985E-2,1.2598345970934023E-2,1.4251649500139629E-2,1.6129738232682836E-2,1.8263773265875225E-2,2.0689287451146954E-2,2.3446803431744209E-2,2.3857917352680804E-2,2.3857917352680804E-2,2.3857917352680804E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C468,Demand!$B$9:$B$428,0))*$I468*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG468:$AZ468)*(Misc_calcs!$G$29:$Z$29)*($L468:$AE468))*Calcs!$G468","v":16895.152716865712},null,{"$f":"SUMPRODUCT(($L468:$AE468)*(Misc_calcs!$G$29:$Z$29))*$F468*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4485.3612568715307},null,{"$f":"Assumptions!$G$86*$F468","v":7.7955129000000011E-4},null,{"$f":"($F468*Assumptions!$G$37)","v":23377.41},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH468))*(Misc_calcs!$G$29:$Z$29))","v":13246.160884515466},null,{"$f":"SUMPRODUCT(($AG468:$AZ468)*(Misc_calcs!$G$29:$Z$29))*$BF468*$G468","v":1183.3095547205069},null,{"$f":"SUMPRODUCT($BF468*(Misc_calcs!$G$29:$Z$29))*$F468*Assumptions!$G$37*(1+Assumptions!$G$83)","v":316.19866503886482},null,21380.513973737245,null,1499.5082197593717,null,19881.005753977872,null,6634.8448694624058,null,true]
[null,49333559,"MTN35","MTN","22kV",52.741,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C469, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0621041971867538E-3,1.1910327427891415E-3,1.3367837321030251E-3,1.5016313496881068E-3,1.6881638647197939E-3,1.8993275974955404E-3,2.1384770944297806E-3,2.4094323932551519E-3,2.7165443858380846E-3,3.0647694296685834E-3,3.4597545232682853E-3,3.9079345484167721E-3,4.4166432965842819E-3,4.9942402421211084E-3,5.6502553049833509E-3,6.3955541660929635E-3,7.2425270645799329E-3,8.2053044247011042E-3,9.3000031386802004E-3,9.5108875215248519E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C469,Demand!$B$9:$B$428,0))*$I469*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG469:$AZ469)*(Misc_calcs!$G$29:$Z$29)*($L469:$AE469))*Calcs!$G469","v":5515.019199527911},null,{"$f":"SUMPRODUCT(($L469:$AE469)*(Misc_calcs!$G$29:$Z$29))*$F469*Assumptions!$G$37*(1+Assumptions!$G$83)","v":583.5583964296352},null,{"$f":"Assumptions!$G$86*$F469","v":3.1076579430000002E-4},null,{"$f":"($F469*Assumptions!$G$37)","v":9319.3346999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH469))*(Misc_calcs!$G$29:$Z$29))","v":5280.5424883615269},null,{"$f":"SUMPRODUCT(($AG469:$AZ469)*(Misc_calcs!$G$29:$Z$29))*$BF469*$G469","v":471.7228210545295},null,{"$f":"SUMPRODUCT($BF469*(Misc_calcs!$G$29:$Z$29))*$F469*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50.250115427833499},null,6098.5775959575458,null,521.97293648236302,null,5576.6046594751824,null,296.06217111365549,null,true]
[null,49333599,"MTN35","MTN","22kV",259.29000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C470, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.221611218758717E-3,5.8554612138146138E-3,6.57201520443286E-3,7.3824537392281004E-3,8.2995014975672694E-3,9.3376434416226218E-3,1.0513371491149164E-2,1.1845466055765502E-2,1.3355317377447471E-2,1.5067292342177189E-2,1.7009153226867784E-2,1.9212535770254356E-2,2.1713495010927716E-2,2.455312854097538E-2,2.777828820138286E-2,3.1442392820125606E-2,3.5606356393980604E-2,4.033964817278303E-2,4.5721503457052184E-2,4.6758272036104345E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C470,Demand!$B$9:$B$428,0))*$I470*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG470:$AZ470)*(Misc_calcs!$G$29:$Z$29)*($L470:$AE470))*Calcs!$G470","v":27113.428418983181},null,{"$f":"SUMPRODUCT(($L470:$AE470)*(Misc_calcs!$G$29:$Z$29))*$F470*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14104.546846739961},null,{"$f":"Assumptions!$G$86*$F470","v":1.5278144670000003E-3},null,{"$f":"($F470*Assumptions!$G$37)","v":45816.542999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH470))*(Misc_calcs!$G$29:$Z$29))","v":25960.673134890505},null,{"$f":"SUMPRODUCT(($AG470:$AZ470)*(Misc_calcs!$G$29:$Z$29))*$BF470*$G470","v":2319.1257327549529},null,{"$f":"SUMPRODUCT($BF470*(Misc_calcs!$G$29:$Z$29))*$F470*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1214.5401581783747},null,41217.975265723144,null,3533.6658909333273,null,37684.309374789817,null,11723.636239899311,null,true]
[null,49333646,"MTN35","MTN","22kV",109.54,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C471, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7488149839474992E-3,1.9716829584280975E-3,2.2253586840653683E-3,2.5142704584055677E-3,2.8434982085712313E-3,3.2188708035757489E-3,3.6470780380212682E-3,4.1357995129425642E-3,4.6938529786075154E-3,5.3313650949184041E-3,6.0599680156006742E-3,6.8930257217545456E-3,7.8458946291168064E-3,8.9362236836865831E-3,1.0184299956223771E-2,1.1613446663691955E-2,1.3250481603627445E-2,1.5126245207165486E-2,1.7276208822832824E-2,1.974117546480984E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C471,Demand!$B$9:$B$428,0))*$I471*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG471:$AZ471)*(Misc_calcs!$G$29:$Z$29)*($L471:$AE471))*Calcs!$G471","v":9941.8169298892826},null,{"$f":"SUMPRODUCT(($L471:$AE471)*(Misc_calcs!$G$29:$Z$29))*$F471*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2184.1628679695855},null,{"$f":"Assumptions!$G$86*$F471","v":6.4544254200000009E-4},null,{"$f":"($F471*Assumptions!$G$37)","v":19355.718000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH471))*(Misc_calcs!$G$29:$Z$29))","v":10967.380674904187},null,{"$f":"SUMPRODUCT(($AG471:$AZ471)*(Misc_calcs!$G$29:$Z$29))*$BF471*$G471","v":979.7409570981431},null,{"$f":"SUMPRODUCT($BF471*(Misc_calcs!$G$29:$Z$29))*$F471*Assumptions!$G$37*(1+Assumptions!$G$83)","v":216.7633313340437},null,12125.979797858869,null,1196.5042884321867,null,10929.475509426682,null,-37.905165477504852,null,false]
[null,49333657,"MTN35","MTN","22kV",74.816000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C472, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3669126351707986E-3,1.5426054477785493E-3,1.7426643217528497E-3,1.970595807005334E-3,2.2304224395590135E-3,2.5267597391437739E-3,2.8649048011294234E-3,3.2509382390353875E-3,3.6918415009145706E-3,4.1956318906805935E-3,4.7715179801492173E-3,5.4300785063642592E-3,6.1834683199385627E-3,7.0456554931884229E-3,8.0326943227591215E-3,9.1630396828921504E-3,1.0457909017072206E-2,1.194169921434593E-2,1.3491715379124462E-2,1.3491715379124462E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C472,Demand!$B$9:$B$428,0))*$I472*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG472:$AZ472)*(Misc_calcs!$G$29:$Z$29)*($L472:$AE472))*Calcs!$G472","v":7710.3028015830132},null,{"$f":"SUMPRODUCT(($L472:$AE472)*(Misc_calcs!$G$29:$Z$29))*$F472*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1156.9981385187905},null,{"$f":"Assumptions!$G$86*$F472","v":4.4083831680000006E-4},null,{"$f":"($F472*Assumptions!$G$37)","v":13219.9872},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH472))*(Misc_calcs!$G$29:$Z$29))","v":7490.7390229471566},null,{"$f":"SUMPRODUCT(($AG472:$AZ472)*(Misc_calcs!$G$29:$Z$29))*$BF472*$G472","v":669.16468364300408},null,{"$f":"SUMPRODUCT($BF472*(Misc_calcs!$G$29:$Z$29))*$F472*Assumptions!$G$37*(1+Assumptions!$G$83)","v":101.11819623113976},null,8867.3009401018044,null,770.28287987414387,null,8097.0180602276605,null,606.27903728050387,null,true]
[null,49338108,"MTN35","MTN","22kV",66.932000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C473, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4855938347567571E-3,1.6387124802747161E-3,1.8087273687510364E-3,1.9975671094118281E-3,2.2073850060328561E-3,2.4405855766805344E-3,2.6998542299127978E-3,2.9881904752125611E-3,3.3089450908040663E-3,3.6658617228437795E-3,4.0631234469416478E-3,4.5054048867936378E-3,4.9979305562206965E-3,5.5465401710394126E-3,6.157761766976029E-3,6.8388935604425868E-3,7.5980956017277718E-3,8.4444923964791668E-3,9.388287812908085E-3,1.0440893750771273E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C473,Demand!$B$9:$B$428,0))*$I473*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG473:$AZ473)*(Misc_calcs!$G$29:$Z$29)*($L473:$AE473))*Calcs!$G473","v":6286.9641185248984},null,{"$f":"SUMPRODUCT(($L473:$AE473)*(Misc_calcs!$G$29:$Z$29))*$F473*Assumptions!$G$37*(1+Assumptions!$G$83)","v":844.88434468669448},null,{"$f":"Assumptions!$G$86*$F473","v":3.9438342360000002E-4},null,{"$f":"($F473*Assumptions!$G$37)","v":11826.884399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH473))*(Misc_calcs!$G$29:$Z$29))","v":6701.375966155626},null,{"$f":"SUMPRODUCT(($AG473:$AZ473)*(Misc_calcs!$G$29:$Z$29))*$BF473*$G473","v":598.64909385149633},null,{"$f":"SUMPRODUCT($BF473*(Misc_calcs!$G$29:$Z$29))*$F473*Assumptions!$G$37*(1+Assumptions!$G$83)","v":80.92970334298623},null,7131.8484632115924,null,679.5787971944826,null,6452.2696660171096,null,-249.10630013851642,null,false]
[null,49351282,"STO21","STO","22kV",200.09,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C474, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.0455501230244606E-3,4.5223551505472453E-3,5.0595478452772728E-3,5.6650514892653096E-3,6.3478513603491757E-3,7.1181390045181835E-3,7.9874762791922668E-3,8.968981892300474E-3,1.0077543539005446E-2,1.1330059167160421E-2,1.27457113913645E-2,1.4346279632071822E-2,1.6156495190033506E-2,1.8204445188137814E-2,2.0522032134691726E-2,2.31454967982778E-2,2.6116013150388483E-2,2.9480365346154617E-2,3.329171809622699E-2,3.6082620431578991E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C474,Demand!$B$9:$B$428,0))*$I474*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG474:$AZ474)*(Misc_calcs!$G$29:$Z$29)*($L474:$AE474))*Calcs!$G474","v":13883.718847758637},null,{"$f":"SUMPRODUCT(($L474:$AE474)*(Misc_calcs!$G$29:$Z$29))*$F474*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8138.5871218305574},null,{"$f":"Assumptions!$G$86*$F474","v":1.1789903070000001E-3},null,{"$f":"($F474*Assumptions!$G$37)","v":35355.902999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH474))*(Misc_calcs!$G$29:$Z$29))","v":20033.441658221458},null,{"$f":"SUMPRODUCT(($AG474:$AZ474)*(Misc_calcs!$G$29:$Z$29))*$BF474*$G474","v":1215.0537841728583},null,{"$f":"SUMPRODUCT($BF474*(Misc_calcs!$G$29:$Z$29))*$F474*Assumptions!$G$37*(1+Assumptions!$G$83)","v":723.25444614727746},null,22022.305969589193,null,1938.3082303201359,null,20083.997739269056,null,50.556081047598127,null,true]
[null,49351294,"STO21","STO","22kV",574.53,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C475, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1616222260888818E-2,1.2985300138157373E-2,1.4527772620056731E-2,1.6266390285009737E-2,1.8226953081420423E-2,2.0438724585265793E-2,2.2934903027059486E-2,2.5753156912306417E-2,2.8936234141960112E-2,3.2532654771896027E-2,3.6597498953873993E-2,4.1193303198631737E-2,4.6391079921684994E-2,5.227147730491688E-2,5.8926098867231928E-2,6.6459004825401291E-2,7.4988420387289201E-2,8.464867960580845E-2,9.5592437392299931E-2,0.10360611683020181,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C475,Demand!$B$9:$B$428,0))*$I475*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG475:$AZ475)*(Misc_calcs!$G$29:$Z$29)*($L475:$AE475))*Calcs!$G475","v":39865.125641475184},null,{"$f":"SUMPRODUCT(($L475:$AE475)*(Misc_calcs!$G$29:$Z$29))*$F475*Assumptions!$G$37*(1+Assumptions!$G$83)","v":67100.177718012143},null,{"$f":"Assumptions!$G$86*$F475","v":3.3853031190000001E-3},null,{"$f":"($F475*Assumptions!$G$37)","v":101519.45099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH475))*(Misc_calcs!$G$29:$Z$29))","v":57523.180748153209},null,{"$f":"SUMPRODUCT(($AG475:$AZ475)*(Misc_calcs!$G$29:$Z$29))*$BF475*$G475","v":3488.8542686832538},null,{"$f":"SUMPRODUCT($BF475*(Misc_calcs!$G$29:$Z$29))*$F475*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5963.013130577524},null,106965.30335948733,null,9451.8673992607783,null,97513.435960226547,null,39990.255212073338,null,true]
[null,49351377,"STO21","STO","22kV",216.66999999999996,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C476, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.3795720717852305E-3,3.8095341863385165E-3,4.2988873522130837E-3,4.8561652689763663E-3,5.4911571877178499E-3,6.2150954071570255E-3,7.0408710395779405E-3,7.9832823358543838E-3,9.0593205123111198E-3,1.0288498775477047E-2,1.1693231109203589E-2,1.3299268389764259E-2,1.5136200548736751E-2,1.7238034834129043E-2,1.96438617543679E-2,2.2398622058586538E-2,2.5553990146069079E-2,2.9169391649184001E-2,3.331317564547244E-2,3.8063965080885748E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C476,Demand!$B$9:$B$428,0))*$I476*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG476:$AZ476)*(Misc_calcs!$G$29:$Z$29)*($L476:$AE476))*Calcs!$G476","v":13143.799392307777},null,{"$f":"SUMPRODUCT(($L476:$AE476)*(Misc_calcs!$G$29:$Z$29))*$F476*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8335.0297663490364},null,{"$f":"Assumptions!$G$86*$F476","v":1.2766846409999998E-3},null,{"$f":"($F476*Assumptions!$G$37)","v":38285.588999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH476))*(Misc_calcs!$G$29:$Z$29))","v":21693.466960302074},null,{"$f":"SUMPRODUCT(($AG476:$AZ476)*(Misc_calcs!$G$29:$Z$29))*$BF476*$G476","v":1315.7364356876064},null,{"$f":"SUMPRODUCT($BF476*(Misc_calcs!$G$29:$Z$29))*$F476*Assumptions!$G$37*(1+Assumptions!$G$83)","v":848.08212623128873},null,21478.829158656816,null,2163.8185619188953,null,19315.01059673792,null,-2378.4563635641534,null,false]
[null,49351388,"STO21","STO","22kV",38.915999999999997,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C477, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,6.8489598873202337E-4,7.6748870209752203E-4,8.6084047544897975E-4,9.6640631055800483E-4,1.0858424598953345E-3,1.2210346606991267E-3,1.374130366612309E-3,1.5475755463029606E-3,1.7441566999098655E-3,1.9670488372582513E-3,2.2198702682450682E-3,2.5067451775166822E-3,2.8323750947482351E-3,3.2021205309919077E-3,3.6220942335611116E-3,4.0992677200412863E-3,4.641592990020843E-3,5.2581415853121798E-3,5.9592634806956328E-3,6.7567686431882438E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C477,Demand!$B$9:$B$428,0))*$I477*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG477:$AZ477)*(Misc_calcs!$G$29:$Z$29)*($L477:$AE477))*Calcs!$G477","v":2448.4706887551656},null,{"$f":"SUMPRODUCT(($L477:$AE477)*(Misc_calcs!$G$29:$Z$29))*$F477*Assumptions!$G$37*(1+Assumptions!$G$83)","v":279.05658020529881},null,{"$f":"Assumptions!$G$86*$F477","v":2.2930474679999999E-4},null,{"$f":"($F477*Assumptions!$G$37)","v":6876.4571999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH477))*(Misc_calcs!$G$29:$Z$29))","v":3896.3537186833246},null,{"$f":"SUMPRODUCT(($AG477:$AZ477)*(Misc_calcs!$G$29:$Z$29))*$BF477*$G477","v":236.31882185452019},null,{"$f":"SUMPRODUCT($BF477*(Misc_calcs!$G$29:$Z$29))*$F477*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.358780376064111},null,2727.5272689604644,null,263.67760223058428,null,2463.84966672988,null,-1432.5040519534446,null,false]
[null,49351466,"STO21","STO","22kV",361.49,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C478, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,8.4082250709618285E-3,9.3751843847807333E-3,1.0461060390407409E-2,1.1680973633314034E-2,1.3052006465231875E-2,1.459346084472166E-2,1.6327150296467863E-2,1.8277730579928715E-2,2.047307422637154E-2,2.2944694793252202E-2,2.5728227467298942E-2,2.8863973534948982E-2,3.2397517245040079E-2,3.6380424729852104E-2,4.0871035944844647E-2,4.5935362055297829E-2,5.1648102362854831E-2,5.8093796753130804E-2,6.5188197610132892E-2,6.5188197610132892E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C478,Demand!$B$9:$B$428,0))*$I478*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG478:$AZ478)*(Misc_calcs!$G$29:$Z$29)*($L478:$AE478))*Calcs!$G478","v":27592.315010150192},null,{"$f":"SUMPRODUCT(($L478:$AE478)*(Misc_calcs!$G$29:$Z$29))*$F478*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29232.97493515821},null,{"$f":"Assumptions!$G$86*$F478","v":2.1300075270000002E-3},null,{"$f":"($F478*Assumptions!$G$37)","v":63875.282999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH478))*(Misc_calcs!$G$29:$Z$29))","v":36193.157204410396},null,{"$f":"SUMPRODUCT(($AG478:$AZ478)*(Misc_calcs!$G$29:$Z$29))*$BF478*$G478","v":2195.1611396903722},null,{"$f":"SUMPRODUCT($BF478*(Misc_calcs!$G$29:$Z$29))*$F478*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2360.6571627132289},null,56825.289945308403,null,4555.8183024036007,null,52269.471642904799,null,16076.314438494403,null,true]
[null,49351511,"RBD21","RBD","22kV",422.53999999999996,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C479, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.6883787629872593E-3,6.3611206083572097E-3,7.1207690856011207E-3,7.9790295705350709E-3,8.9492239991986987E-3,1.0046517661009269E-2,1.1288178134779819E-2,1.2693870953576087E-2,1.4285997241560964E-2,1.6090079317594277E-2,1.8135201120018207E-2,2.0454511290324572E-2,2.3085797878070677E-2,2.6072144915856816E-2,2.9462682584704771E-2,3.3313444373454959E-2,3.7688346561339812E-2,4.2660307555613494E-2,4.8312527135971742E-2,5.4739948540199729E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C479,Demand!$B$9:$B$428,0))*$I479*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG479:$AZ479)*(Misc_calcs!$G$29:$Z$29)*($L479:$AE479))*Calcs!$G479","v":11036.757651044209},null,{"$f":"SUMPRODUCT(($L479:$AE479)*(Misc_calcs!$G$29:$Z$29))*$F479*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24715.286720920401},null,{"$f":"Assumptions!$G$86*$F479","v":2.4897324420000001E-3},null,{"$f":"($F479*Assumptions!$G$37)","v":74662.817999999985},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH479))*(Misc_calcs!$G$29:$Z$29))","v":42305.614664725341},null,{"$f":"SUMPRODUCT(($AG479:$AZ479)*(Misc_calcs!$G$29:$Z$29))*$BF479*$G479","v":1432.0980084609196},null,{"$f":"SUMPRODUCT($BF479*(Misc_calcs!$G$29:$Z$29))*$F479*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3225.3436909226812},null,35752.044371964614,null,4657.4416993836003,null,31094.602672581015,null,-11211.011992144326,null,false]
[null,49372901,"RBD21","RBD","22kV",384.86,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C480, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.691286332327971E-3,8.5472483614273086E-3,9.50559540493192E-3,1.057901560844189E-2,1.1781803487946774E-2,1.313006606707764E-2,1.4641955699386963E-2,1.6337933049982968E-2,1.8241064164904605E-2,2.037735607017116E-2,2.2776135923284986E-2,2.5470479396935433E-2,2.849769471774348E-2,3.1899869623402591E-2,3.5724489452303207E-2,4.0025135655149265E-2,4.4862275234556756E-2,5.0304152994695747E-2,5.6427800039653295E-2,6.3320173720078268E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C480,Demand!$B$9:$B$428,0))*$I480*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG480:$AZ480)*(Misc_calcs!$G$29:$Z$29)*($L480:$AE480))*Calcs!$G480","v":13574.264961135937},null,{"$f":"SUMPRODUCT(($L480:$AE480)*(Misc_calcs!$G$29:$Z$29))*$F480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27695.48042354175},null,{"$f":"Assumptions!$G$86*$F480","v":2.2677105780000003E-3},null,{"$f":"($F480*Assumptions!$G$37)","v":68004.762000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH480))*(Misc_calcs!$G$29:$Z$29))","v":38533.011927548163},null,{"$f":"SUMPRODUCT(($AG480:$AZ480)*(Misc_calcs!$G$29:$Z$29))*$BF480*$G480","v":1304.3906838080882},null,{"$f":"SUMPRODUCT($BF480*(Misc_calcs!$G$29:$Z$29))*$F480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2675.7522218273471},null,41269.745384677692,null,3980.1429056354355,null,37289.602479042253,null,-1243.4094485059104,null,false]
[null,49373025,"RBD21","RBD","22kV",232.76,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C481, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.1662406767761723E-3,5.6987198486335815E-3,6.2899567075612745E-3,6.9466581065364425E-3,7.6763122871602151E-3,8.4872811036299685E-3,9.3889032234880584E-3,1.0391609618874018E-2,1.150705281981047E-2,1.27482515778569E-2,1.4129752786561551E-2,1.5667812727097458E-2,1.7380599956163409E-2,1.9288422431888087E-2,2.1413981785712969E-2,2.3782657998096819E-2,2.6422828127923206E-2,2.9366223184791887E-2,3.2648327725639241E-2,3.6308827308753976E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C481,Demand!$B$9:$B$428,0))*$I481*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG481:$AZ481)*(Misc_calcs!$G$29:$Z$29)*($L481:$AE481))*Calcs!$G481","v":8277.6297671544307},null,{"$f":"SUMPRODUCT(($L481:$AE481)*(Misc_calcs!$G$29:$Z$29))*$F481*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10217.540202571703},null,{"$f":"Assumptions!$G$86*$F481","v":1.3714917480000001E-3},null,{"$f":"($F481*Assumptions!$G$37)","v":41128.691999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH481))*(Misc_calcs!$G$29:$Z$29))","v":23304.43240725487},null,{"$f":"SUMPRODUCT(($AG481:$AZ481)*(Misc_calcs!$G$29:$Z$29))*$BF481*$G481","v":788.88420610915807},null,{"$f":"SUMPRODUCT($BF481*(Misc_calcs!$G$29:$Z$29))*$F481*Assumptions!$G$37*(1+Assumptions!$G$83)","v":978.71679442208244},null,18495.169969726136,null,1767.6010005312405,null,16727.568969194894,null,-6576.863438059976,null,false]
[null,49373123,"RBD21","RBD","22kV",470.24,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C482, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.7707984022309982E-3,2.9896073732023423E-3,3.3808363735163076E-3,3.8305179190128262E-3,4.3479035008588164E-3,4.9437599028226845E-3,5.630622733784927E-3,6.4230929653169054E-3,7.3381838345740209E-3,8.3957267398673228E-3,9.6188462423811606E-3,1.1034516030535707E-2,1.2674209747977616E-2,1.4574662984374088E-2,1.6778765541411528E-2,1.9336606386631719E-2,2.2306697579449697E-2,2.5757407996026591E-2,2.9768643008982749E-2,3.4433812530803146E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C482,Demand!$B$9:$B$428,0))*$I482*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG482:$AZ482)*(Misc_calcs!$G$29:$Z$29)*($L482:$AE482))*Calcs!$G482","v":6166.9620142232634},null,{"$f":"SUMPRODUCT(($L482:$AE482)*(Misc_calcs!$G$29:$Z$29))*$F482*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15360.852131781354},null,{"$f":"Assumptions!$G$86*$F482","v":2.7707951520000002E-3},null,{"$f":"($F482*Assumptions!$G$37)","v":83091.407999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH482))*(Misc_calcs!$G$29:$Z$29))","v":47081.441378190117},null,{"$f":"SUMPRODUCT(($AG482:$AZ482)*(Misc_calcs!$G$29:$Z$29))*$BF482*$G482","v":1593.7657204020043},null,{"$f":"SUMPRODUCT($BF482*(Misc_calcs!$G$29:$Z$29))*$F482*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3994.6568753052202},null,21527.814146004617,null,5588.4225957072249,null,15939.391550297392,null,-31142.049827892726,null,false]
[null,49391436,"RBD21","RBD","12.7kV",168.28,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C483, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.6563503918137443E-3,3.9135981808636052E-3,4.1902156861963E-3,4.4877112733881369E-3,4.8077131950535843E-3,5.1519792443326506E-3,5.5224071923152193E-3,5.9210460734217957E-3,6.350108388007464E-3,6.8119832971347558E-3,7.309250890606309E-3,7.8446976159988017E-3,8.4213329636368336E-3,9.042407510233972E-3,9.7114324323577389E-3,1.0432200609997265E-2,1.1208809450385028E-2,1.2045685572908357E-2,1.2947611507509881E-2,1.3919754571490091E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C483,Demand!$B$9:$B$428,0))*$I483*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG483:$AZ483)*(Misc_calcs!$G$29:$Z$29)*($L483:$AE483))*Calcs!$G483","v":4097.9231958053861},null,{"$f":"SUMPRODUCT(($L483:$AE483)*(Misc_calcs!$G$29:$Z$29))*$F483*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3662.1863905100131},null,{"$f":"Assumptions!$G$86*$F483","v":9.915562440000001E-4},null,{"$f":"($F483*Assumptions!$G$37)","v":29735.075999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH483))*(Misc_calcs!$G$29:$Z$29))","v":16848.555961045062},null,{"$f":"SUMPRODUCT(($AG483:$AZ483)*(Misc_calcs!$G$29:$Z$29))*$BF483*$G483","v":570.34470787097928},null,{"$f":"SUMPRODUCT($BF483*(Misc_calcs!$G$29:$Z$29))*$F483*Assumptions!$G$37*(1+Assumptions!$G$83)","v":511.57033234546856},null,7760.1095863153987,null,1081.9150402164478,null,6678.1945460989509,null,-10170.36141494611,null,false]
[null,49391462,"RBD21","RBD","12.7kV",1186.9000000000001,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C484, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.8025650280093406E-2,3.1249737057069328E-2,3.4870262979585662E-2,3.893761863329756E-2,4.3508729454133498E-2,4.8647914009753962E-2,5.4427855937367098E-2,6.093070466991668E-2,6.8249322104457472E-2,7.6488694659087864E-2,8.5767532764450052E-2,9.6220082783715549E-2,0.10799817969787628,0.12127357268405706,0.13624056001356322,0.15311897457167373,0.17215756683011796,0.1936378383734853,0.21403599475356644,0.21403599475356644,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C484,Demand!$B$9:$B$428,0))*$I484*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG484:$AZ484)*(Misc_calcs!$G$29:$Z$29)*($L484:$AE484))*Calcs!$G484","v":50715.917927269045},null,{"$f":"SUMPRODUCT(($L484:$AE484)*(Misc_calcs!$G$29:$Z$29))*$F484*Assumptions!$G$37*(1+Assumptions!$G$83)","v":319095.83242192777},null,{"$f":"Assumptions!$G$86*$F484","v":6.993570870000001E-3},null,{"$f":"($F484*Assumptions!$G$37)","v":209725.23},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH484))*(Misc_calcs!$G$29:$Z$29))","v":118834.98377801517},null,{"$f":"SUMPRODUCT(($AG484:$AZ484)*(Misc_calcs!$G$29:$Z$29))*$BF484*$G484","v":4022.7129413600264},null,{"$f":"SUMPRODUCT($BF484*(Misc_calcs!$G$29:$Z$29))*$F484*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25448.875867339844},null,369811.75034919684,null,29471.588808699871,null,340340.16154049698,null,221505.17776248179,null,true]
[null,49391651,"RBD21","RBD","22kV",133.6,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C485, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.0830715994427824E-3,1.2188753739698212E-3,1.3737960354287199E-3,1.5506677102059274E-3,1.7527578606484112E-3,1.9838348304797812E-3,2.2482460502157857E-3,2.5510085986499955E-3,2.8979140877788932E-3,3.2956501533823001E-3,3.7519411988766326E-3,4.2757114641500844E-3,4.8772739833168842E-3,5.5685495666610921E-3,6.3633206052158935E-3,7.2775252662322463E-3,8.3295985414060109E-3,9.5408676470994901E-3,1.0936010480072082E-2,1.2543587230321502E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C485,Demand!$B$9:$B$428,0))*$I485*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG485:$AZ485)*(Misc_calcs!$G$29:$Z$29)*($L485:$AE485))*Calcs!$G485","v":2351.6350564418176},null,{"$f":"SUMPRODUCT(($L485:$AE485)*(Misc_calcs!$G$29:$Z$29))*$F485*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1664.4951190558688},null,{"$f":"Assumptions!$G$86*$F485","v":7.8721127999999997E-4},null,{"$f":"($F485*Assumptions!$G$37)","v":23607.119999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH485))*(Misc_calcs!$G$29:$Z$29))","v":13376.319683834208},null,{"$f":"SUMPRODUCT(($AG485:$AZ485)*(Misc_calcs!$G$29:$Z$29))*$BF485*$G485","v":452.80516384337307},null,{"$f":"SUMPRODUCT($BF485*(Misc_calcs!$G$29:$Z$29))*$F485*Assumptions!$G$37*(1+Assumptions!$G$83)","v":322.44322777786886},null,4016.1301754976867,null,775.24839162124192,null,3240.8817838764448,null,-10135.437899957764,null,false]
[null,49392130,"RBD21","RBD","22kV",566,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C486, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.6124616963566698E-3,3.9664107194518888E-3,4.3598663563080148E-3,4.7974955216191608E-3,5.2845354205211335E-3,5.8268647278882299E-3,6.4310837740755994E-3,7.1046048870054062E-3,7.8557541881838257E-3,8.6938863069677304E-3,9.6295136656369962E-3,1.0674452200351009E-2,1.184198562301721E-2,1.3147050600022921E-2,1.4606445529686006E-2,1.623906594569248E-2,1.8066169963821429E-2,2.0111677629686041E-2,2.2402508522567741E-2,2.496896253205752E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C486,Demand!$B$9:$B$428,0))*$I486*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG486:$AZ486)*(Misc_calcs!$G$29:$Z$29)*($L486:$AE486))*Calcs!$G486","v":5670.4593698450926},null,{"$f":"SUMPRODUCT(($L486:$AE486)*(Misc_calcs!$G$29:$Z$29))*$F486*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17020.978408863077},null,{"$f":"Assumptions!$G$86*$F486","v":3.3350418000000002E-3},null,{"$f":"($F486*Assumptions!$G$37)","v":100012.2},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH486))*(Misc_calcs!$G$29:$Z$29))","v":56669.138780315589},null,{"$f":"SUMPRODUCT(($AG486:$AZ486)*(Misc_calcs!$G$29:$Z$29))*$BF486*$G486","v":1918.3212779592004},null,{"$f":"SUMPRODUCT($BF486*(Misc_calcs!$G$29:$Z$29))*$F486*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5787.2628252854529},null,22691.437778708168,null,7705.5841032446533,null,14985.853675463515,null,-41683.285104852075,null,false]
[null,49392141,"RBD21","RBD","22kV",653.69000000000005,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C487, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.8269495247303482E-3,5.3128687675468231E-3,5.8539623131919393E-3,6.4568381708291845E-3,7.1289213857153267E-3,7.8785570944821682E-3,8.7151267477655475E-3,9.6491791968818345E-3,1.0692578561109532E-2,1.185867104058556E-2,1.3162473120599979E-2,1.4620883930384744E-2,1.6252924878106052E-2,1.8080010089074488E-2,2.0126251632273568E-2,2.2418804038062613E-2,2.4988253195122156E-2,2.7869055376183019E-2,3.1100032889770205E-2,3.4724933700355634E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C487,Demand!$B$9:$B$428,0))*$I487*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG487:$AZ487)*(Misc_calcs!$G$29:$Z$29)*($L487:$AE487))*Calcs!$G487","v":7774.7673491572732},null,{"$f":"SUMPRODUCT(($L487:$AE487)*(Misc_calcs!$G$29:$Z$29))*$F487*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26950.808652421787},null,{"$f":"Assumptions!$G$86*$F487","v":3.8517375870000007E-3},null,{"$f":"($F487*Assumptions!$G$37)","v":115507.023},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH487))*(Misc_calcs!$G$29:$Z$29))","v":65448.850405131612},null,{"$f":"SUMPRODUCT(($AG487:$AZ487)*(Misc_calcs!$G$29:$Z$29))*$BF487*$G487","v":2215.5255056345404},null,{"$f":"SUMPRODUCT($BF487*(Misc_calcs!$G$29:$Z$29))*$F487*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7719.4085436369323},null,34725.576001579058,null,9934.9340492714728,null,24790.641952307586,null,-40658.208452824023,null,false]
[null,49392156,"RBD21","RBD","22kV",51.152000000000001,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C488, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.7771439380900236E-4,4.157381376456043E-4,4.5807933461486947E-4,5.0525506909124274E-4,5.5784635947025399E-4,6.1650622236373784E-4,6.819687671552314E-4,7.550594536843146E-4,8.3670666303274437E-4,9.279547508268943E-4,1.0299787744419068E-3,1.1441011103229979E-3,1.2718102057012967E-3,1.4147817406971776E-3,1.5749025126498149E-3,1.7542973950266617E-3,1.9553597690600876E-3,2.1807858780194186E-3,2.4336136125342675E-3,2.7172663015199725E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C488,Demand!$B$9:$B$428,0))*$I488*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG488:$AZ488)*(Misc_calcs!$G$29:$Z$29)*($L488:$AE488))*Calcs!$G488","v":608.38455451986852},null,{"$f":"SUMPRODUCT(($L488:$AE488)*(Misc_calcs!$G$29:$Z$29))*$F488*Assumptions!$G$37*(1+Assumptions!$G$83)","v":165.02637345494045},null,{"$f":"Assumptions!$G$86*$F488","v":3.0140292960000004E-4},null,{"$f":"($F488*Assumptions!$G$37)","v":9038.5583999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH488))*(Misc_calcs!$G$29:$Z$29))","v":5121.4483867326908},null,{"$f":"SUMPRODUCT(($AG488:$AZ488)*(Misc_calcs!$G$29:$Z$29))*$BF488*$G488","v":173.36743818051065},null,{"$f":"SUMPRODUCT($BF488*(Misc_calcs!$G$29:$Z$29))*$F488*Assumptions!$G$37*(1+Assumptions!$G$83)","v":47.267820925255037},null,773.41092797480894,null,220.63525910576567,null,552.77566886904333,null,-4568.6727178636474,null,false]
[null,49392168,"RBD21","RBD","22kV",354.04,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C489, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.2596394681592144E-3,2.4810389595666905E-3,2.72715032647931E-3,3.000892781756268E-3,3.3055422619810994E-3,3.644775950992136E-3,4.0227224370560522E-3,4.4440182229600594E-3,4.913871400679508E-3,5.4381334065704149E-3,6.0233798907811335E-3,6.6770018675128464E-3,7.4073084628498466E-3,8.223642746346493E-3,9.1365123239046525E-3,1.0157736585535274E-2,1.1300612745567738E-2,1.2580103088364039E-2,1.4013046143692372E-2,1.561839486722552E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C489,Demand!$B$9:$B$428,0))*$I489*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG489:$AZ489)*(Misc_calcs!$G$29:$Z$29)*($L489:$AE489))*Calcs!$G489","v":3546.9424651942704},null,{"$f":"SUMPRODUCT(($L489:$AE489)*(Misc_calcs!$G$29:$Z$29))*$F489*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6659.7254043226594},null,{"$f":"Assumptions!$G$86*$F489","v":2.0861098920000004E-3},null,{"$f":"($F489*Assumptions!$G$37)","v":62558.868000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH489))*(Misc_calcs!$G$29:$Z$29))","v":35447.247162160653},null,{"$f":"SUMPRODUCT(($AG489:$AZ489)*(Misc_calcs!$G$29:$Z$29))*$BF489*$G489","v":1199.933684184939},null,{"$f":"SUMPRODUCT($BF489*(Misc_calcs!$G$29:$Z$29))*$F489*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2264.3575670700857},null,10206.66786951693,null,3464.2912512550247,null,6742.3766182619056,null,-28704.870543898745,null,false]
[null,49432799,"MTN24","MTN","22kV",139,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C490, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.2278248737865837E-3,3.5886835157367004E-3,3.9926815051109709E-3,4.445150844710765E-3,4.9520960010876625E-3,5.5202798034197035E-3,6.1573204060404105E-3,6.8718007473520162E-3,7.6733921240543356E-3,8.5729937100766131E-3,9.5828900874757993E-3,1.0716929125438993E-2,1.1990722847445321E-2,1.3421874270177348E-2,1.5030233586094132E-2,1.6838187500535229E-2,1.8870986030426473E-2,2.115711163257869E-2,2.3728696163660391E-2,2.5066141436301065E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C490,Demand!$B$9:$B$428,0))*$I490*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG490:$AZ490)*(Misc_calcs!$G$29:$Z$29)*($L490:$AE490))*Calcs!$G490","v":11221.428386966854},null,{"$f":"SUMPRODUCT(($L490:$AE490)*(Misc_calcs!$G$29:$Z$29))*$F490*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4183.2480970237275},null,{"$f":"Assumptions!$G$86*$F490","v":8.190297E-4},null,{"$f":"($F490*Assumptions!$G$37)","v":24561.3},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH490))*(Misc_calcs!$G$29:$Z$29))","v":13916.979311773617},null,{"$f":"SUMPRODUCT(($AG490:$AZ490)*(Misc_calcs!$G$29:$Z$29))*$BF490*$G490","v":928.76609354178049},null,{"$f":"SUMPRODUCT($BF490*(Misc_calcs!$G$29:$Z$29))*$F490*Assumptions!$G$37*(1+Assumptions!$G$83)","v":349.03577597216901},null,15404.676483990581,null,1277.8018695139494,null,14126.874614476632,null,209.89530270301475,null,true]
[null,49432868,"MTN23","MTN","22kV",253.41,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C491, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5977227867741625E-3,2.9352281990444075E-3,3.3213059871514765E-3,3.7632828057973795E-3,4.2696218976157937E-3,4.8501025325330934E-3,5.5160280982846314E-3,6.2804674507535227E-3,7.158534877727489E-3,8.1677148953884036E-3,9.3282391029870307E-3,1.0663523490532217E-2,1.220067595347454E-2,1.3971085348142023E-2,1.6011105257964613E-2,1.8362847775020272E-2,2.1075105082654155E-2,2.4204419509267872E-2,2.7816326076436158E-2,3.1986795462553758E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0984999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0883749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0816249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0834999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0819999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0842499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.0928749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1116250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C491,Demand!$B$9:$B$428,0))*$I491*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},null,{"$f":"SUMPRODUCT(($AG491:$AZ491)*(Misc_calcs!$G$29:$Z$29)*($L491:$AE491))*Calcs!$G491","v":11610.998254361775},null,{"$f":"SUMPRODUCT(($L491:$AE491)*(Misc_calcs!$G$29:$Z$29))*$F491*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7902.236287300143},null,{"$f":"Assumptions!$G$86*$F491","v":1.493167743E-3},null,{"$f":"($F491*Assumptions!$G$37)","v":44777.546999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH491))*(Misc_calcs!$G$29:$Z$29))","v":25371.954873356484},null,{"$f":"SUMPRODUCT(($AG491:$AZ491)*(Misc_calcs!$G$29:$Z$29))*$BF491*$G491","v":1698.5583850370822},null,{"$f":"SUMPRODUCT($BF491*(Misc_calcs!$G$29:$Z$29))*$F491*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1160.0797380673721},null,19513.234541661917,null,2858.6381231044543,null,16654.596418557463,null,-8717.3584547990213,null,false]
[null,49436549,"MTN24","MTN","22kV",420.85999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C492, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.7559803953277032E-3,4.1455350560554473E-3,4.5801363843260895E-3,5.0652564504352583E-3,5.6070519269392858E-3,6.2124513347963034E-3,6.8892535418524931E-3,7.6462389763462439E-3,8.4932952092199102E-3,9.4415587752029288E-3,1.0503575347154305E-2,1.1693480654752342E-2,1.3027204851511744E-2,1.4522703388063746E-2,1.6200217850053829E-2,1.8082570672003299E-2,2.0195498150960986E-2,2.2568026763564876E-2,2.5232898446095942E-2,2.8227051239260916E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C492,Demand!$B$9:$B$428,0))*$I492*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG492:$AZ492)*(Misc_calcs!$G$29:$Z$29)*($L492:$AE492))*Calcs!$G492","v":12304.166313690026},null,{"$f":"SUMPRODUCT(($L492:$AE492)*(Misc_calcs!$G$29:$Z$29))*$F492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13891.53407250917},null,{"$f":"Assumptions!$G$86*$F492","v":2.4798333780000001E-3},null,{"$f":"($F492*Assumptions!$G$37)","v":74365.961999999985},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH492))*(Misc_calcs!$G$29:$Z$29))","v":42137.409447144193},null,{"$f":"SUMPRODUCT(($AG492:$AZ492)*(Misc_calcs!$G$29:$Z$29))*$BF492*$G492","v":2812.0899145898829},null,{"$f":"SUMPRODUCT($BF492*(Misc_calcs!$G$29:$Z$29))*$F492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3199.7470355008959},null,26195.700386199198,null,6011.8369500907793,null,20183.863436108419,null,-21953.546011035774,null,false]
[null,49436561,"MTN24","MTN","22kV",116.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C493, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,6.8822144730473929E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0344999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0404999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0529999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0612499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0619999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0687500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.0910000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1174999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C493,Demand!$B$9:$B$428,0))*$I493*Assumptions!$G$45*Assumptions!$G$48","v":2.1264999999999996},null,{"$f":"SUMPRODUCT(($AG493:$AZ493)*(Misc_calcs!$G$29:$Z$29)*($L493:$AE493))*Calcs!$G493","v":780.43170486356371},null,{"$f":"SUMPRODUCT(($L493:$AE493)*(Misc_calcs!$G$29:$Z$29))*$F493*Assumptions!$G$37*(1+Assumptions!$G$83)","v":246.44870399782963},null,{"$f":"Assumptions!$G$86*$F493","v":6.8822064000000007E-4},null,{"$f":"($F493*Assumptions!$G$37)","v":20638.559999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH493))*(Misc_calcs!$G$29:$Z$29))","v":11694.267508022718},null,{"$f":"SUMPRODUCT(($AG493:$AZ493)*(Misc_calcs!$G$29:$Z$29))*$BF493*$G493","v":780.43078939338102},null,{"$f":"SUMPRODUCT($BF493*(Misc_calcs!$G$29:$Z$29))*$F493*Assumptions!$G$37*(1+Assumptions!$G$83)","v":246.44841490598645},null,1026.8804088613933,null,1026.8792042993675,null,1.2045620258049894E-3,null,-11694.266303460692,null,false]
[null,49453037,"MTN35","MTN","22kV",28.036000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C494, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.6459212514605025E-4,6.3312781283700304E-4,7.106059557695231E-4,7.9823546235103181E-4,8.9739220172700826E-4,1.0096423754457629E-3,1.1367691894244203E-3,1.2808032949185918E-3,1.4440575340125624E-3,1.6291666015090427E-3,1.8391323223744269E-3,2.077375343649393E-3,2.3477941537520513E-3,2.6548324724238719E-3,3.0035562035326075E-3,3.3997413132208784E-3,3.8499741905265927E-3,4.3617662700919622E-3,4.9436849509117793E-3,5.0557866281160917E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C494,Demand!$B$9:$B$428,0))*$I494*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG494:$AZ494)*(Misc_calcs!$G$29:$Z$29)*($L494:$AE494))*Calcs!$G494","v":2931.6675504439527},null,{"$f":"SUMPRODUCT(($L494:$AE494)*(Misc_calcs!$G$29:$Z$29))*$F494*Assumptions!$G$37*(1+Assumptions!$G$83)","v":164.89963897308772},null,{"$f":"Assumptions!$G$86*$F494","v":1.6519652280000001E-4},null,{"$f":"($F494*Assumptions!$G$37)","v":4953.9611999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH494))*(Misc_calcs!$G$29:$Z$29))","v":2807.0246905387417},null,{"$f":"SUMPRODUCT(($AG494:$AZ494)*(Misc_calcs!$G$29:$Z$29))*$BF494*$G494","v":250.75787359141444},null,{"$f":"SUMPRODUCT($BF494*(Misc_calcs!$G$29:$Z$29))*$F494*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.199480194446773},null,3096.5671894170405,null,264.95735378586119,null,2831.6098356311795,null,24.58514509243787,null,true]
[null,49480922,"STO21","STO","22kV",281.48,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C495, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.6585665495491269E-3,1.6585665495491269E-3,1.6585665495491269E-3,1.7720536367364526E-3,2.0314421613336336E-3,2.3342505815339585E-3,2.68818328888735E-3,3.1023597966152883E-3,3.5875802979200002E-3,4.1566417481732143E-3,4.8247141699025876E-3,5.6097887523137869E-3,6.5332115529292308E-3,7.6203192783351071E-3,8.901196808281029E-3,1.041157993315232E-2,1.2193931319418478E-2,1.4298723144759891E-2,1.6785966325885419E-2,1.972703400271935E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C495,Demand!$B$9:$B$428,0))*$I495*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG495:$AZ495)*(Misc_calcs!$G$29:$Z$29)*($L495:$AE495))*Calcs!$G495","v":5917.3796107550179},null,{"$f":"SUMPRODUCT(($L495:$AE495)*(Misc_calcs!$G$29:$Z$29))*$F495*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4870.1294225067841},null,{"$f":"Assumptions!$G$86*$F495","v":1.6585646040000001E-3},null,{"$f":"($F495*Assumptions!$G$37)","v":49737.516000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH495))*(Misc_calcs!$G$29:$Z$29))","v":28182.383717108187},null,{"$f":"SUMPRODUCT(($AG495:$AZ495)*(Misc_calcs!$G$29:$Z$29))*$BF495*$G495","v":1709.2975119644968},null,{"$f":"SUMPRODUCT($BF495*(Misc_calcs!$G$29:$Z$29))*$F495*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1431.3156780346505},null,10787.509033261802,null,3140.6131899991474,null,7646.895843262655,null,-20535.48787384553,null,false]
[null,49482985,"STO21","STO","22kV",100.3,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C496, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.5573521403485684E-3,2.8901335835250404E-3,3.2691096213689117E-3,3.7009035881096618E-3,4.1931072225959579E-3,4.7544240187458835E-3,5.3948339659237125E-3,6.1257828876249629E-3,6.9604000697414689E-3,7.9137484254111108E-3,9.0031120830358115E-3,1.0248327020145692E-2,1.16721612129799E-2,1.3300751746735348E-2,1.5164107453733082E-2,1.7296686938519479E-2,1.8087294863748181E-2,1.8087294863748181E-2,1.8087294863748181E-2,1.8087294863748181E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C496,Demand!$B$9:$B$428,0))*$I496*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG496:$AZ496)*(Misc_calcs!$G$29:$Z$29)*($L496:$AE496))*Calcs!$G496","v":9155.0069195178967},null,{"$f":"SUMPRODUCT(($L496:$AE496)*(Misc_calcs!$G$29:$Z$29))*$F496*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2689.8563580690861},null,{"$f":"Assumptions!$G$86*$F496","v":5.9099769000000007E-4},null,{"$f":"($F496*Assumptions!$G$37)","v":17723.009999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH496))*(Misc_calcs!$G$29:$Z$29))","v":10042.251978207865},null,{"$f":"SUMPRODUCT(($AG496:$AZ496)*(Misc_calcs!$G$29:$Z$29))*$BF496*$G496","v":609.07538883771156},null,{"$f":"SUMPRODUCT($BF496*(Misc_calcs!$G$29:$Z$29))*$F496*Assumptions!$G$37*(1+Assumptions!$G$83)","v":181.73652085812628},null,11844.863277586983,null,790.81190969583781,null,11054.051367891145,null,1011.7993896832795,null,true]
[null,49504674,"RBD21","RBD","22kV",132.51,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C497, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.5680350076061069E-3,1.7566819764671393E-3,1.9702730718834404E-3,2.2122551849701002E-3,2.4865642489902799E-3,2.7976957820904161E-3,3.1507857149550046E-3,3.5517030134225936E-3,4.0071558288325634E-3,4.5248131645516543E-3,5.1134443406445846E-3,5.7830788756141529E-3,6.5451897909855538E-3,7.4129037886457635E-3,8.4012422607697892E-3,9.5273976776298116E-3,1.0811050570800319E-2,1.2274733101114519E-2,1.3944246086980385E-2,1.5849137386310629E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C497,Demand!$B$9:$B$428,0))*$I497*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG497:$AZ497)*(Misc_calcs!$G$29:$Z$29)*($L497:$AE497))*Calcs!$G497","v":3134.660066688692},null,{"$f":"SUMPRODUCT(($L497:$AE497)*(Misc_calcs!$G$29:$Z$29))*$F497*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2201.1757983259286},null,{"$f":"Assumptions!$G$86*$F497","v":7.8078867299999995E-4},null,{"$f":"($F497*Assumptions!$G$37)","v":23414.516999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH497))*(Misc_calcs!$G$29:$Z$29))","v":13267.186536713107},null,{"$f":"SUMPRODUCT(($AG497:$AZ497)*(Misc_calcs!$G$29:$Z$29))*$BF497*$G497","v":449.11087021620779},null,{"$f":"SUMPRODUCT($BF497*(Misc_calcs!$G$29:$Z$29))*$F497*Assumptions!$G$37*(1+Assumptions!$G$83)","v":317.20326699556421},null,5335.8358650146201,null,766.31413721177205,null,4569.5217278028485,null,-8697.6648089102582,null,false]
[null,49516058,"RBD12","RBD","22kV",6.7968999999999999,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C498, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3583356044327802E-4,1.5095045571840481E-4,1.6787554281500226E-4,1.8683290336490846E-4,2.0807498863801232E-4,2.3188626007202619E-4,2.5858730107873834E-4,2.8853946148581103E-4,3.2215010399220514E-4,3.5987853108493054E-4,4.0224268112294269E-4,4.4982669389656088E-4,5.0328945909429565E-4,5.6337427595308694E-4,6.309197691585504E-4,7.0687222505452373E-4,7.9229953370513629E-4,8.884069466550109E-4,9.9655488772415783E-4,1.1182790852725666E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C498,Demand!$B$9:$B$428,0))*$I498*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG498:$AZ498)*(Misc_calcs!$G$29:$Z$29)*($L498:$AE498))*Calcs!$G498","v":336.27941897473528},null,{"$f":"SUMPRODUCT(($L498:$AE498)*(Misc_calcs!$G$29:$Z$29))*$F498*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.6382369513738908},null,{"$f":"Assumptions!$G$86*$F498","v":4.0049373870000004E-5},null,{"$f":"($F498*Assumptions!$G$37)","v":1201.0122299999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH498))*(Misc_calcs!$G$29:$Z$29))","v":680.52026391506524},null,{"$f":"SUMPRODUCT(($AG498:$AZ498)*(Misc_calcs!$G$29:$Z$29))*$BF498*$G498","v":32.034576032803614},null,{"$f":"SUMPRODUCT($BF498*(Misc_calcs!$G$29:$Z$29))*$F498*Assumptions!$G$37*(1+Assumptions!$G$83)","v":0.83456872247150382},null,344.91765592610915,null,32.869144755275116,null,312.04851117083405,null,-368.4717527442312,null,false]
[null,49516069,"RBD12","RBD","22kV",202.54000000000002,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C499, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.0476878182968013E-3,4.4981543499544949E-3,5.0025029707293847E-3,5.5674110620324794E-3,6.2004013886835206E-3,6.9099505826168087E-3,7.7056116700977891E-3,8.5981524708817515E-3,9.5997119367036803E-3,1.0723976766752758E-2,1.1986380943465522E-2,1.3404331177714758E-2,1.4997461643537296E-2,1.6787921824881667E-2,1.8800701797197662E-2,2.1063999832650657E-2,2.3609637857940874E-2,2.6473531017891377E-2,2.9696218417168262E-2,3.3323463039195166E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C499,Demand!$B$9:$B$428,0))*$I499*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG499:$AZ499)*(Misc_calcs!$G$29:$Z$29)*($L499:$AE499))*Calcs!$G499","v":10020.74968281759},null,{"$f":"SUMPRODUCT(($L499:$AE499)*(Misc_calcs!$G$29:$Z$29))*$F499*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7670.5227675870374},null,{"$f":"Assumptions!$G$86*$F499","v":1.1934264420000002E-3},null,{"$f":"($F499*Assumptions!$G$37)","v":35788.817999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH499))*(Misc_calcs!$G$29:$Z$29))","v":20278.740933860638},null,{"$f":"SUMPRODUCT(($AG499:$AZ499)*(Misc_calcs!$G$29:$Z$29))*$BF499*$G499","v":954.59445183599053},null,{"$f":"SUMPRODUCT($BF499*(Misc_calcs!$G$29:$Z$29))*$F499*Assumptions!$G$37*(1+Assumptions!$G$83)","v":741.07464554043543},null,17691.272450404627,null,1695.669097376426,null,15995.603353028202,null,-4283.1375808324356,null,false]
[null,49644479,"RBD21","RBD","22kV",14.999999999999998,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C500, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.1640232121824647E-4,3.4593590756830134E-4,3.7842501225890764E-4,4.1417575121265293E-4,4.5352661345964484E-4,4.9685193020427567E-4,5.4456571883575123E-4,5.9712594263633357E-4,6.5503923138745331E-4,7.1886611300633202E-4,7.8922681181778278E-4,8.6680767513651672E-4,9.5236829657020534E-4,1.0467494119254779E-3,1.1508816518887755E-3,1.2657952448511304E-3,1.3926307734500158E-3,1.532651099722687E-3,1.6872545863264934E-3,1.8579897552183828E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C500,Demand!$B$9:$B$428,0))*$I500*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG500:$AZ500)*(Misc_calcs!$G$29:$Z$29)*($L500:$AE500))*Calcs!$G500","v":454.92084789953282},null,{"$f":"SUMPRODUCT(($L500:$AE500)*(Misc_calcs!$G$29:$Z$29))*$F500*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.201687899621838},null,{"$f":"Assumptions!$G$86*$F500","v":8.8384499999999994E-5},null,{"$f":"($F500*Assumptions!$G$37)","v":2650.4999999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH500))*(Misc_calcs!$G$29:$Z$29))","v":1501.8322998316853},null,{"$f":"SUMPRODUCT(($AG500:$AZ500)*(Misc_calcs!$G$29:$Z$29))*$BF500*$G500","v":50.838903126127207},null,{"$f":"SUMPRODUCT($BF500*(Misc_calcs!$G$29:$Z$29))*$F500*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.0646472539588023},null,491.12253579915466,null,54.90355038008601,null,436.21898541906864,null,-1065.6133144126165,null,false]
[null,49693253,"DMA15","DMA","22kV",22.724,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C515, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.4577233968266775E-4,1.6173483339190141E-4,1.7968916343649583E-4,1.9989842416690251E-4,2.2266165964581619E-4,2.4831888092324746E-4,2.7725679316632074E-4,3.0991533397899779E-4,3.4679513879868219E-4,3.8846606590622245E-4,4.3557693263635179E-4,4.8886663617421033E-4,5.4917685726760907E-4,6.1746657372899454E-4,6.9482864326645647E-4,7.8250875256572665E-4,8.8192707232759358E-4,9.9470300692886871E-4,1.1226834834147366E-3,1.2679752886703571E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C515,Demand!$B$9:$B$428,0))*$I515*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG515:$AZ515)*(Misc_calcs!$G$29:$Z$29)*($L515:$AE515))*Calcs!$G515","v":214.27356151028127},null,{"$f":"SUMPRODUCT(($L515:$AE515)*(Misc_calcs!$G$29:$Z$29))*$F515*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.712564827823059},null,{"$f":"Assumptions!$G$86*$F515","v":1.338966252E-4},null,{"$f":"($F515*Assumptions!$G$37)","v":4015.3307999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH515))*(Misc_calcs!$G$29:$Z$29))","v":2275.1758120916807},null,{"$f":"SUMPRODUCT(($AG515:$AZ515)*(Misc_calcs!$G$29:$Z$29))*$BF515*$G515","v":62.502470628279795},null,{"$f":"SUMPRODUCT($BF515*(Misc_calcs!$G$29:$Z$29))*$F515*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.3284589527873951},null,245.98612633810433,null,71.830929581067195,null,174.15519675703712,null,-2101.0206153346435,null,false]
[null,50345641,"HGS23","HGS","22kV",219.85,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C606, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.5118123650783378E-3,5.0438779005123353E-3,5.6433334770302395E-3,6.3190197411050683E-3,7.0809619610904487E-3,7.9405309010019652E-3,8.9106257313206882E-3,1.0005882012697529E-2,1.1242908208229815E-2,1.2640554657964313E-2,1.4220219493532773E-2,1.6006196590549304E-2,1.8026071362073633E-2,2.0311171000009662E-2,2.2897076686361283E-2,2.5824206338294894E-2,2.9138477637603594E-2,3.2892062446523582E-2,3.7144245250809289E-2,3.9645979818494881E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C606,Demand!$B$9:$B$428,0))*$I606*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG606:$AZ606)*(Misc_calcs!$G$29:$Z$29)*($L606:$AE606))*Calcs!$G606","v":8148.8170855262888},null,{"$f":"SUMPRODUCT(($L606:$AE606)*(Misc_calcs!$G$29:$Z$29))*$F606*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9962.0009316983651},null,{"$f":"Assumptions!$G$86*$F606","v":1.2954221550000001E-3},null,{"$f":"($F606*Assumptions!$G$37)","v":38847.494999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH606))*(Misc_calcs!$G$29:$Z$29))","v":22011.855407866395},null,{"$f":"SUMPRODUCT(($AG606:$AZ606)*(Misc_calcs!$G$29:$Z$29))*$BF606*$G606","v":702.53780101217126},null,{"$f":"SUMPRODUCT($BF606*(Misc_calcs!$G$29:$Z$29))*$F606*Assumptions!$G$37*(1+Assumptions!$G$83)","v":873.15889701070228},null,18110.818017224654,null,1575.6966980228735,null,16535.121319201782,null,-5476.7340886646125,null,false]
[null,50392571,"HGS22","HGS","22kV",412.02,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C651, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.1050515677416525E-3,4.5258763474542336E-3,4.994499881014876E-3,5.5166125975841937E-3,6.0986017134796264E-3,6.7476380740437471E-3,7.4717739432857621E-3,8.2800531318412782E-3,9.1826350312945691E-3,1.0190934323138719E-2,1.1317778356528405E-2,1.2577584443801432E-2,1.3986559610222698E-2,1.5562925658731977E-2,1.7327172776386901E-2,1.9302345322025256E-2,2.1514363900453568E-2,2.3992388354005044E-2,2.6769226895275819E-2,2.988179727390956E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C651,Demand!$B$9:$B$428,0))*$I651*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG651:$AZ651)*(Misc_calcs!$G$29:$Z$29)*($L651:$AE651))*Calcs!$G651","v":12771.423689101801},null,{"$f":"SUMPRODUCT(($L651:$AE651)*(Misc_calcs!$G$29:$Z$29))*$F651*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14594.518274411876},null,{"$f":"Assumptions!$G$86*$F651","v":2.4277454460000002E-3},null,{"$f":"($F651*Assumptions!$G$37)","v":72803.933999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH651))*(Misc_calcs!$G$29:$Z$29))","v":41252.329611776724},null,{"$f":"SUMPRODUCT(($AG651:$AZ651)*(Misc_calcs!$G$29:$Z$29))*$BF651*$G651","v":2702.6020257078853},null,{"$f":"SUMPRODUCT($BF651*(Misc_calcs!$G$29:$Z$29))*$F651*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3066.7398688381654},null,27365.941963513676,null,5769.3418945460508,null,21596.600068967626,null,-19655.729542809098,null,false]
[null,50405019,"MTN32","MTN","22kV",25.999999999999996,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C712, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,4.5758288896681585E-4,5.1276354852851196E-4,5.7513239700055169E-4,6.4566152930692073E-4,7.2545749710347155E-4,8.1578017211885313E-4,9.1806428029396741E-4,1.0339439871486528E-3,1.1652809692069203E-3,1.3141964685146092E-3,1.4831078984060995E-3,1.6747706500008671E-3,1.8923258419018942E-3,2.1393548619022922E-3,2.4199416711015746E-3,2.7387439798816282E-3,3.1010745642034614E-3,3.512994172528437E-3,3.9814176816241765E-3,4.5142353973402789E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C712,Demand!$B$9:$B$428,0))*$I712*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG712:$AZ712)*(Misc_calcs!$G$29:$Z$29)*($L712:$AE712))*Calcs!$G712","v":893.65032709974719},null,{"$f":"SUMPRODUCT(($L712:$AE712)*(Misc_calcs!$G$29:$Z$29))*$F712*Assumptions!$G$37*(1+Assumptions!$G$83)","v":124.56113997666368},null,{"$f":"Assumptions!$G$86*$F712","v":1.531998E-4},null,{"$f":"($F712*Assumptions!$G$37)","v":4594.1999999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH712))*(Misc_calcs!$G$29:$Z$29))","v":2603.1759863749212},null,{"$f":"SUMPRODUCT(($AG712:$AZ712)*(Misc_calcs!$G$29:$Z$29))*$BF712*$G712","v":86.697683803580304},null,{"$f":"SUMPRODUCT($BF712*(Misc_calcs!$G$29:$Z$29))*$F712*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.212006860782891},null,1018.2114670764108,null,98.909690664363197,null,919.30177641204762,null,-1683.8742099628735,null,false]
[null,50480811,"HGS23","HGS","22kV",515.92999999999995,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C757, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.7017020485023448E-3,5.3024100280187354E-3,5.98868560324624E-3,6.7733338531568302E-3,7.6711333325476562E-3,8.6991458591636206E-3,9.8770755091618333E-3,1.1227684698212836E-2,1.2777276492963237E-2,1.4556253769620317E-2,1.6599767546165101E-2,1.8948468800622276E-2,2.1649380394612137E-2,2.4756908401025443E-2,2.8334015247458072E-2,3.2453580703166666E-2,3.7199980938276159E-2,4.2670920764522356E-2,4.8979559837043496E-2,5.62569801845927E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C757,Demand!$B$9:$B$428,0))*$I757*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG757:$AZ757)*(Misc_calcs!$G$29:$Z$29)*($L757:$AE757))*Calcs!$G757","v":9962.198939778089},null,{"$f":"SUMPRODUCT(($L757:$AE757)*(Misc_calcs!$G$29:$Z$29))*$F757*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28540.881103118332},null,{"$f":"Assumptions!$G$86*$F757","v":3.0400143389999997E-3},null,{"$f":"($F757*Assumptions!$G$37)","v":91164.830999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH757))*(Misc_calcs!$G$29:$Z$29))","v":51656.022563477432},null,{"$f":"SUMPRODUCT(($AG757:$AZ757)*(Misc_calcs!$G$29:$Z$29))*$BF757*$G757","v":1648.6710378722282},null,{"$f":"SUMPRODUCT($BF757*(Misc_calcs!$G$29:$Z$29))*$F757*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4808.6360402186683},null,38503.080042896421,null,6457.3070780908965,null,32045.772964805525,null,-19610.249598671908,null,false]
[null,50980746,"LWN21","LWN","22kV",203,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C846, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.639962046951821E-3,5.1444585932033339E-3,5.7076356218642588E-3,6.3365511589802536E-3,7.0391295553280803E-3,7.8242691946842965E-3,8.7019637051278659E-3,9.6834383754733529E-3,1.0781303694257529E-2,1.2009728171333361E-2,1.3384632875528386E-2,1.4923910429909096E-2,1.6647671553363962E-2,1.8578522628440688E-2,2.0741878216247015E-2,2.3166312936055193E-2,2.5883957687152175E-2,2.8930945821465062E-2,3.2347915586599191E-2,3.6180575960341022E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C846,Demand!$B$9:$B$428,0))*$I846*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG846:$AZ846)*(Misc_calcs!$G$29:$Z$29)*($L846:$AE846))*Calcs!$G846","v":39787.147022968362},null,{"$f":"SUMPRODUCT(($L846:$AE846)*(Misc_calcs!$G$29:$Z$29))*$F846*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8529.5523417780569},null,{"$f":"Assumptions!$G$86*$F846","v":1.1961369000000001E-3},null,{"$f":"($F846*Assumptions!$G$37)","v":35870.1},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH846))*(Misc_calcs!$G$29:$Z$29))","v":20324.79712438881},null,{"$f":"SUMPRODUCT(($AG846:$AZ846)*(Misc_calcs!$G$29:$Z$29))*$BF846*$G846","v":3347.3133819490317},null,{"$f":"SUMPRODUCT($BF846*(Misc_calcs!$G$29:$Z$29))*$F846*Assumptions!$G$37*(1+Assumptions!$G$83)","v":744.44466083728173},null,48316.699364746419,null,4091.7580427863136,null,44224.941321960105,null,23900.144197571295,null,true]
[null,51042692,"LWN21","LWN","22kV",350.53,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C862, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.8694661556754234E-3,7.7556074848294954E-3,8.7647697910148634E-3,9.9146570613713216E-3,1.1225576834052699E-2,1.2720828332767957E-2,1.4427148976126162E-2,1.6375228091977525E-2,1.8600298007716343E-2,2.1142814232372978E-2,2.404923822638692E-2,2.7372938306084997E-2,3.1175226593430791E-2,3.5526552645207987E-2,4.0507877534381037E-2,4.6212255773248084E-2,5.2746656636140921E-2,6.023406124295605E-2,6.3211759407673471E-2,6.3211759407673471E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C862,Demand!$B$9:$B$428,0))*$I862*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG862:$AZ862)*(Misc_calcs!$G$29:$Z$29)*($L862:$AE862))*Calcs!$G862","v":73104.004136441799},null,{"$f":"SUMPRODUCT(($L862:$AE862)*(Misc_calcs!$G$29:$Z$29))*$F862*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26949.389278744264},null,{"$f":"Assumptions!$G$86*$F862","v":2.0654279190000001E-3},null,{"$f":"($F862*Assumptions!$G$37)","v":61938.650999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH862))*(Misc_calcs!$G$29:$Z$29))","v":35095.818404000041},null,{"$f":"SUMPRODUCT(($AG862:$AZ862)*(Misc_calcs!$G$29:$Z$29))*$BF862*$G862","v":5779.9692599733698},null,{"$f":"SUMPRODUCT($BF862*(Misc_calcs!$G$29:$Z$29))*$F862*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2219.6818422248257},null,100053.39341518606,null,7999.6511021981951,null,92053.742312987859,null,56957.923908987817,null,true]
[null,94181323,"MTN22","MTN","22kV",85.402000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C967, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.0663637499958989E-4,6.743993817162451E-4,7.5072744495835008E-4,8.3676379342191771E-4,9.3380928894823813E-4,1.0433446071705795E-3,1.167055580350458E-3,1.3068621571093648E-3,1.4649514995171058E-3,1.6438158132975854E-3,1.8462955931457187E-3,2.07562906390641E-3,2.3355087114712383E-3,2.6301459267895522E-3,2.9643449347615883E-3,3.3435873497242204E-3,3.7741288938977066E-3,4.2631100381346227E-3,4.8186825797261667E-3,5.4501544646038342E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C967,Demand!$B$9:$B$428,0))*$I967*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG967:$AZ967)*(Misc_calcs!$G$29:$Z$29)*($L967:$AE967))*Calcs!$G967","v":2553.9811863826312},null,{"$f":"SUMPRODUCT(($L967:$AE967)*(Misc_calcs!$G$29:$Z$29))*$F967*Assumptions!$G$37*(1+Assumptions!$G$83)","v":506.71212643012416},null,{"$f":"Assumptions!$G$86*$F967","v":5.0321420460000001E-4},null,{"$f":"($F967*Assumptions!$G$37)","v":15090.533399999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH967))*(Misc_calcs!$G$29:$Z$29))","v":8550.6321380150384},null,{"$f":"SUMPRODUCT(($AG967:$AZ967)*(Misc_calcs!$G$29:$Z$29))*$BF967*$G967","v":661.82520905428646},null,{"$f":"SUMPRODUCT($BF967*(Misc_calcs!$G$29:$Z$29))*$F967*Assumptions!$G$37*(1+Assumptions!$G$83)","v":131.75782785085653},null,3060.6933128127553,null,793.58303690514299,null,2267.110275907612,null,-6283.5218621074264,null,false]
[null,99311990,"MTN32","MTN","22kV",484.50000000000006,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1028, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.8548226987940599E-3,2.8548226987940599E-3,2.8548226987940599E-3,2.8548226987940599E-3,2.8548226987940599E-3,3.186776071412413E-3,3.6763896926241047E-3,4.2517858821193378E-3,4.9288814251682248E-3,5.7266485137774364E-3,6.6677137567006791E-3,7.7790762209955719E-3,9.09296836701067E-3,1.0647888549745205E-2,1.2489839544237737E-2,1.4673814508539206E-2,1.726558016257617E-2,2.0343817020780506E-2,2.4002688614847834E-2,2.8354926194438357E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1028,Demand!$B$9:$B$428,0))*$I1028*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG1028:$AZ1028)*(Misc_calcs!$G$29:$Z$29)*($L1028:$AE1028))*Calcs!$G1028","v":4614.3910885527375},null,{"$f":"SUMPRODUCT(($L1028:$AE1028)*(Misc_calcs!$G$29:$Z$29))*$F1028*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11978.517680380237},null,{"$f":"Assumptions!$G$86*$F1028","v":2.8548193500000005E-3},null,{"$f":"($F1028*Assumptions!$G$37)","v":85611.150000000009},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1028))*(Misc_calcs!$G$29:$Z$29))","v":48509.183284563449},null,{"$f":"SUMPRODUCT(($AG1028:$AZ1028)*(Misc_calcs!$G$29:$Z$29))*$BF1028*$G1028","v":1615.5779924167177},null,{"$f":"SUMPRODUCT($BF1028*(Misc_calcs!$G$29:$Z$29))*$F1028*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4240.605833582682},null,16592.908768932975,null,5856.1838259994001,null,10736.724942933575,null,-37772.45834162987,null,false]
[null,99698080,"CRM14","CRM","22kV",587.02,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1073, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7131237848321694E-3,5.4158149867194853E-3,6.2363391777326494E-3,7.1955214153333093E-3,8.3179838704335249E-3,9.632851733557983E-3,1.1174591997539675E-2,1.2984010332481696E-2,1.5109436079309301E-2,1.7608131119767792E-2,2.0547965209897965E-2,2.4009408501500011E-2,2.8087901673024707E-2,3.2896675647124757E-2,3.8570106643740276E-2,4.526770873069072E-2,5.317888559576095E-2,6.2528586580238604E-2,7.3584039805203477E-2,8.6662768348760633E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.5313749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.5658750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.6067499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.6404999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.6641249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.6926249999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.7334999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.798},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1073,Demand!$B$9:$B$428,0))*$I1073*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},null,{"$f":"SUMPRODUCT(($AG1073:$AZ1073)*(Misc_calcs!$G$29:$Z$29)*($L1073:$AE1073))*Calcs!$G1073","v":62244.858220397051},null,{"$f":"SUMPRODUCT(($L1073:$AE1073)*(Misc_calcs!$G$29:$Z$29))*$F1073*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43188.134627736734},null,{"$f":"Assumptions!$G$86*$F1073","v":3.458897946E-3},null,{"$f":"($F1073*Assumptions!$G$37)","v":103726.43399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1073))*(Misc_calcs!$G$29:$Z$29))","v":58773.706443146395},null,{"$f":"SUMPRODUCT(($AG1073:$AZ1073)*(Misc_calcs!$G$29:$Z$29))*$BF1073*$G1073","v":8819.6021224499382},null,{"$f":"SUMPRODUCT($BF1073*(Misc_calcs!$G$29:$Z$29))*$F1073*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6225.0972408565003},null,105432.99284813378,null,15044.699363306438,null,90388.293484827343,null,31614.587041680948,null,true]
[null,115801006,"DMA23","DMA","22kV",45.807000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1118, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.2414259811149504E-4,3.8794719452463878E-4,4.6603320212636141E-4,5.61783237299217E-4,6.7940825189010247E-4,8.2415458837786109E-4,1.0025634731614772E-3,1.222796340917614E-3,1.4950428223774116E-3,1.832032553672897E-3,2.2496774065691987E-3,2.7678775836278429E-3,3.4115336334057289E-3,4.2118172748315339E-3,5.2077675517588507E-3,6.4482959920285753E-3,7.9947060311976841E-3,8.2604657609542664E-3,8.2604657609542664E-3,8.2604657609542664E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1118,Demand!$B$9:$B$428,0))*$I1118*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG1118:$AZ1118)*(Misc_calcs!$G$29:$Z$29)*($L1118:$AE1118))*Calcs!$G1118","v":1697.6379312232834},null,{"$f":"SUMPRODUCT(($L1118:$AE1118)*(Misc_calcs!$G$29:$Z$29))*$F1118*Assumptions!$G$37*(1+Assumptions!$G$83)","v":388.07560816910797},null,{"$f":"Assumptions!$G$86*$F1118","v":2.6990858610000004E-4},null,{"$f":"($F1118*Assumptions!$G$37)","v":8094.0968999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1118))*(Misc_calcs!$G$29:$Z$29))","v":4586.295477226},null,{"$f":"SUMPRODUCT(($AG1118:$AZ1118)*(Misc_calcs!$G$29:$Z$29))*$BF1118*$G1118","v":162.64744327334517},null,{"$f":"SUMPRODUCT($BF1118*(Misc_calcs!$G$29:$Z$29))*$F1118*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.90565829680488},null,2085.7135393923913,null,200.55310157015006,null,1885.1604378222412,null,-2701.135039403759,null,false]
[null,122540508,"DVY24","DVY","22kV",161.9,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1178, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.1055107438299088E-3,3.3399719298744055E-3,3.5934626463742154E-3,3.8675831335033438E-3,4.164071124240728E-3,4.4848138200157418E-3,4.8318609187500026E-3,5.2074387883221003E-3,5.6139658867370287E-3,6.0540695392715792E-3,6.5306041926564608E-3,7.0466712770164809E-3,7.6056408178995973E-3,8.2111749533685316E-3,8.8672535248970324E-3,9.5782019258072518E-3,1.0348721407314136E-2,1.1183922060026705E-2,1.2089358708123644E-2,1.3071069974513811E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1178,Demand!$B$9:$B$428,0))*$I1178*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG1178:$AZ1178)*(Misc_calcs!$G$29:$Z$29)*($L1178:$AE1178))*Calcs!$G1178","v":47343.954457779699},null,{"$f":"SUMPRODUCT(($L1178:$AE1178)*(Misc_calcs!$G$29:$Z$29))*$F1178*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3163.5399027176704},null,{"$f":"Assumptions!$G$86*$F1178","v":9.5396337000000009E-4},null,{"$f":"($F1178*Assumptions!$G$37)","v":28607.73},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1178))*(Misc_calcs!$G$29:$Z$29))","v":16209.776622849991},null,{"$f":"SUMPRODUCT(($AG1178:$AZ1178)*(Misc_calcs!$G$29:$Z$29))*$BF1178*$G1178","v":7056.4114218382456},null,{"$f":"SUMPRODUCT($BF1178*(Misc_calcs!$G$29:$Z$29))*$F1178*Assumptions!$G$37*(1+Assumptions!$G$83)","v":473.51532714817387},null,50507.494360497367,null,7529.9267489864196,null,42977.567611510945,null,26767.790988660956,null,true]
[null,129378779,"LWN21","LWN","22kV",243.53,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1223, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.8362062786695085E-3,6.3532914144094049E-3,6.9192798734510879E-3,7.5389499654502333E-3,8.2175562213751413E-3,8.9608774553214428E-3,9.7752697167155927E-3,1.0667724633200175E-2,1.1645933695857105E-2,1.2718359095073021E-2,1.3894311777830338E-2,1.5184037466117446E-2,1.6598811452156026E-2,1.8151043069973984E-2,1.9854390835314956E-2,2.1723889347860948E-2,2.3776089162235108E-2,2.6029210958329347E-2,2.850331547836335E-2,3.1220490849044345E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1223,Demand!$B$9:$B$428,0))*$I1223*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG1223:$AZ1223)*(Misc_calcs!$G$29:$Z$29)*($L1223:$AE1223))*Calcs!$G1223","v":39715.389074108949},null,{"$f":"SUMPRODUCT(($L1223:$AE1223)*(Misc_calcs!$G$29:$Z$29))*$F1223*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10269.540897529318},null,{"$f":"Assumptions!$G$86*$F1223","v":1.434951819E-3},null,{"$f":"($F1223*Assumptions!$G$37)","v":43031.750999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1223))*(Misc_calcs!$G$29:$Z$29))","v":24382.747998534021},null,{"$f":"SUMPRODUCT(($AG1223:$AZ1223)*(Misc_calcs!$G$29:$Z$29))*$BF1223*$G1223","v":4015.6218123450626},null,{"$f":"SUMPRODUCT($BF1223*(Misc_calcs!$G$29:$Z$29))*$F1223*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1071.3843079915637},null,49984.929971638267,null,5087.0061203366258,null,44897.923851301639,null,20515.175852767617,null,true]
[null,50506925,"HGS31","HGS","22kV",94.8,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1328, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5741168194686435E-3,2.8793741560790751E-3,3.2231598725561044E-3,3.6104920319591878E-3,4.0470548248172991E-3,4.5392880659998035E-3,5.0944888100445396E-3,5.7209267342671136E-3,6.4279751642030841E-3,7.2262598719870907E-3,8.1278280693743744E-3,9.1463403480649581E-3,1.0297288696262362E-2,1.1598244148200428E-2,1.3069138109768496E-2,1.4732581956392746E-2,1.6614230128127197E-2,1.7095469123462884E-2,1.7095469123462884E-2,1.7095469123462884E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1328,Demand!$B$9:$B$428,0))*$I1328*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG1328:$AZ1328)*(Misc_calcs!$G$29:$Z$29)*($L1328:$AE1328))*Calcs!$G1328","v":13264.654877717423},null,{"$f":"SUMPRODUCT(($L1328:$AE1328)*(Misc_calcs!$G$29:$Z$29))*$F1328*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2333.9368431448884},null,{"$f":"Assumptions!$G$86*$F1328","v":5.5859004000000003E-4},null,{"$f":"($F1328*Assumptions!$G$37)","v":16751.16},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1328))*(Misc_calcs!$G$29:$Z$29))","v":9491.5801349362519},null,{"$f":"SUMPRODUCT(($AG1328:$AZ1328)*(Misc_calcs!$G$29:$Z$29))*$BF1328*$G1328","v":917.96258823306482},null,{"$f":"SUMPRODUCT($BF1328*(Misc_calcs!$G$29:$Z$29))*$F1328*Assumptions!$G$37*(1+Assumptions!$G$83)","v":162.35176647652409},null,15598.59172086231,null,1080.314354709589,null,14518.277366152721,null,5026.6972312164689,null,true]
[null,49275041,"DMA15","DMA","22kV",52.738000000000007,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1389, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.1074848191744303E-4,3.1074848191744303E-4,3.1074848191744303E-4,3.1645451054438127E-4,3.5165714299887626E-4,3.9134481171267338E-4,4.3612342629422384E-4,4.8668366027466585E-4,5.4381307006034618E-4,6.0840997105441946E-4,6.8149932808088225E-4,7.6425095510069163E-4,8.5800036266156531E-4,9.6427264140002225E-4,1.0848098271685638E-3,1.2216022590865183E-3,1.3769245172661336E-3,1.553376613588993E-3,1.7539312083587823E-3,1.9819877398383088E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.95924999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.95899999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.96449999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.96924999999999983},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.97024999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.97275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.98099999999999987},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":0.99224999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1389,Demand!$B$9:$B$428,0))*$I1389*Assumptions!$G$45*Assumptions!$G$48","v":1.0004999999999999},null,{"$f":"SUMPRODUCT(($AG1389:$AZ1389)*(Misc_calcs!$G$29:$Z$29)*($L1389:$AE1389))*Calcs!$G1389","v":340.4403746853489},null,{"$f":"SUMPRODUCT(($L1389:$AE1389)*(Misc_calcs!$G$29:$Z$29))*$F1389*Assumptions!$G$37*(1+Assumptions!$G$83)","v":117.00044212082508},null,{"$f":"Assumptions!$G$86*$F1389","v":3.1074811740000005E-4},null,{"$f":"($F1389*Assumptions!$G$37)","v":9318.8046000000013},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1389))*(Misc_calcs!$G$29:$Z$29))","v":5280.2421219015623},null,{"$f":"SUMPRODUCT(($AG1389:$AZ1389)*(Misc_calcs!$G$29:$Z$29))*$BF1389*$G1389","v":145.05612110518484},null,{"$f":"SUMPRODUCT($BF1389*(Misc_calcs!$G$29:$Z$29))*$F1389*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50.244398962130845},null,457.44081680617398,null,195.30052006731569,null,262.1402967388583,null,-5018.1018251627038,null,false]
[null,50331018,"MTN32","MTN","22kV",26.149999999999995,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1449, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.9055910828485275E-4,7.6449773607711381E-4,8.4686643997236317E-4,9.3865723683910114E-4,1.040981140083171E-3,1.1550826082321968E-3,1.2823557617602256E-3,1.424362585675157E-3,1.5828533622416672E-3,1.7597896083841706E-3,1.9573698262194536E-3,2.1780584132695432E-3,2.4246181217220759E-3,2.7001465042223961E-3,3.0081168377557033E-3,3.3524240779473136E-3,3.7374364644044075E-3,4.1680534744767232E-3,4.6497709090749699E-3,4.715680565174624E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1449,Demand!$B$9:$B$428,0))*$I1449*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG1449:$AZ1449)*(Misc_calcs!$G$29:$Z$29)*($L1449:$AE1449))*Calcs!$G1449","v":1130.4101544151042},null,{"$f":"SUMPRODUCT(($L1449:$AE1449)*(Misc_calcs!$G$29:$Z$29))*$F1449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":158.63592449534562},null,{"$f":"Assumptions!$G$86*$F1449","v":1.5408364499999998E-4},null,{"$f":"($F1449*Assumptions!$G$37)","v":4620.704999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1449))*(Misc_calcs!$G$29:$Z$29))","v":2618.1943093732375},null,{"$f":"SUMPRODUCT(($AG1449:$AZ1449)*(Misc_calcs!$G$29:$Z$29))*$BF1449*$G1449","v":87.19786274860094},null,{"$f":"SUMPRODUCT($BF1449*(Misc_calcs!$G$29:$Z$29))*$F1449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.353321096978856},null,1289.0460789104498,null,99.5511838455798,null,1189.49489506487,null,-1428.6994143083675,null,false]
[null,50418238,"CRM35","CRM","22kV",627.19000000000005,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1494, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2923324511872294E-2,1.3781352691405424E-2,1.4700449298779037E-2,1.5685112476087337E-2,1.6740178668295472E-2,1.7870848406355375E-2,1.9082714072414977E-2,2.0381789800369782E-2,2.1774543676898954E-2,2.3267932420947719E-2,2.4869438733434002E-2,2.6587111523849721E-2,2.8429609236477381E-2,3.0406246516243896E-2,3.2527044472880295E-2,3.4802784822155174E-2,3.7245068204614193E-2,3.986637700560923E-2,4.2680143025570223E-2,4.570082037660432E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1494,Demand!$B$9:$B$428,0))*$I1494*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG1494:$AZ1494)*(Misc_calcs!$G$29:$Z$29)*($L1494:$AE1494))*Calcs!$G1494","v":68997.417645267764},null,{"$f":"SUMPRODUCT(($L1494:$AE1494)*(Misc_calcs!$G$29:$Z$29))*$F1494*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46314.978628535559},null,{"$f":"Assumptions!$G$86*$F1494","v":3.6955916370000007E-3},null,{"$f":"($F1494*Assumptions!$G$37)","v":110824.473},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1494))*(Misc_calcs!$G$29:$Z$29))","v":62795.613342095639},null,{"$f":"SUMPRODUCT(($AG1494:$AZ1494)*(Misc_calcs!$G$29:$Z$29))*$BF1494*$G1494","v":10530.465904147888},null,{"$f":"SUMPRODUCT($BF1494*(Misc_calcs!$G$29:$Z$29))*$F1494*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7106.21911062251},null,115312.39627380332,null,17636.685014770399,null,97675.71125903292,null,34880.09791693728,null,true]
[null,77680678,"RWT12","RWTS","22kV",16.026,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1539, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5421086280121848E-4,3.8231752229039254E-4,4.1281039547476058E-4,4.4589897952395795E-4,4.8181154291181529E-4,5.2079682925545078E-4,5.6312591711819675E-4,6.0909425013234639E-4,6.5902385312399409E-4,7.1326575137137119E-4,7.7220261171141833E-4,8.3625162593935665E-4,9.058676588363148E-4,9.8154668522553779E-4,1.0638295427145513E-3,1.1533060292466916E-3,1.2506193772800417E-3,1.3564711393561904E-3,1.4716265230386644E-3,1.5969202167165839E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.58975},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6051249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6193749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6186249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6201249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6392500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6673749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1539,Demand!$B$9:$B$428,0))*$I1539*Assumptions!$G$45*Assumptions!$G$48","v":2.6801249999999999},null,{"$f":"SUMPRODUCT(($AG1539:$AZ1539)*(Misc_calcs!$G$29:$Z$29)*($L1539:$AE1539))*Calcs!$G1539","v":1104.1291866142651},null,{"$f":"SUMPRODUCT(($L1539:$AE1539)*(Misc_calcs!$G$29:$Z$29))*$F1539*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.153311326027065},null,{"$f":"Assumptions!$G$86*$F1539","v":9.4429999800000006E-5},null,{"$f":"($F1539*Assumptions!$G$37)","v":2831.7941999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1539))*(Misc_calcs!$G$29:$Z$29))","v":1604.5576291401726},null,{"$f":"SUMPRODUCT(($AG1539:$AZ1539)*(Misc_calcs!$G$29:$Z$29))*$BF1539*$G1539","v":137.18911617592096},null,{"$f":"SUMPRODUCT($BF1539*(Misc_calcs!$G$29:$Z$29))*$F1539*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.6397076943568489},null,1141.2824979402922,null,141.8288238702778,null,999.45367407001436,null,-605.10395507015824,null,false]
[null,93814814,"MTN35","MTN","22kV",684.8,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1584, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.372814985236305E-2,1.4570764751355493E-2,1.5468863932411234E-2,1.64262295964114E-2,1.7446907248863795E-2,1.8535224277312804E-2,1.9695809850988025E-2,2.0933616237347512E-2,2.225394163697321E-2,2.3662454645569164E-2,2.5165220459630197E-2,2.6768728950730236E-2,2.8479924742364715E-2,3.0306239432913634E-2,3.2255626118620012E-2,3.4336596381549164E-2,3.6558259919364733E-2,3.8930367006483418E-2,4.1463353989813226E-2,4.4168392036908324E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1584,Demand!$B$9:$B$428,0))*$I1584*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG1584:$AZ1584)*(Misc_calcs!$G$29:$Z$29)*($L1584:$AE1584))*Calcs!$G1584","v":37031.795074556234},null,{"$f":"SUMPRODUCT(($L1584:$AE1584)*(Misc_calcs!$G$29:$Z$29))*$F1584*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51026.25806187062},null,{"$f":"Assumptions!$G$86*$F1584","v":4.0350470399999998E-3},null,{"$f":"($F1584*Assumptions!$G$37)","v":121004.15999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1584))*(Misc_calcs!$G$29:$Z$29))","v":68563.650594982551},null,{"$f":"SUMPRODUCT(($AG1584:$AZ1584)*(Misc_calcs!$G$29:$Z$29))*$BF1584*$G1584","v":6124.9462061421245},null,{"$f":"SUMPRODUCT($BF1584*(Misc_calcs!$G$29:$Z$29))*$F1584*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8471.6469198983323},null,88058.053136426854,null,14596.593126040458,null,73461.460010386392,null,4897.8094154038408,null,true]
[null,117501655,"MTN32","MTN","22kV",110.54,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1645, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.5576059754461927E-3,2.7824673048825808E-3,3.0284547962943246E-3,3.2976200026508615E-3,3.5922177402906235E-3,3.9147264858300276E-3,4.2678708368761179E-3,4.6546462465051619E-3,5.0783462629073687E-3,5.5425925292296209E-3,6.0513678246989881E-3,6.6090524568275201E-3,7.2204643461570512E-3,7.8909031799026912E-3,8.6261990493283341E-3,9.4327660281024114E-3,1.0317661195642962E-2,1.1288649661011826E-2,1.23542761997513E-2,1.3523944178713877E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1645,Demand!$B$9:$B$428,0))*$I1645*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG1645:$AZ1645)*(Misc_calcs!$G$29:$Z$29)*($L1645:$AE1645))*Calcs!$G1645","v":3415.2992786214231},null,{"$f":"SUMPRODUCT(($L1645:$AE1645)*(Misc_calcs!$G$29:$Z$29))*$F1645*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2028.6834400806833},null,{"$f":"Assumptions!$G$86*$F1645","v":6.5133484200000005E-4},null,{"$f":"($F1645*Assumptions!$G$37)","v":19532.418000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1645))*(Misc_calcs!$G$29:$Z$29))","v":11067.502828226299},null,{"$f":"SUMPRODUCT(($AG1645:$AZ1645)*(Misc_calcs!$G$29:$Z$29))*$BF1645*$G1645","v":368.5985372172218},null,{"$f":"SUMPRODUCT($BF1645*(Misc_calcs!$G$29:$Z$29))*$F1645*Assumptions!$G$37*(1+Assumptions!$G$83)","v":220.73909830138265},null,5443.9827187021065,null,589.33763551860443,null,4854.6450831835018,null,-6212.8577450427974,null,false]
[null,49516080,"RBD13","RBD","22kV",49.67,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1721, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3042965437618697E-3,1.450484485259922E-3,1.614125702553241E-3,1.7973711407686548E-3,2.0026419785301231E-3,2.2326639947920978E-3,2.4905063409339174E-3,2.7796252857297437E-3,3.1039135741946925E-3,3.4677561242034485E-3,3.8760928784163087E-3,4.3344897348242427E-3,4.8492185987139185E-3,5.4273477338363093E-3,6.0768437430497434E-3,6.8066866809726023E-3,7.6269999957906138E-3,8.5491972172203369E-3,8.9570880945400999E-3,8.9570880945400999E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":2.9868749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.0142500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.0592499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.0761249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1721,Demand!$B$9:$B$428,0))*$I1721*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},null,{"$f":"SUMPRODUCT(($AG1721:$AZ1721)*(Misc_calcs!$G$29:$Z$29)*($L1721:$AE1721))*Calcs!$G1721","v":6363.7498212704868},null,{"$f":"SUMPRODUCT(($L1721:$AE1721)*(Misc_calcs!$G$29:$Z$29))*$F1721*Assumptions!$G$37*(1+Assumptions!$G$83)","v":594.51421677273584},null,{"$f":"Assumptions!$G$86*$F1721","v":2.9267054100000004E-4},null,{"$f":"($F1721*Assumptions!$G$37)","v":8776.6890000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1721))*(Misc_calcs!$G$29:$Z$29))","v":4973.0673555093208},null,{"$f":"SUMPRODUCT(($AG1721:$AZ1721)*(Misc_calcs!$G$29:$Z$29))*$BF1721*$G1721","v":472.20944289853645},null,{"$f":"SUMPRODUCT($BF1721*(Misc_calcs!$G$29:$Z$29))*$F1721*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.56856629156588},null,6958.2640380432222,null,516.77800919010235,null,6441.4860288531199,null,1468.4186733437991,null,true]
[null,50392311,"HGS22","HGS","22kV",133.53,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1810, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.3303906020109288E-3,1.4667741096926455E-3,1.6186485343233736E-3,1.7878580655196774E-3,1.9764727120065405E-3,2.1868164458692819E-3,2.4214988948277946E-3,2.6834510331895682E-3,2.9759653796630351E-3,3.3027412751048812E-3,3.6679358864793892E-3,4.0762216658919602E-3,4.532851086726462E-3,5.0437295840262148E-3,5.6154977448447715E-3,6.2556239280860942E-3,6.9725086443074725E-3,7.7756021962775935E-3,8.6755372732541629E-3,9.6842784087790498E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1810,Demand!$B$9:$B$428,0))*$I1810*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG1810:$AZ1810)*(Misc_calcs!$G$29:$Z$29)*($L1810:$AE1810))*Calcs!$G1810","v":4139.0422921357303},null,{"$f":"SUMPRODUCT(($L1810:$AE1810)*(Misc_calcs!$G$29:$Z$29))*$F1810*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1532.8895625732546},null,{"$f":"Assumptions!$G$86*$F1810","v":7.867988190000001E-4},null,{"$f":"($F1810*Assumptions!$G$37)","v":23594.751},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1810))*(Misc_calcs!$G$29:$Z$29))","v":13369.311133101663},null,{"$f":"SUMPRODUCT(($AG1810:$AZ1810)*(Misc_calcs!$G$29:$Z$29))*$BF1810*$G1810","v":875.87604604818682},null,{"$f":"SUMPRODUCT($BF1810*(Misc_calcs!$G$29:$Z$29))*$F1810*Assumptions!$G$37*(1+Assumptions!$G$83)","v":322.10542668690687},null,5671.9318547089852,null,1197.9814727350936,null,4473.9503819738911,null,-8895.3607511277714,null,false]
[null,50467800,"HGS21","HGS","22kV",18.501000000000001,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1855, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.2287654103771255E-4,4.688553124771177E-4,5.2018210167542188E-4,5.7750016252361414E-4,6.4153170395628008E-4,7.1308770626036546E-4,7.9307896802251557E-4,8.8252853884055425E-4,9.825857125490571E-4,1.0945417778218647E-3,1.2198477479317769E-3,1.3601343195258533E-3,1.5172343419152055E-3,1.693208114033405E-3,1.8903718663979608E-3,2.1113298306894438E-3,2.359010350591145E-3,2.6367065450390403E-3,2.9481220998407469E-3,3.2974228366614245E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":2.9342499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":2.9449999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":2.9624999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":2.9739999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":2.9797499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":2.9874999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.01},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1855,Demand!$B$9:$B$428,0))*$I1855*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},null,{"$f":"SUMPRODUCT(($AG1855:$AZ1855)*(Misc_calcs!$G$29:$Z$29)*($L1855:$AE1855))*Calcs!$G1855","v":2261.7965322565237},null,{"$f":"SUMPRODUCT(($L1855:$AE1855)*(Misc_calcs!$G$29:$Z$29))*$F1855*Assumptions!$G$37*(1+Assumptions!$G$83)","v":70.847506392771948},null,{"$f":"Assumptions!$G$86*$F1855","v":1.0901344230000002E-4},null,{"$f":"($F1855*Assumptions!$G$37)","v":3269.1266999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1855))*(Misc_calcs!$G$29:$Z$29))","v":1852.3599586124005},null,{"$f":"SUMPRODUCT(($AG1855:$AZ1855)*(Misc_calcs!$G$29:$Z$29))*$BF1855*$G1855","v":195.93924986671581},null,{"$f":"SUMPRODUCT($BF1855*(Misc_calcs!$G$29:$Z$29))*$F1855*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.1834485274686424},null,2332.6440386492959,null,202.12269839418445,null,2130.5213402551117,null,278.16138164271115,null,true]
[null,50509209,"LWN32","LWN","22kV",63.27300000000001,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1900, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.7282393523384229E-4,3.7282393523384229E-4,3.7282393523384229E-4,3.7282393523384229E-4,3.7282393523384229E-4,3.7282393523384229E-4,3.7282393523384229E-4,3.7282393523384229E-4,3.959221777452566E-4,4.425871710121621E-4,4.9553428383601497E-4,5.5565947277580333E-4,6.2399094219682625E-4,7.017090870678228E-4,7.9016948486732757E-4,8.9092940701573909E-4,1.0057783932582295E-3,1.1367735168076501E-3,1.2862800655929268E-3,1.4570184777020503E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.4508749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.4572500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.4733750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.4857499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.4895},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.4981249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.516875},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.5404999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1900,Demand!$B$9:$B$428,0))*$I1900*Assumptions!$G$45*Assumptions!$G$48","v":1.55175},null,{"$f":"SUMPRODUCT(($AG1900:$AZ1900)*(Misc_calcs!$G$29:$Z$29)*($L1900:$AE1900))*Calcs!$G1900","v":438.64327827212969},null,{"$f":"SUMPRODUCT(($L1900:$AE1900)*(Misc_calcs!$G$29:$Z$29))*$F1900*Assumptions!$G$37*(1+Assumptions!$G$83)","v":112.82190244787355},null,{"$f":"Assumptions!$G$86*$F1900","v":3.7282349790000008E-4},null,{"$f":"($F1900*Assumptions!$G$37)","v":11180.339100000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1900))*(Misc_calcs!$G$29:$Z$29))","v":6335.0290071500149},null,{"$f":"SUMPRODUCT(($AG1900:$AZ1900)*(Misc_calcs!$G$29:$Z$29))*$BF1900*$G1900","v":279.11956653516881},null,{"$f":"SUMPRODUCT($BF1900*(Misc_calcs!$G$29:$Z$29))*$F1900*Assumptions!$G$37*(1+Assumptions!$G$83)","v":72.323127205774938},null,551.46518072000322,null,351.44269374094375,null,200.02248697905947,null,-6135.0065201709558,null,false]
[null,77013471,"MGE23","MGE","22kV",10.093,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C1961, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.9471053661359021E-5,5.9471053661359021E-5,5.9471053661359021E-5,5.9471053661359021E-5,5.9471053661359021E-5,5.9471053661359021E-5,6.3742064003184304E-5,6.9829129361668525E-5,7.6578793061537581E-5,8.4067404978937463E-5,9.2380416795278188E-5,1.0161349034194759E-4,1.1187374277782927E-4,1.2328114564595009E-4,1.3597009699190375E-4,1.5009118813181664E-4,1.6581318936543743E-4,1.8332528197864808E-4,2.0283956731231834E-4,2.2459388753943066E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.4087499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.423},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.4404999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.4569999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.4670000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.4794999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5002499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5284999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C1961,Demand!$B$9:$B$428,0))*$I1961*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},null,{"$f":"SUMPRODUCT(($AG1961:$AZ1961)*(Misc_calcs!$G$29:$Z$29)*($L1961:$AE1961))*Calcs!$G1961","v":101.00179286805934},null,{"$f":"SUMPRODUCT(($L1961:$AE1961)*(Misc_calcs!$G$29:$Z$29))*$F1961*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.0290131809962348},null,{"$f":"Assumptions!$G$86*$F1961","v":5.9470983900000005E-5},null,{"$f":"($F1961*Assumptions!$G$37)","v":1783.4331},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH1961))*(Misc_calcs!$G$29:$Z$29))","v":1010.5328934800801},null,{"$f":"SUMPRODUCT(($AG1961:$AZ1961)*(Misc_calcs!$G$29:$Z$29))*$BF1961*$G1961","v":60.742485944180437},null,{"$f":"SUMPRODUCT($BF1961*(Misc_calcs!$G$29:$Z$29))*$F1961*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.8402672196548588},null,104.03080604905557,null,62.582753163835299,null,41.448052885220271,null,-969.08484059485988,null,false]
[null,97646930,"HGS33","HGS","22kV",27.587,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2052, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.0401545104298937E-4,6.6469071548417018E-4,7.3189383120717054E-4,8.0635138152038187E-4,8.8887250317785157E-4,9.8035838893417498E-4,1.0818128932090412E-3,1.194354369629975E-3,1.3192288843084194E-3,1.457824965562684E-3,1.6116900696399919E-3,1.7825489630416795E-3,1.9723242455811007E-3,2.1831592645939093E-3,2.417443700100544E-3,2.6778421335545395E-3,2.9673259495043127E-3,3.2892089605045961E-3,3.6471871914447538E-3,4.0453833106824967E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2052,Demand!$B$9:$B$428,0))*$I2052*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG2052:$AZ2052)*(Misc_calcs!$G$29:$Z$29)*($L2052:$AE2052))*Calcs!$G2052","v":1599.3271554968912},null,{"$f":"SUMPRODUCT(($L2052:$AE2052)*(Misc_calcs!$G$29:$Z$29))*$F2052*Assumptions!$G$37*(1+Assumptions!$G$83)","v":137.50829040933252},null,{"$f":"Assumptions!$G$86*$F2052","v":1.6255088010000001E-4},null,{"$f":"($F2052*Assumptions!$G$37)","v":4874.6228999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2052))*(Misc_calcs!$G$29:$Z$29))","v":2762.0698436971138},null,{"$f":"SUMPRODUCT(($AG2052:$AZ2052)*(Misc_calcs!$G$29:$Z$29))*$BF2052*$G2052","v":160.67328286181467},null,{"$f":"SUMPRODUCT($BF2052*(Misc_calcs!$G$29:$Z$29))*$F2052*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.748309281029348},null,1736.8354459062239,null,174.42159214284402,null,1562.4138537633798,null,-1199.655989933734,null,false]
[null,119770890,"RBD21","RBD","22kV",499.59000000000003,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2110, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.0098168095502805E-2,1.0959384484475747E-2,1.1899440427569082E-2,1.2925809314089961E-2,1.4046688080429384E-2,1.5271068205780737E-2,1.6608813735073294E-2,1.8070747028684959E-2,1.9668743008405796E-2,2.1415832746033647E-2,2.3326317325600074E-2,2.541589300331977E-2,2.7701788791783491E-2,3.0202917707607031E-2,3.2940043045740011E-2,3.5935961180060344E-2,3.9215702539983396E-2,4.2806752577970633E-2,4.6739294724544092E-2,5.1046477527363743E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.08945},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.0884},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.0916999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.0951500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.0952999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.0968},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1007},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.11165},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2110,Demand!$B$9:$B$428,0))*$I2110*Assumptions!$G$45*Assumptions!$G$48","v":1.1181000000000001},null,{"$f":"SUMPRODUCT(($AG2110:$AZ2110)*(Misc_calcs!$G$29:$Z$29)*($L2110:$AE2110))*Calcs!$G2110","v":13293.593993066877},null,{"$f":"SUMPRODUCT(($L2110:$AE2110)*(Misc_calcs!$G$29:$Z$29))*$F2110*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35245.668395019871},null,{"$f":"Assumptions!$G$86*$F2110","v":2.9437341570000002E-3},null,{"$f":"($F2110*Assumptions!$G$37)","v":88277.553},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2110))*(Misc_calcs!$G$29:$Z$29))","v":50020.02657819412},null,{"$f":"SUMPRODUCT(($AG2110:$AZ2110)*(Misc_calcs!$G$29:$Z$29))*$BF2110*$G2110","v":1693.240507518793},null,{"$f":"SUMPRODUCT($BF2110*(Misc_calcs!$G$29:$Z$29))*$F2110*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4508.8710728123606},null,48539.262388086747,null,6202.1115803311532,null,42337.150807755592,null,-7682.875770438528,null,false]
[null,133343658,"HGS33","HGS","22kV",99.54,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2171, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.3854801173521247E-3,2.5968325355821137E-3,2.8281736073720747E-3,3.0814564101380375E-3,3.3588286711110807E-3,3.662652412034232E-3,3.9955255927477933E-3,4.3603059581519537E-3,4.76013731402955E-3,5.1984784803661508E-3,5.6791351963422654E-3,6.2062952793386058E-3,6.7845673713612734E-3,7.4190236405584954E-3,8.1152468432934364E-3,8.8793821939230425E-3,9.7181945354119937E-3,1.0639131354626137E-2,1.1650392242090453E-2,1.2761005457700793E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2171,Demand!$B$9:$B$428,0))*$I2171*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG2171:$AZ2171)*(Misc_calcs!$G$29:$Z$29)*($L2171:$AE2171))*Calcs!$G2171","v":5532.922556681131},null,{"$f":"SUMPRODUCT(($L2171:$AE2171)*(Misc_calcs!$G$29:$Z$29))*$F2171*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1715.7000506087215},null,{"$f":"Assumptions!$G$86*$F2171","v":5.8651954200000008E-4},null,{"$f":"($F2171*Assumptions!$G$37)","v":17588.718000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2171))*(Misc_calcs!$G$29:$Z$29))","v":9966.1591416830652},null,{"$f":"SUMPRODUCT(($AG2171:$AZ2171)*(Misc_calcs!$G$29:$Z$29))*$BF2171*$G2171","v":579.74475572063045},null,{"$f":"SUMPRODUCT($BF2171*(Misc_calcs!$G$29:$Z$29))*$F2171*Assumptions!$G$37*(1+Assumptions!$G$83)","v":178.99282254036785},null,7248.6226072898526,null,758.73757826099836,null,6489.8850290288538,null,-3476.2741126542114,null,false]
[null,50967323,"HGS33","HGS","22kV",47.107999999999997,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2216, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.076745478363578E-3,1.1938184995498652E-3,1.3245088614521254E-3,1.4704544433361661E-3,1.6334941630167252E-3,1.815692971542797E-3,2.0193699813850418E-3,2.2471301231123085E-3,2.5018997755127275E-3,2.7869668704195659E-3,3.1060260369477396E-3,3.4632294213406776E-3,3.8632438991914753E-3,4.3113154875890833E-3,4.8133418670490849E-3,5.3759540383826986E-3,6.006608269588003E-3,6.7136896342737734E-3,7.5066286081453912E-3,8.3960323760578544E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2216,Demand!$B$9:$B$428,0))*$I2216*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG2216:$AZ2216)*(Misc_calcs!$G$29:$Z$29)*($L2216:$AE2216))*Calcs!$G2216","v":3127.6318023274985},null,{"$f":"SUMPRODUCT(($L2216:$AE2216)*(Misc_calcs!$G$29:$Z$29))*$F2216*Assumptions!$G$37*(1+Assumptions!$G$83)","v":459.32860848503901},null,{"$f":"Assumptions!$G$86*$F2216","v":2.7757446839999999E-4},null,{"$f":"($F2216*Assumptions!$G$37)","v":8323.9835999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2216))*(Misc_calcs!$G$29:$Z$29))","v":4716.5543986980674},null,{"$f":"SUMPRODUCT(($AG2216:$AZ2216)*(Misc_calcs!$G$29:$Z$29))*$BF2216*$G2216","v":274.36825349093283},null,{"$f":"SUMPRODUCT($BF2216*(Misc_calcs!$G$29:$Z$29))*$F2216*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.089411079834463},null,3586.9604108125377,null,314.45766457076729,null,3272.5027462417702,null,-1444.0516524562972,null,false]
[null,49722443,"MR11","MR","11kV",201.4,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2277, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.5704251997325373E-3,4.9556176371651061E-3,5.3755193542542306E-3,5.8333637497433276E-3,6.3326915795207574E-3,6.8773805499413171E-3,7.4716777843697657E-3,8.1202354434460819E-3,8.8281498070560092E-3,9.6010041561731575E-3,1.0444915825887042E-2,1.1366587837335879E-2,1.237336555624426E-2,1.3473298869676499E-2,1.4675210420842357E-2,1.5988770494758286E-2,1.7424579205740698E-2,1.8994256701600428E-2,2.0710542169582735E-2,2.2587402506173491E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.19075},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2057500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2207499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2334999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2462499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2537500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2687499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.2987500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2277,Demand!$B$9:$B$428,0))*$I2277*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},null,{"$f":"SUMPRODUCT(($AG2277:$AZ2277)*(Misc_calcs!$G$29:$Z$29)*($L2277:$AE2277))*Calcs!$G2277","v":12450.992128710608},null,{"$f":"SUMPRODUCT(($L2277:$AE2277)*(Misc_calcs!$G$29:$Z$29))*$F2277*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6350.6710774566973},null,{"$f":"Assumptions!$G$86*$F2277","v":1.1867092200000002E-3},null,{"$f":"($F2277*Assumptions!$G$37)","v":35587.379999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2277))*(Misc_calcs!$G$29:$Z$29))","v":20164.601679073428},null,{"$f":"SUMPRODUCT(($AG2277:$AZ2277)*(Misc_calcs!$G$29:$Z$29))*$BF2277*$G2277","v":1426.7378795140735},null,{"$f":"SUMPRODUCT($BF2277*(Misc_calcs!$G$29:$Z$29))*$F2277*Assumptions!$G$37*(1+Assumptions!$G$83)","v":732.75581924083053},null,18801.663206167304,null,2159.493698754904,null,16642.1695074124,null,-3522.4321716610284,null,false]
[null,82970902,"BU14","BU","11kV",167.05,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2324, Demand!$B$9:$B$428,0))","v":0},1,null,null,9.8430986962548539E-4,9.8430986962548539E-4,9.8430986962548539E-4,9.8430986962548539E-4,9.8430986962548539E-4,9.8430986962548539E-4,1.0377639017917846E-3,1.1318460849161706E-3,1.2356596558932406E-3,1.3502704239395349E-3,1.47686498724489E-3,1.6167647178753231E-3,1.7714413884010074E-3,1.9425346347392101E-3,2.1318714728820144E-3,2.3414881131322441E-3,2.5736543445311448E-3,2.830900794700704E-3,3.1160494067597093E-3,3.4322475157734151E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.83575},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8334999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8439999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8462499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8410000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8387500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8484999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2324,Demand!$B$9:$B$428,0))*$I2324*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},null,{"$f":"SUMPRODUCT(($AG2324:$AZ2324)*(Misc_calcs!$G$29:$Z$29)*($L2324:$AE2324))*Calcs!$G2324","v":2146.7264147428868},null,{"$f":"SUMPRODUCT(($L2324:$AE2324)*(Misc_calcs!$G$29:$Z$29))*$F2324*Assumptions!$G$37*(1+Assumptions!$G$83)","v":797.29199321752026},null,{"$f":"Assumptions!$G$86*$F2324","v":9.8430871500000011E-4},null,{"$f":"($F2324*Assumptions!$G$37)","v":29517.735000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2324))*(Misc_calcs!$G$29:$Z$29))","v":16725.405712458873},null,{"$f":"SUMPRODUCT(($AG2324:$AZ2324)*(Misc_calcs!$G$29:$Z$29))*$BF2324*$G2324","v":1355.5000327593989},null,{"$f":"SUMPRODUCT($BF2324*(Misc_calcs!$G$29:$Z$29))*$F2324*Assumptions!$G$37*(1+Assumptions!$G$83)","v":504.11927571740586},null,2944.0184079604069,null,1859.6193084768047,null,1084.3990994836022,null,-15641.00661297527,null,false]
[null,85361926,"NW31","NW","22kV",11.61,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2366, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.8409683246644024E-5,6.9332391459082427E-5,7.6236450666051616E-5,8.3927644247920431E-5,9.2501112191880664E-5,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":2.9775},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.0026250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.0787499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.1083749999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.1440000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.1961249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2366,Demand!$B$9:$B$428,0))*$I2366*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},null,{"$f":"SUMPRODUCT(($AG2366:$AZ2366)*(Misc_calcs!$G$29:$Z$29)*($L2366:$AE2366))*Calcs!$G2366","v":121.45405058218583},null,{"$f":"SUMPRODUCT(($L2366:$AE2366)*(Misc_calcs!$G$29:$Z$29))*$F2366*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.4974150597752529},null,{"$f":"Assumptions!$G$86*$F2366","v":6.8409603000000005E-5},null,{"$f":"($F2366*Assumptions!$G$37)","v":2051.4869999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2366))*(Misc_calcs!$G$29:$Z$29))","v":1162.418200069724},null,{"$f":"SUMPRODUCT(($AG2366:$AZ2366)*(Misc_calcs!$G$29:$Z$29))*$BF2366*$G2366","v":118.3272768083969},null,{"$f":"SUMPRODUCT($BF2366*(Misc_calcs!$G$29:$Z$29))*$F2366*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.4350326183126234},null,123.95146564196108,null,120.76230942670952,null,3.1891562152515576,null,-1159.2290438544724,null,false]
[null,94854020,"RWT23","RWTS","22kV",13.326000000000001,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2427, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.8520881907388331E-5,7.8520881907388331E-5,7.8520881907388331E-5,7.8520881907388331E-5,8.0641217478996999E-5,8.8824467442558851E-5,9.795763549952049E-5,1.0815758884259263E-4,1.1955608006399466E-4,1.3230168460959377E-4,1.4656199395980183E-4,1.6252609860244519E-4,1.8040739942825533E-4,2.0044679135937426E-4,2.2291626889821774E-4,2.4812300995226161E-4,2.7641400185662434E-4,3.0818128210193224E-4,3.4386787601751263E-4,3.8397452471569508E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3085000000000004},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.272125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.2694999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.2833749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.2908749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3062500000000004},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3298749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3707500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2427,Demand!$B$9:$B$428,0))*$I2427*Assumptions!$G$45*Assumptions!$G$48","v":2.3921250000000001},null,{"$f":"SUMPRODUCT(($AG2427:$AZ2427)*(Misc_calcs!$G$29:$Z$29)*($L2427:$AE2427))*Calcs!$G2427","v":199.68192243142511},null,{"$f":"SUMPRODUCT(($L2427:$AE2427)*(Misc_calcs!$G$29:$Z$29))*$F2427*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.2790304969716759},null,{"$f":"Assumptions!$G$86*$F2427","v":7.8520789800000005E-5},null,{"$f":"($F2427*Assumptions!$G$37)","v":2354.7042000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2427))*(Misc_calcs!$G$29:$Z$29))","v":1334.2278151704693},null,{"$f":"SUMPRODUCT(($AG2427:$AZ2427)*(Misc_calcs!$G$29:$Z$29))*$BF2427*$G2427","v":101.14957856762521},null,{"$f":"SUMPRODUCT($BF2427*(Misc_calcs!$G$29:$Z$29))*$F2427*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.2080413799784635},null,205.96095292839678,null,104.35761994760368,null,101.6033329807931,null,-1232.6244821896762,null,false]
[null,49859548,"MTN21","MTN","22kV",139.11000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2532, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5468918867785585E-3,4.0084395095131451E-3,4.534056225609465E-3,5.1329281968288641E-3,5.8155847032435072E-3,6.5940969615926204E-3,7.4823066101659796E-3,8.4960883100449504E-3,9.653651582270547E-3,1.0975887771275568E-2,1.2486768911975192E-2,1.4213806298828189E-2,1.6188577730185782E-2,1.8447333753622674E-2,2.1031694794504577E-2,2.3989452841649501E-2,2.5085977951106772E-2,2.5085977951106772E-2,2.5085977951106772E-2,2.5085977951106772E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9032499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9006249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9118749999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9156250000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9152499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9313750000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9609999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9849999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2532,Demand!$B$9:$B$428,0))*$I2532*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},null,{"$f":"SUMPRODUCT(($AG2532:$AZ2532)*(Misc_calcs!$G$29:$Z$29)*($L2532:$AE2532))*Calcs!$G2532","v":19557.956020891401},null,{"$f":"SUMPRODUCT(($L2532:$AE2532)*(Misc_calcs!$G$29:$Z$29))*$F2532*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5174.2084861014664},null,{"$f":"Assumptions!$G$86*$F2532","v":8.1967785300000016E-4},null,{"$f":"($F2532*Assumptions!$G$37)","v":24580.737000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2532))*(Misc_calcs!$G$29:$Z$29))","v":13927.99274863905},null,{"$f":"SUMPRODUCT(($AG2532:$AZ2532)*(Misc_calcs!$G$29:$Z$29))*$BF2532*$G2532","v":1312.8409097328065},null,{"$f":"SUMPRODUCT($BF2532*(Misc_calcs!$G$29:$Z$29))*$F2532*Assumptions!$G$37*(1+Assumptions!$G$83)","v":349.58842528442619},null,24732.164506992867,null,1662.4293350172327,null,23069.735171975633,null,9141.7424233365837,null,true]
[null,50954138,"LWN21","LWN","22kV",119.45,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2577, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.0383606062115675E-4,7.0383606062115675E-4,7.6007826559427506E-4,8.4938591834638746E-4,9.5066392426697874E-4,1.0656113303801162E-3,1.1961767100302167E-3,1.3445955961871141E-3,1.5134336078425287E-3,1.7056361431411515E-3,1.9245856477501091E-3,2.174167622729969E-3,2.4588467160757657E-3,2.7837544498998E-3,3.1547903752655454E-3,3.5787387239650552E-3,4.0634029468522605E-3,4.6177608983947113E-3,5.2521438546220614E-3,5.9784430455713609E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2577,Demand!$B$9:$B$428,0))*$I2577*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG2577:$AZ2577)*(Misc_calcs!$G$29:$Z$29)*($L2577:$AE2577))*Calcs!$G2577","v":5975.9654293063249},null,{"$f":"SUMPRODUCT(($L2577:$AE2577)*(Misc_calcs!$G$29:$Z$29))*$F2577*Assumptions!$G$37*(1+Assumptions!$G$83)","v":752.25019063188518},null,{"$f":"Assumptions!$G$86*$F2577","v":7.0383523500000002E-4},null,{"$f":"($F2577*Assumptions!$G$37)","v":21106.814999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2577))*(Misc_calcs!$G$29:$Z$29))","v":11959.591214326319},null,{"$f":"SUMPRODUCT(($AG2577:$AZ2577)*(Misc_calcs!$G$29:$Z$29))*$BF2577*$G2577","v":1969.6383422355264},null,{"$f":"SUMPRODUCT($BF2577*(Misc_calcs!$G$29:$Z$29))*$F2577*Assumptions!$G$37*(1+Assumptions!$G$83)","v":257.75829589012687},null,6728.2156199382098,null,2227.3966381256532,null,4500.8189818125566,null,-7458.7722325137629,null,false]
[null,93689456,"HGS33","HGS","22kV",152.83000000000001,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2596, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.7196989300691911E-4,1.0813922823520951E-3,1.2048634460428832E-3,1.3442932468195564E-3,1.5018601807787078E-3,1.680049973498039E-3,1.8816997979865585E-3,2.1100489407105648E-3,2.3687968641022935E-3,2.6621697542452416E-3,2.9949968035459921E-3,3.3727976632467573E-3,3.8018827131681187E-3,4.289468040190687E-3,4.8438072973915683E-3,5.4743429378512551E-3,6.1918796871506159E-3,7.008783543623524E-3,7.9392100837210842E-3,8.999366410804982E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2596,Demand!$B$9:$B$428,0))*$I2596*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG2596:$AZ2596)*(Misc_calcs!$G$29:$Z$29)*($L2596:$AE2596))*Calcs!$G2596","v":3101.316430671498},null,{"$f":"SUMPRODUCT(($L2596:$AE2596)*(Misc_calcs!$G$29:$Z$29))*$F2596*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1478.0751179628032},null,{"$f":"Assumptions!$G$86*$F2596","v":9.0052020900000017E-4},null,{"$f":"($F2596*Assumptions!$G$37)","v":27005.061000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2596))*(Misc_calcs!$G$29:$Z$29))","v":15301.668692218433},null,{"$f":"SUMPRODUCT(($AG2596:$AZ2596)*(Misc_calcs!$G$29:$Z$29))*$BF2596*$G2596","v":890.11845506112081},null,{"$f":"SUMPRODUCT($BF2596*(Misc_calcs!$G$29:$Z$29))*$F2596*Assumptions!$G$37*(1+Assumptions!$G$83)","v":421.94667593811715},null,4579.3915486343012,null,1312.0651309992379,null,3267.3264176350631,null,-12034.34227458337,null,false]
[null,50457760,"MTN22","MTN","22kV",62.396000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2682, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.6765638207214481E-4,3.6765638207214481E-4,3.9679770769972863E-4,4.4811650575097601E-4,5.0701220856668231E-4,5.7466983015516573E-4,6.5246617332115418E-4,7.4200153791626703E-4,8.4513674367847039E-4,9.6403636644299599E-4,1.1012192394019961E-3,1.2596174500950582E-3,1.4426452733976129E-3,1.6542797261760833E-3,1.8991547166320884E-3,2.1826710978503799E-3,2.5111253291167975E-3,2.8918599100484091E-3,3.3334392930362555E-3,3.8458556124834811E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2682,Demand!$B$9:$B$428,0))*$I2682*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG2682:$AZ2682)*(Misc_calcs!$G$29:$Z$29)*($L2682:$AE2682))*Calcs!$G2682","v":1603.9875997111797},null,{"$f":"SUMPRODUCT(($L2682:$AE2682)*(Misc_calcs!$G$29:$Z$29))*$F2682*Assumptions!$G$37*(1+Assumptions!$G$83)","v":232.43342261912355},null,{"$f":"Assumptions!$G$86*$F2682","v":3.6765595080000003E-4},null,{"$f":"($F2682*Assumptions!$G$37)","v":11025.3732},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2682))*(Misc_calcs!$G$29:$Z$29))","v":6247.2218786865224},null,{"$f":"SUMPRODUCT(($AG2682:$AZ2682)*(Misc_calcs!$G$29:$Z$29))*$BF2682*$G2682","v":483.53956282231394},null,{"$f":"SUMPRODUCT($BF2682*(Misc_calcs!$G$29:$Z$29))*$F2682*Assumptions!$G$37*(1+Assumptions!$G$83)","v":70.332141709776934},null,1836.4210223303032,null,553.87170453209092,null,1282.5493177982123,null,-4964.6725608883098,null,false]
[null,94852813,"BH11","BH","22kV",21.919,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2743, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.2915347520096388E-4,1.3774525291736399E-4,1.5074150947175154E-4,1.651358966326664E-4,1.8108764731983318E-4,1.9877475757834731E-4,2.1839624509348892E-4,2.4017468333203615E-4,2.6435904525330266E-4,2.9122789473832371E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.0655000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.0696250000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.0774999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.085},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.0917499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.0992500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1116249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1356250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2743,Demand!$B$9:$B$428,0))*$I2743*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},null,{"$f":"SUMPRODUCT(($AG2743:$AZ2743)*(Misc_calcs!$G$29:$Z$29)*($L2743:$AE2743))*Calcs!$G2743","v":254.15542211067998},null,{"$f":"SUMPRODUCT(($L2743:$AE2743)*(Misc_calcs!$G$29:$Z$29))*$F2743*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.4483402900306},null,{"$f":"Assumptions!$G$86*$F2743","v":1.2915332370000001E-4},null,{"$f":"($F2743*Assumptions!$G$37)","v":3873.0872999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2743))*(Misc_calcs!$G$29:$Z$29))","v":2194.577478667381},null,{"$f":"SUMPRODUCT(($AG2743:$AZ2743)*(Misc_calcs!$G$29:$Z$29))*$BF2743*$G2743","v":210.70412972050474},null,{"$f":"SUMPRODUCT($BF2743*(Misc_calcs!$G$29:$Z$29))*$F2743*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.6792423833492656},null,264.60376240071059,null,219.38337210385401,null,45.220390296856579,null,-2149.3570883705243,null,false]
[null,120561993,"MTN22","MTN","22kV",174.56,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2788, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.5283657053803508E-3,3.829280321083461E-3,4.1577419905051314E-3,4.5163619645460142E-3,4.908004306170566E-3,5.3358106967735242E-3,5.8032276979010661E-3,6.3140367127589546E-3,6.8723869163660519E-3,7.4828314500843349E-3,8.1503672058222711E-3,8.8804785577363404E-3,9.679185435044188E-3,1.0553096168938295E-2,1.1509465589912478E-2,1.2556258899480238E-2,1.3702221892711025E-2,1.4956958165716995E-2,1.6331014005717518E-2,1.7835971731172788E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2788,Demand!$B$9:$B$428,0))*$I2788*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG2788:$AZ2788)*(Misc_calcs!$G$29:$Z$29)*($L2788:$AE2788))*Calcs!$G2788","v":10602.741984566383},null,{"$f":"SUMPRODUCT(($L2788:$AE2788)*(Misc_calcs!$G$29:$Z$29))*$F2788*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4302.9643090578584},null,{"$f":"Assumptions!$G$86*$F2788","v":1.028559888E-3},null,{"$f":"($F2788*Assumptions!$G$37)","v":30844.751999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2788))*(Misc_calcs!$G$29:$Z$29))","v":17477.32308390793},null,{"$f":"SUMPRODUCT(($AG2788:$AZ2788)*(Misc_calcs!$G$29:$Z$29))*$BF2788*$G2788","v":1352.7576461033259},null,{"$f":"SUMPRODUCT($BF2788*(Misc_calcs!$G$29:$Z$29))*$F2788*Assumptions!$G$37*(1+Assumptions!$G$83)","v":550.4651261826092},null,14905.70629362424,null,1903.2227722859352,null,13002.483521338305,null,-4474.8395625696248,null,false]
[null,49274779,"DMA23","DMA","22kV",93.436999999999998,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2833, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.1356853880839279E-3,2.36789545602532E-3,2.6271150226607424E-3,2.9165927617814677E-3,3.2399760998088169E-3,3.6013607918409683E-3,4.0053467128868588E-3,4.4571006477295743E-3,4.9624269619721224E-3,5.527847148496922E-3,6.1606893694125409E-3,6.8691892553665816E-3,7.6626033838998447E-3,8.5513370385892247E-3,9.5470880536525724E-3,1.0663008777370388E-2,1.1913888445391319E-2,1.3316358545419857E-2,1.4889124082093932E-2,1.6653224019735881E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2833,Demand!$B$9:$B$428,0))*$I2833*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG2833:$AZ2833)*(Misc_calcs!$G$29:$Z$29)*($L2833:$AE2833))*Calcs!$G2833","v":3852.6322367877488},null,{"$f":"SUMPRODUCT(($L2833:$AE2833)*(Misc_calcs!$G$29:$Z$29))*$F2833*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1807.0573456663346},null,{"$f":"Assumptions!$G$86*$F2833","v":5.5055883510000004E-4},null,{"$f":"($F2833*Assumptions!$G$37)","v":16510.317899999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2833))*(Misc_calcs!$G$29:$Z$29))","v":9355.1136399582101},null,{"$f":"SUMPRODUCT(($AG2833:$AZ2833)*(Misc_calcs!$G$29:$Z$29))*$BF2833*$G2833","v":331.76783367458148},null,{"$f":"SUMPRODUCT($BF2833*(Misc_calcs!$G$29:$Z$29))*$F2833*Assumptions!$G$37*(1+Assumptions!$G$83)","v":157.71685768536628},null,5659.6895824540834,null,489.48469135994776,null,5170.2048910941357,null,-4184.9087488640744,null,false]
[null,50379443,"HGS31","HGS","22kV",154.63,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2927, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4815887908520929E-3,3.850023377325657E-3,4.2601842549387526E-3,4.7169588899399918E-3,5.2258190134196417E-3,5.7928913728715579E-3,6.4250371234195304E-3,7.1299409195310168E-3,7.9162108987666617E-3,8.7934908959868691E-3,9.7725863914550001E-3,1.0865605881685858E-2,1.2086119570210864E-2,1.3449337509503509E-2,1.4972309588317908E-2,1.6674150054220266E-2,1.8576289593165009E-2,2.070275836110639E-2,2.3080503781929988E-2,2.5739747397149494E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2927,Demand!$B$9:$B$428,0))*$I2927*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG2927:$AZ2927)*(Misc_calcs!$G$29:$Z$29)*($L2927:$AE2927))*Calcs!$G2927","v":16435.642577570663},null,{"$f":"SUMPRODUCT(($L2927:$AE2927)*(Misc_calcs!$G$29:$Z$29))*$F2927*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4718.0202145280691},null,{"$f":"Assumptions!$G$86*$F2927","v":9.1112634900000007E-4},null,{"$f":"($F2927*Assumptions!$G$37)","v":27323.120999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2927))*(Misc_calcs!$G$29:$Z$29))","v":15481.888568198236},null,{"$f":"SUMPRODUCT(($AG2927:$AZ2927)*(Misc_calcs!$G$29:$Z$29))*$BF2927*$G2927","v":1497.3054326843758},null,{"$f":"SUMPRODUCT($BF2927*(Misc_calcs!$G$29:$Z$29))*$F2927*Assumptions!$G$37*(1+Assumptions!$G$83)","v":431.94440749573437},null,21153.66279209873,null,1929.2498401801101,null,19224.412951918621,null,3742.5243837203852,null,true]
[null,50446818,"HGS33","HGS","22kV",93.2,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C2998, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,5.4916300418494609E-4,5.9166574044038111E-4,6.5971869637649E-4,7.3670092879569028E-4,8.2385312820627929E-4,9.225943572330784E-4,1.0345482461250038E-3,1.161573088407752E-3,1.3057964225989822E-3,1.4696547744478847E-3,1.6559393361388198E-3,1.8678484763527999E-3,2.109048110365613E-3,2.3837411151905437E-3,2.6967471542736275E-3,3.0535944830236226E-3,3.4606255446599146E-3,3.9251184402750855E-3,4.4554266731504826E-3,5.0611399315887932E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C2998,Demand!$B$9:$B$428,0))*$I2998*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG2998:$AZ2998)*(Misc_calcs!$G$29:$Z$29)*($L2998:$AE2998))*Calcs!$G2998","v":1724.0663708139509},null,{"$f":"SUMPRODUCT(($L2998:$AE2998)*(Misc_calcs!$G$29:$Z$29))*$F2998*Assumptions!$G$37*(1+Assumptions!$G$83)","v":501.09741173623138},null,{"$f":"Assumptions!$G$86*$F2998","v":5.4916236000000004E-4},null,{"$f":"($F2998*Assumptions!$G$37)","v":16468.439999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH2998))*(Misc_calcs!$G$29:$Z$29))","v":9331.3846896208706},null,{"$f":"SUMPRODUCT(($AG2998:$AZ2998)*(Misc_calcs!$G$29:$Z$29))*$BF2998*$G2998","v":542.81908010008794},null,{"$f":"SUMPRODUCT($BF2998*(Misc_calcs!$G$29:$Z$29))*$F2998*Assumptions!$G$37*(1+Assumptions!$G$83)","v":156.91778472545386},null,2225.1637825501821,null,699.73686482554183,null,1525.4269177246401,null,-7805.95777189623,null,false]
[null,50508515,"FSH32","FSH","22kV",64.094999999999999,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3059, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.1187455726174045E-4,4.5699193039621354E-4,5.077404454413455E-4,5.6486403922031232E-4,6.2920831812451981E-4,7.0173474960229134E-4,7.835368617681791E-4,8.7585873783977341E-4,9.8011613328536067E-4,1.0979205906789941E-3,1.2311069811676641E-3,1.3817649631406909E-3,1.5522749192788321E-3,1.7453490139374827E-3,1.9640781052587897E-3,2.2119853521990439E-3,2.4930874777324774E-3,2.8119647880626136E-3,3.1738412062701712E-3,3.5846757603519097E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3059,Demand!$B$9:$B$428,0))*$I3059*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG3059:$AZ3059)*(Misc_calcs!$G$29:$Z$29)*($L3059:$AE3059))*Calcs!$G3059","v":1669.6857617490211},null,{"$f":"SUMPRODUCT(($L3059:$AE3059)*(Misc_calcs!$G$29:$Z$29))*$F3059*Assumptions!$G$37*(1+Assumptions!$G$83)","v":252.8278111863487},null,{"$f":"Assumptions!$G$86*$F3059","v":3.776669685E-4},null,{"$f":"($F3059*Assumptions!$G$37)","v":11325.586499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3059))*(Misc_calcs!$G$29:$Z$29))","v":6417.3294171807902},null,{"$f":"SUMPRODUCT(($AG3059:$AZ3059)*(Misc_calcs!$G$29:$Z$29))*$BF3059*$G3059","v":482.72257247095598},null,{"$f":"SUMPRODUCT($BF3059*(Misc_calcs!$G$29:$Z$29))*$F3059*Assumptions!$G$37*(1+Assumptions!$G$83)","v":74.214479761177159},null,1922.5135729353699,null,556.93705223213317,null,1365.5765207032368,null,-5051.7528964775538,null,false]
[null,50953332,"FSH32","FSH","22kV",359.66,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3104, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.9828584026865376E-3,8.8056434987092043E-3,9.7192207829587905E-3,1.0733953662987183E-2,1.186141294552347E-2,1.3114519340657996E-2,1.4507702927305875E-2,1.6057081609916778E-2,1.7780660840234726E-2,1.9698557151108492E-2,2.18332483554508E-2,2.4209853606409489E-2,2.685644689909663E-2,2.9804408024801818E-2,3.3088815471084068E-2,3.6748886301750744E-2,4.0828468656508257E-2,4.5376593188873736E-2,5.0448090521581931E-2,5.6104282651084622E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3104,Demand!$B$9:$B$428,0))*$I3104*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG3104:$AZ3104)*(Misc_calcs!$G$29:$Z$29)*($L3104:$AE3104))*Calcs!$G3104","v":28680.076043605721},null,{"$f":"SUMPRODUCT(($L3104:$AE3104)*(Misc_calcs!$G$29:$Z$29))*$F3104*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24395.736734168331},null,{"$f":"Assumptions!$G$86*$F3104","v":2.1192246180000004E-3},null,{"$f":"($F3104*Assumptions!$G$37)","v":63551.921999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3104))*(Misc_calcs!$G$29:$Z$29))","v":36009.933663830918},null,{"$f":"SUMPRODUCT(($AG3104:$AZ3104)*(Misc_calcs!$G$29:$Z$29))*$BF3104*$G3104","v":2708.729236522413},null,{"$f":"SUMPRODUCT($BF3104*(Misc_calcs!$G$29:$Z$29))*$F3104*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2336.8165703933978},null,53075.812777774052,null,5045.5458069158103,null,48030.26697085824,null,12020.333307027322,null,true]
[null,86042317,"FSH13","FSH","22kV",158.38999999999999,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3149, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.7399804093554579E-3,4.1702298866536439E-3,4.6533835650320772E-3,5.1961659915140271E-3,5.8061737789537483E-3,6.491990142391886E-3,7.2633146026788884E-3,8.1311098767108438E-3,9.1077682434282728E-3,1.0207299980666378E-2,1.1445546814863292E-2,1.2840423719026627E-2,1.4412192840463916E-2,1.6183773845671743E-2,1.8181095543473143E-2,2.0433494298093685E-2,2.2974165481693808E-2,2.5840675052638245E-2,2.8562778000688672E-2,2.8562778000688672E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.1215000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.1290000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.1537500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.1721249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.1732499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.1897499999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2159999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2606250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3149,Demand!$B$9:$B$428,0))*$I3149*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},null,{"$f":"SUMPRODUCT(($AG3149:$AZ3149)*(Misc_calcs!$G$29:$Z$29)*($L3149:$AE3149))*Calcs!$G3149","v":20927.476985463974},null,{"$f":"SUMPRODUCT(($L3149:$AE3149)*(Misc_calcs!$G$29:$Z$29))*$F3149*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5682.6170497052963},null,{"$f":"Assumptions!$G$86*$F3149","v":9.3328139699999993E-4},null,{"$f":"($F3149*Assumptions!$G$37)","v":27987.512999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3149))*(Misc_calcs!$G$29:$Z$29))","v":15858.347864689373},null,{"$f":"SUMPRODUCT(($AG3149:$AZ3149)*(Misc_calcs!$G$29:$Z$29))*$BF3149*$G3149","v":1654.5888466204947},null,{"$f":"SUMPRODUCT($BF3149*(Misc_calcs!$G$29:$Z$29))*$F3149*Assumptions!$G$37*(1+Assumptions!$G$83)","v":453.20621959223445},null,26610.09403516927,null,2107.7950662127291,null,24502.29896895654,null,8643.9511042671675,null,true]
[null,93814086,"LWN21","LWN","22kV",96.299000000000007,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3199, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.6742326330478678E-4,6.1133926114450925E-4,6.8165505088368678E-4,7.6119702512978738E-4,8.5124712868172203E-4,9.5327160951918697E-4,1.0689480853389673E-3,1.200196639920366E-3,1.3492155547195216E-3,1.5185223725810819E-3,1.7110010958243801E-3,1.9299564423207972E-3,2.1791762229624268E-3,2.4630030649327702E-3,2.7864168906587558E-3,3.1551297759730883E-3,3.575695057137394E-3,4.0556328399147055E-3,4.6035743905334589E-3,5.2294282647217735E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3199,Demand!$B$9:$B$428,0))*$I3199*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG3199:$AZ3199)*(Misc_calcs!$G$29:$Z$29)*($L3199:$AE3199))*Calcs!$G3199","v":5273.0955232828028},null,{"$f":"SUMPRODUCT(($L3199:$AE3199)*(Misc_calcs!$G$29:$Z$29))*$F3199*Assumptions!$G$37*(1+Assumptions!$G$83)","v":534.97549519513279},null,{"$f":"Assumptions!$G$86*$F3199","v":5.6742259770000011E-4},null,{"$f":"($F3199*Assumptions!$G$37)","v":17016.033299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3199))*(Misc_calcs!$G$29:$Z$29))","v":9641.663242766097},null,{"$f":"SUMPRODUCT(($AG3199:$AZ3199)*(Misc_calcs!$G$29:$Z$29))*$BF3199*$G3199","v":1587.8962136369944},null,{"$f":"SUMPRODUCT($BF3199*(Misc_calcs!$G$29:$Z$29))*$F3199*Assumptions!$G$37*(1+Assumptions!$G$83)","v":167.52664775808333},null,5808.0710184779355,null,1755.4228613950777,null,4052.6481570828578,null,-5589.0150856832388,null,false]
[null,99296454,"LWN23","LWN","22kV",131.94999999999999,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3254, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.7748989701935216E-4,7.7748989701935216E-4,7.7748989701935216E-4,8.5324884805179418E-4,9.4713697763298618E-4,1.0527912690111467E-3,1.1717722961518875E-3,1.3058547307608359E-3,1.4570573407216036E-3,1.6276772493694094E-3,1.8203290662147085E-3,2.0379895877539159E-3,2.2840488677651721E-3,2.5623685718342776E-3,2.8773486629059802E-3,3.2340036158332746E-3,3.6380495319787718E-3,4.0960037230882698E-3,4.6152985605500407E-3,5.2044116459468628E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.3992499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.4153749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.4416249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.4562499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.4675000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.4809999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5121250000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5529999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3254,Demand!$B$9:$B$428,0))*$I3254*Assumptions!$G$45*Assumptions!$G$48","v":2.5781249999999996},null,{"$f":"SUMPRODUCT(($AG3254:$AZ3254)*(Misc_calcs!$G$29:$Z$29)*($L3254:$AE3254))*Calcs!$G3254","v":2403.8561900838286},null,{"$f":"SUMPRODUCT(($L3254:$AE3254)*(Misc_calcs!$G$29:$Z$29))*$F3254*Assumptions!$G$37*(1+Assumptions!$G$83)","v":773.69257974426819},null,{"$f":"Assumptions!$G$86*$F3254","v":7.7748898499999997E-4},null,{"$f":"($F3254*Assumptions!$G$37)","v":23315.564999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3254))*(Misc_calcs!$G$29:$Z$29))","v":13211.118130852725},null,{"$f":"SUMPRODUCT(($AG3254:$AZ3254)*(Misc_calcs!$G$29:$Z$29))*$BF3254*$G3254","v":965.56325469636499},null,{"$f":"SUMPRODUCT($BF3254*(Misc_calcs!$G$29:$Z$29))*$F3254*Assumptions!$G$37*(1+Assumptions!$G$83)","v":314.52786920375138},null,3177.5487698280967,null,1280.0911239001164,null,1897.4576459279804,null,-11313.660484924745,null,false]
[null,115917942,"HGS33","HGS","22kV",94.5,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3359, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.910120068506205E-3,2.0730235468743533E-3,2.2508399295527899E-3,2.4449828462969657E-3,2.6570027894885339E-3,2.8886005433380962E-3,3.1416419423215556E-3,3.4181740911762215E-3,3.7204431920061405E-3,4.0509141385940061E-3,4.4122920540227116E-3,4.8075459653189982E-3,5.2399348282062084E-3,5.7130361363695514E-3,6.2307773730907951E-3,6.797470588914313E-3,7.4178504173991293E-3,8.0971158722516964E-3,8.8409763035077089E-3,9.6557019282529147E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3359,Demand!$B$9:$B$428,0))*$I3359*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG3359:$AZ3359)*(Misc_calcs!$G$29:$Z$29)*($L3359:$AE3359))*Calcs!$G3359","v":4284.2391307909602},null,{"$f":"SUMPRODUCT(($L3359:$AE3359)*(Misc_calcs!$G$29:$Z$29))*$F3359*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1261.0778404480996},null,{"$f":"Assumptions!$G$86*$F3359","v":5.5682235000000001E-4},null,{"$f":"($F3359*Assumptions!$G$37)","v":16698.149999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3359))*(Misc_calcs!$G$29:$Z$29))","v":9461.5434889396165},null,{"$f":"SUMPRODUCT(($AG3359:$AZ3359)*(Misc_calcs!$G$29:$Z$29))*$BF3359*$G3359","v":550.3905908740162},null,{"$f":"SUMPRODUCT($BF3359*(Misc_calcs!$G$29:$Z$29))*$F3359*Assumptions!$G$37*(1+Assumptions!$G$83)","v":161.32584950962493},null,5545.31697123906,null,711.71644038364116,null,4833.6005308554186,null,-4627.9429580841979,null,false]
[null,121376780,"DMA23","DMA","22kV",58.279000000000003,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3420, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1779882272219379E-3,1.2784522676009568E-3,1.3881132302053655E-3,1.5078429132205384E-3,1.6385975192444685E-3,1.7814259371978934E-3,1.9374788439847402E-3,2.1080187075096192E-3,2.2944307808140303E-3,2.4982351860647631E-3,2.7211001969988319E-3,2.9648568392891626E-3,3.2315149402436997E-3,3.5232807723966256E-3,3.8425764500143755E-3,4.1920612534533047E-3,4.5746550738159138E-3,4.9935641896185889E-3,5.4523096083822836E-3,5.9547582293825573E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3420,Demand!$B$9:$B$428,0))*$I3420*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG3420:$AZ3420)*(Misc_calcs!$G$29:$Z$29)*($L3420:$AE3420))*Calcs!$G3420","v":1635.6020144664255},null,{"$f":"SUMPRODUCT(($L3420:$AE3420)*(Misc_calcs!$G$29:$Z$29))*$F3420*Assumptions!$G$37*(1+Assumptions!$G$83)","v":479.62571507582061},null,{"$f":"Assumptions!$G$86*$F3420","v":3.4339735170000002E-4},null,{"$f":"($F3420*Assumptions!$G$37)","v":10297.899299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3420))*(Misc_calcs!$G$29:$Z$29))","v":5835.018973459386},null,{"$f":"SUMPRODUCT(($AG3420:$AZ3420)*(Misc_calcs!$G$29:$Z$29))*$BF3420*$G3420","v":206.93191753503356},null,{"$f":"SUMPRODUCT($BF3420*(Misc_calcs!$G$29:$Z$29))*$F3420*Assumptions!$G$37*(1+Assumptions!$G$83)","v":61.35705778778415},null,2115.2277295422464,null,268.28897532281769,null,1846.9387542194286,null,-3988.0802192399574,null,false]
[null,129429898,"MTN22","MTN","22kV",126.57000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3465, Demand!$B$9:$B$428,0))","v":2},{"$f":"1/(H3465+1)","v":0.33333333333333331},null,null,2.5583481171516445E-3,2.7765353473850462E-3,3.0146964008835623E-3,3.2747246439767935E-3,3.5586967520165481E-3,3.8688906959820409E-3,4.2078055094141725E-3,4.5781830129118985E-3,4.9830316911345738E-3,5.4256529367390834E-3,5.9096698971180389E-3,6.4390591833907475E-3,7.0181857270482529E-3,7.6518410982041717E-3,8.3452856308158935E-3,9.1042947348030125E-3,9.9352098130180734E-3,1.0844994242866638E-2,1.1841294928412391E-2,1.2932509979460015E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3465,Demand!$B$9:$B$428,0))*$I3465*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG3465:$AZ3465)*(Misc_calcs!$G$29:$Z$29)*($L3465:$AE3465))*Calcs!$G3465","v":7687.8382962108608},null,{"$f":"SUMPRODUCT(($L3465:$AE3465)*(Misc_calcs!$G$29:$Z$29))*$F3465*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2262.2460446399996},null,{"$f":"Assumptions!$G$86*$F3465","v":7.4578841100000003E-4},null,{"$f":"($F3465*Assumptions!$G$37)","v":22364.918999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3465))*(Misc_calcs!$G$29:$Z$29))","v":12672.460945979758},null,{"$f":"SUMPRODUCT(($AG3465:$AZ3465)*(Misc_calcs!$G$29:$Z$29))*$BF3465*$G3465","v":980.85778681999295},null,{"$f":"SUMPRODUCT($BF3465*(Misc_calcs!$G$29:$Z$29))*$F3465*Assumptions!$G$37*(1+Assumptions!$G$83)","v":289.40225039689517},null,9950.0843408508608,null,{"$f":"BL3465+BN3465","v":1270.2600372168881},null,{"$f":"BP3465-BR3465","v":8679.8243036339736},null,{"$f":"BT3465-BJ3465","v":-3992.6366423457839},null,{"$f":"BV3465>0","v":false}]
[null,49192597,"EW12","EW","11kV",161.26,32343.394611205291,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3526, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9870997923649965E-3,3.1278726995533582E-3,3.2757791874799252E-3,3.4311938139655182E-3,3.5945112330227225E-3,3.7661472880181381E-3,3.9465401648369558E-3,4.1361516083630954E-3,4.3354682057717333E-3,4.5450027403249899E-3,4.7652956195662162E-3,4.9969163820242669E-3,5.2404652867673769E-3,5.4965749903867914E-3,5.7659123162445858E-3,6.0491801210882414E-3,6.3471192644178696E-3,6.6605106862906724E-3,6.990177599563086E-3,7.336987802903842E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":1.768875},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":1.8149999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":1.8712499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":1.909875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":1.9372499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":1.9784999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.0343749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3526,Demand!$B$9:$B$428,0))*$I3526*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},null,{"$f":"SUMPRODUCT(($AG3526:$AZ3526)*(Misc_calcs!$G$29:$Z$29)*($L3526:$AE3526))*Calcs!$G3526","v":4394.1229599638873},null,{"$f":"SUMPRODUCT(($L3526:$AE3526)*(Misc_calcs!$G$29:$Z$29))*$F3526*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2267.4112912919622},null,{"$f":"Assumptions!$G$86*$F3526","v":9.5019229799999999E-4},null,{"$f":"($F3526*Assumptions!$G$37)","v":28494.641999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3526))*(Misc_calcs!$G$29:$Z$29))","v":16145.698444723836},null,{"$f":"SUMPRODUCT(($AG3526:$AZ3526)*(Misc_calcs!$G$29:$Z$29))*$BF3526*$G3526","v":898.40560733729524},null,{"$f":"SUMPRODUCT($BF3526*(Misc_calcs!$G$29:$Z$29))*$F3526*Assumptions!$G$37*(1+Assumptions!$G$83)","v":469.77906003609746},null,6661.5342512558491,null,1368.1846673733926,null,5293.3495838824565,null,-10852.348860841379,null,false]
[null,49277053,"M22","M","11kV",12,36726.925404749731,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3576, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1511090245907867E-4,3.5042910857900275E-4,3.8996393055443712E-4,4.3423502494914154E-4,4.8382733525994517E-4,5.3939939475548988E-4,6.0169269360191291E-4,6.7154224740803147E-4,7.498885220522713E-4,8.3779088968072052E-4,9.3644281338827666E-4,1.0471889836499077E-3,1.171544658437025E-3,1.3112174915650436E-3,1.4681321706582831E-3,1.6444582277364856E-3,1.8426414324438768E-3,2.0654392310578626E-3,2.1639834333497324E-3,2.1639834333497324E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.94387500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.94387500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.94987500000000014},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.95624999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.95887499999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.96374999999999977},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.97237499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.98849999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3576,Demand!$B$9:$B$428,0))*$I3576*Assumptions!$G$45*Assumptions!$G$48","v":0.99487499999999984},null,{"$f":"SUMPRODUCT(($AG3576:$AZ3576)*(Misc_calcs!$G$29:$Z$29)*($L3576:$AE3576))*Calcs!$G3576","v":494.38116084048852},null,{"$f":"SUMPRODUCT(($L3576:$AE3576)*(Misc_calcs!$G$29:$Z$29))*$F3576*Assumptions!$G$37*(1+Assumptions!$G$83)","v":34.700554651346749},null,{"$f":"Assumptions!$G$86*$F3576","v":7.07076E-5},null,{"$f":"($F3576*Assumptions!$G$37)","v":2120.3999999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3576))*(Misc_calcs!$G$29:$Z$29))","v":1201.4658398653482},null,{"$f":"SUMPRODUCT(($AG3576:$AZ3576)*(Misc_calcs!$G$29:$Z$29))*$BF3576*$G3576","v":36.697098241638464},null,{"$f":"SUMPRODUCT($BF3576*(Misc_calcs!$G$29:$Z$29))*$F3576*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.6013742425336348},null,529.08171549183521,null,39.298472484172102,null,489.78324300766309,null,-711.68259685768521,null,false]
[null,49342040,"OR35","OR","11kV",43.027000000000001,33238.701439207121,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3615, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5352828949641283E-4,2.5352828949641283E-4,2.5352828949641283E-4,2.5643011834936209E-4,2.8410150962323433E-4,3.1519393258070327E-4,3.501558966190262E-4,3.8949680540742101E-4,4.3379540684005866E-4,4.8370943215928874E-4,5.3998659315474147E-4,6.0347713048130593E-4,6.7514813373957398E-4,7.5609988552435923E-4,8.4758451774039653E-4,9.5102730976141412E-4,1.0680510052157185E-3,1.2005035781718987E-3,1.350489941249193E-3,1.5204081588061392E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8697500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8659999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8719999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8693749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8607499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.857},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8644999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.87575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3615,Demand!$B$9:$B$428,0))*$I3615*Assumptions!$G$45*Assumptions!$G$48","v":1.8682499999999997},null,{"$f":"SUMPRODUCT(($AG3615:$AZ3615)*(Misc_calcs!$G$29:$Z$29)*($L3615:$AE3615))*Calcs!$G3615","v":511.12977660095811},null,{"$f":"SUMPRODUCT(($L3615:$AE3615)*(Misc_calcs!$G$29:$Z$29))*$F3615*Assumptions!$G$37*(1+Assumptions!$G$83)","v":75.107658383668721},null,{"$f":"Assumptions!$G$86*$F3615","v":2.535279921E-4},null,{"$f":"($F3615*Assumptions!$G$37)","v":7602.8708999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3615))*(Misc_calcs!$G$29:$Z$29))","v":4307.9558909905281},null,{"$f":"SUMPRODUCT(($AG3615:$AZ3615)*(Misc_calcs!$G$29:$Z$29))*$BF3615*$G3615","v":227.55967697932996},null,{"$f":"SUMPRODUCT($BF3615*(Misc_calcs!$G$29:$Z$29))*$F3615*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.444328207206077},null,586.23743498462682,null,261.00400518653606,null,325.23342979809075,null,-3982.7224611924375,null,false]
[null,50346174,"MTN32","MTN","22kV",90.236999999999995,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3676, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.8280601151819372E-3,1.9437602293165689E-3,2.0673139996909128E-3,2.1992732406255619E-3,2.3402293597165271E-3,2.4908162368332543E-3,2.6517133142925633E-3,2.8236489137878303E-3,3.007403796806495E-3,3.2038149865084059E-3,3.4137798703689055E-3,3.6382606043209725E-3,3.8782888406671788E-3,4.1349708036829969E-3,4.4094927386062474E-3,4.703126761612518E-3,5.0172371404230438E-3,5.3532870373901639E-3,5.7128457492675398E-3,6.0975964804100054E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3676,Demand!$B$9:$B$428,0))*$I3676*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG3676:$AZ3676)*(Misc_calcs!$G$29:$Z$29)*($L3676:$AE3676))*Calcs!$G3676","v":1879.0885971463456},null,{"$f":"SUMPRODUCT(($L3676:$AE3676)*(Misc_calcs!$G$29:$Z$29))*$F3676*Assumptions!$G$37*(1+Assumptions!$G$83)","v":913.00981446449907},null,{"$f":"Assumptions!$G$86*$F3676","v":5.3170347510000005E-4},null,{"$f":"($F3676*Assumptions!$G$37)","v":15944.877899999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3676))*(Misc_calcs!$G$29:$Z$29))","v":9034.7227493274513},null,{"$f":"SUMPRODUCT(($AG3676:$AZ3676)*(Misc_calcs!$G$29:$Z$29))*$BF3676*$G3676","v":300.897649745526},null,{"$f":"SUMPRODUCT($BF3676*(Misc_calcs!$G$29:$Z$29))*$F3676*Assumptions!$G$37*(1+Assumptions!$G$83)","v":147.09897296040799},null,2792.0984116108448,null,447.99662270593399,null,2344.1017889049108,null,-6690.6209604225405,null,false]
[null,85243164,"BH31","BH","22kV",16.454000000000001,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3781, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0037300315964852E-4,1.0861187092093966E-4,1.1762294731009645E-4,1.2748288658356589E-4,1.3827621810897484E-4,1.5009617300988198E-4,1.6304559880093766E-4,1.7723797146588805E-4,1.9279851545250196E-4,2.0986544319101448E-4,2.2859132699812548E-4,2.4914461762034709E-4,2.7171132521340254E-4,2.9649688026488913E-4,3.2372819386377899E-4,3.5365593882278983E-4,3.8655707549064839E-4,4.2273764867570339E-4,4.6253588496781271E-4,5.0632562292256917E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.4013749999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.44},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.4835},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.5232499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.5607500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.5967500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.6440000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.698},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3781,Demand!$B$9:$B$428,0))*$I3781*Assumptions!$G$45*Assumptions!$G$48","v":1.7418749999999998},null,{"$f":"SUMPRODUCT(($AG3781:$AZ3781)*(Misc_calcs!$G$29:$Z$29)*($L3781:$AE3781))*Calcs!$G3781","v":294.85262213310932},null,{"$f":"SUMPRODUCT(($L3781:$AE3781)*(Misc_calcs!$G$29:$Z$29))*$F3781*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.431459643590811},null,{"$f":"Assumptions!$G$86*$F3781","v":9.6951904200000003E-5},null,{"$f":"($F3781*Assumptions!$G$37)","v":2907.4218000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3781))*(Misc_calcs!$G$29:$Z$29))","v":1647.4099107620366},null,{"$f":"SUMPRODUCT(($AG3781:$AZ3781)*(Misc_calcs!$G$29:$Z$29))*$BF3781*$G3781","v":122.71376843566476},null,{"$f":"SUMPRODUCT($BF3781*(Misc_calcs!$G$29:$Z$29))*$F3781*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.8908385828993968},null,306.28408177670013,null,127.60460701856415,null,178.679474758136,null,-1468.7304360039006,null,false]
[null,93807306,"CRM13","CRM","22kV",289.52,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3842, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.2973106839015868E-3,6.7782427412301696E-3,7.2984893292086205E-3,7.8613744891620416E-3,8.4705091253123137E-3,9.1298160850192961E-3,9.8435574504477132E-3,1.0616364237743928E-2,1.1453268717257901E-2,1.2359739587353426E-2,1.3341720255054063E-2,1.4405670499323373E-2,1.5558611817342778E-2,1.6808176780907257E-2,1.8162662759204633E-2,1.9631090395992368E-2,2.1223267263768303E-2,2.2949857155202869E-2,2.482245551313577E-2,2.6853671545141185E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":2.9666249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":2.9947499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.0356249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.0656249999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.082875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.1065000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.1904999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3842,Demand!$B$9:$B$428,0))*$I3842*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},null,{"$f":"SUMPRODUCT(($AG3842:$AZ3842)*(Misc_calcs!$G$29:$Z$29)*($L3842:$AE3842))*Calcs!$G3842","v":28149.445449008253},null,{"$f":"SUMPRODUCT(($L3842:$AE3842)*(Misc_calcs!$G$29:$Z$29))*$F3842*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11561.895965888976},null,{"$f":"Assumptions!$G$86*$F3842","v":1.705938696E-3},null,{"$f":"($F3842*Assumptions!$G$37)","v":51158.183999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3842))*(Misc_calcs!$G$29:$Z$29))","v":28987.365829817962},null,{"$f":"SUMPRODUCT(($AG3842:$AZ3842)*(Misc_calcs!$G$29:$Z$29))*$BF3842*$G3842","v":3651.8020973534867},null,{"$f":"SUMPRODUCT($BF3842*(Misc_calcs!$G$29:$Z$29))*$F3842*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1514.2496566984912},null,39711.34141489723,null,5166.0517540519777,null,34545.28966084525,null,5557.9238310272885,null,true]
[null,95245427,"RD10","RD","11kV",46.743000000000002,34344.183402891664,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3907, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.0607516639081329E-3,1.1501511182423461E-3,1.2476062620452107E-3,1.3538675360191279E-3,1.469756715499199E-3,1.596173778778088E-3,1.7341044422780334E-3,1.8846284276713013E-3,2.0489285324290915E-3,2.2283005822840212E-3,2.4241643517846972E-3,2.6380755475699652E-3,2.8717389582697391E-3,3.1270228851305289E-3,3.405974978656575E-3,3.7108396188504792E-3,4.0440769901387156E-3,4.4083840168962695E-3,4.8067173417716278E-3,5.242318546902023E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.1165000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.1464999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.17875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.2087499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.2237499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.2410000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.2709999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3084999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3907,Demand!$B$9:$B$428,0))*$I3907*Assumptions!$G$45*Assumptions!$G$48","v":2.3235000000000001},null,{"$f":"SUMPRODUCT(($AG3907:$AZ3907)*(Misc_calcs!$G$29:$Z$29)*($L3907:$AE3907))*Calcs!$G3907","v":2718.418881838059},null,{"$f":"SUMPRODUCT(($L3907:$AE3907)*(Misc_calcs!$G$29:$Z$29))*$F3907*Assumptions!$G$37*(1+Assumptions!$G$83)","v":342.08485866281228},null,{"$f":"Assumptions!$G$86*$F3907","v":2.7542377890000001E-4},null,{"$f":"($F3907*Assumptions!$G$37)","v":8259.4881000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3907))*(Misc_calcs!$G$29:$Z$29))","v":4680.0098127354995},null,{"$f":"SUMPRODUCT(($AG3907:$AZ3907)*(Misc_calcs!$G$29:$Z$29))*$BF3907*$G3907","v":310.09193106555199},null,{"$f":"SUMPRODUCT($BF3907*(Misc_calcs!$G$29:$Z$29))*$F3907*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.470580006757046},null,3060.5037405008711,null,349.56251107230901,null,2710.9412294285621,null,-1969.0685833069374,null,false]
[null,97446755,"CRM22","CRM","22kV",79.460999999999999,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3931, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7027427727885685E-3,1.8280761754974457E-3,1.9632883270653207E-3,2.1091847013694348E-3,2.2666378131841148E-3,2.4365928715462237E-3,2.6200739139359943E-3,2.8181904623970893E-3,3.03214474625026E-3,3.2632395398891631E-3,3.5128866683112594E-3,3.7826162375594954E-3,4.0740866521625542E-3,4.3890954869966938E-3,4.7295912867866378E-3,5.0976863727566369E-3,5.4956707427784848E-3,5.9260271587877628E-3,6.3914475233038514E-3,6.894850655648049E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6316249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6364999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6503749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6627499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6616249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6665000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6788749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.6949999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3931,Demand!$B$9:$B$428,0))*$I3931*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},null,{"$f":"SUMPRODUCT(($AG3931:$AZ3931)*(Misc_calcs!$G$29:$Z$29)*($L3931:$AE3931))*Calcs!$G3931","v":3934.6347270577517},null,{"$f":"SUMPRODUCT(($L3931:$AE3931)*(Misc_calcs!$G$29:$Z$29))*$F3931*Assumptions!$G$37*(1+Assumptions!$G$83)","v":833.4034882278321},null,{"$f":"Assumptions!$G$86*$F3931","v":4.6820805030000002E-4},null,{"$f":"($F3931*Assumptions!$G$37)","v":14040.758699999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3931))*(Misc_calcs!$G$29:$Z$29))","v":7955.8064251283686},null,{"$f":"SUMPRODUCT(($AG3931:$AZ3931)*(Misc_calcs!$G$29:$Z$29))*$BF3931*$G3931","v":535.86567997102918},null,{"$f":"SUMPRODUCT($BF3931*(Misc_calcs!$G$29:$Z$29))*$F3931*Assumptions!$G$37*(1+Assumptions!$G$83)","v":114.06394716239915},null,4768.0382152855836,null,649.92962713342831,null,4118.1085881521558,null,-3837.6978369762128,null,false]
[null,108235537,"DC05","DC","22kV",40.348999999999997,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C3992, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.9069109982372407E-4,5.2822053049565764E-4,5.6889449873471988E-4,6.1298799049636847E-4,6.6080066648437964E-4,7.1265911254723632E-4,7.6891929749966885E-4,8.2996925762224782E-4,8.962320288872646E-4,9.6816884992236962E-4,1.0462826608703501E-3,1.1311219256512207E-3,1.2232848077002945E-3,1.3234237320637384E-3,1.4322503698037572E-3,1.5505410840237219E-3,1.6791428804961667E-3,1.8189799098931646E-3,1.9710605730113399E-3,2.1364852851881192E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.2406249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.2522499999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.2886249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.3272499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.3471249999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.3872499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.4423749999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5147499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C3992,Demand!$B$9:$B$428,0))*$I3992*Assumptions!$G$45*Assumptions!$G$48","v":5.5365000000000002},null,{"$f":"SUMPRODUCT(($AG3992:$AZ3992)*(Misc_calcs!$G$29:$Z$29)*($L3992:$AE3992))*Calcs!$G3992","v":2914.9495979710296},null,{"$f":"SUMPRODUCT(($L3992:$AE3992)*(Misc_calcs!$G$29:$Z$29))*$F3992*Assumptions!$G$37*(1+Assumptions!$G$83)","v":126.70604760599436},null,{"$f":"Assumptions!$G$86*$F3992","v":2.3774841269999999E-4},null,{"$f":"($F3992*Assumptions!$G$37)","v":7129.6682999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH3992))*(Misc_calcs!$G$29:$Z$29))","v":4039.8287643939111},null,{"$f":"SUMPRODUCT(($AG3992:$AZ3992)*(Misc_calcs!$G$29:$Z$29))*$BF3992*$G3992","v":671.70482108749786},null,{"$f":"SUMPRODUCT($BF3992*(Misc_calcs!$G$29:$Z$29))*$F3992*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.410736158954645},null,3041.6556455770237,null,701.11555724645245,null,2340.5400883305711,null,-1699.2886760633401,null,false]
[null,121595048,"EB22","EB","22kV",28.001999999999995,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4037, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6133300588485704E-4,2.8197584042245137E-4,3.0442979538114945E-4,3.2886155339271767E-4,3.5545358423042943E-4,3.8440566733516086E-4,4.1593656290925095E-4,4.5028584618804208E-4,4.8771592094311365E-4,5.2851422985857152E-4,5.7299568116654881E-4,6.2150531284600502E-4,6.7442121779716087E-4,7.3215775572144375E-4,7.9516907998438964E-4,8.6395301053953494E-4,9.390552870699834E-4,1.0210742398888235E-3,1.110665919860275E-3,1.2085497326937934E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.8371249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.8446249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.8671249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.8847499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.8971249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.915875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9417499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9830000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4037,Demand!$B$9:$B$428,0))*$I4037*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},null,{"$f":"SUMPRODUCT(($AG4037:$AZ4037)*(Misc_calcs!$G$29:$Z$29)*($L4037:$AE4037))*Calcs!$G4037","v":627.47298666714494},null,{"$f":"SUMPRODUCT(($L4037:$AE4037)*(Misc_calcs!$G$29:$Z$29))*$F4037*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.375921575865014},null,{"$f":"Assumptions!$G$86*$F4037","v":1.6499618459999999E-4},null,{"$f":"($F4037*Assumptions!$G$37)","v":4947.9533999999985},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4037))*(Misc_calcs!$G$29:$Z$29))","v":2803.620537325789},null,{"$f":"SUMPRODUCT(($AG4037:$AZ4037)*(Misc_calcs!$G$29:$Z$29))*$BF4037*$G4037","v":181.67197828932368},null,{"$f":"SUMPRODUCT($BF4037*(Misc_calcs!$G$29:$Z$29))*$F4037*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.165060906021035},null,675.84890824300999,null,195.83703919534472,null,480.0118690476653,null,-2323.6086682781238,null,false]
[null,50370576,"SV32","SV","22kV",39.231000000000002,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4142, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.1950848249832135E-4,7.8339368165734316E-4,8.5338974765132298E-4,9.3010282840677073E-4,1.0142005321779203E-3,1.1064182465637907E-3,1.2075661131133158E-3,1.3185367259407851E-3,1.4403136299430937E-3,1.5739807021326159E-3,1.7207325083542597E-3,1.8818857373300386E-3,2.058891824666011E-3,2.2533508912718847E-3,2.4670271337012238E-3,2.7018658183507109E-3,2.9600120474050327E-3,3.2438314820393984E-3,3.5559332278710725E-3,3.8991951091799084E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.5753749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.588875},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.6113749999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.6312500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.6484999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.6709999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.6998749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7347499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4142,Demand!$B$9:$B$428,0))*$I4142*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},null,{"$f":"SUMPRODUCT(($AG4142:$AZ4142)*(Misc_calcs!$G$29:$Z$29)*($L4142:$AE4142))*Calcs!$G4142","v":2081.8755868085027},null,{"$f":"SUMPRODUCT(($L4142:$AE4142)*(Misc_calcs!$G$29:$Z$29))*$F4142*Assumptions!$G$37*(1+Assumptions!$G$83)","v":205.24140174606791},null,{"$f":"Assumptions!$G$86*$F4142","v":2.3116082130000002E-4},null,{"$f":"($F4142*Assumptions!$G$37)","v":6932.1176999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4142))*(Misc_calcs!$G$29:$Z$29))","v":3927.8921969797898},null,{"$f":"SUMPRODUCT(($AG4142:$AZ4142)*(Misc_calcs!$G$29:$Z$29))*$BF4142*$G4142","v":277.56371831638796},null,{"$f":"SUMPRODUCT($BF4142*(Misc_calcs!$G$29:$Z$29))*$F4142*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.803476360601291},null,2287.1169885545705,null,305.36719467698924,null,1981.7497938775814,null,-1946.1424031022084,null,false]
[null,50401392,"MTN32","MTN","22kV",176.38,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4179, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.0802716170303899E-3,1.2270781051434733E-3,1.3967328159140539E-3,1.5930067864820736E-3,1.8203155314479563E-3,2.0838315964111153E-3,2.3896170435118774E-3,2.7447794309080889E-3,3.1576554884513476E-3,3.6380274477255305E-3,4.1973778769819354E-3,4.8491899250501739E-3,5.6093011221986996E-3,6.4963203546295617E-3,7.5321193635349212E-3,8.7424121675170122E-3,1.0157438225503013E-2,1.1812768013202093E-2,1.3750253058965298E-2,1.6019146468317813E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4179,Demand!$B$9:$B$428,0))*$I4179*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG4179:$AZ4179)*(Misc_calcs!$G$29:$Z$29)*($L4179:$AE4179))*Calcs!$G4179","v":2714.3170402151532},null,{"$f":"SUMPRODUCT(($L4179:$AE4179)*(Misc_calcs!$G$29:$Z$29))*$F4179*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2563.2328654777189},null,{"$f":"Assumptions!$G$86*$F4179","v":1.039283874E-3},null,{"$f":"($F4179*Assumptions!$G$37)","v":31166.345999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4179))*(Misc_calcs!$G$29:$Z$29))","v":17659.545402954172},null,{"$f":"SUMPRODUCT(($AG4179:$AZ4179)*(Misc_calcs!$G$29:$Z$29))*$BF4179*$G4179","v":588.14374881828826},null,{"$f":"SUMPRODUCT($BF4179*(Misc_calcs!$G$29:$Z$29))*$F4179*Assumptions!$G$37*(1+Assumptions!$G$83)","v":562.00349995724832},null,5277.549905692872,null,1150.1472487755366,null,4127.4026569173357,null,-13532.142746036836,null,false]
[null,50524243,"SV33","SV","22kV",51.92199999999999,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4247, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.0594035947736876E-4,3.2996200611867696E-4,3.6291264307501887E-4,3.9961335530224189E-4,4.4051590952472002E-4,4.8612837530883745E-4,5.37022292387053E-4,5.9384076297051727E-4,6.5730758950595901E-4,7.2823759411242881E-4,8.0754827378863797E-4,8.9627296568579656E-4,9.9557571960375187E-4,1.1067681007406304E-3,1.2313281750050979E-3,1.3709219623353475E-3,1.5274276809688649E-3,1.7029631480481222E-3,1.8999167499819327E-3,2.1209824503488767E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.032},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.04175},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.0616249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.078875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.0964999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.112625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.13625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1636249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4247,Demand!$B$9:$B$428,0))*$I4247*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},null,{"$f":"SUMPRODUCT(($AG4247:$AZ4247)*(Misc_calcs!$G$29:$Z$29)*($L4247:$AE4247))*Calcs!$G4247","v":677.06432511628384},null,{"$f":"SUMPRODUCT(($L4247:$AE4247)*(Misc_calcs!$G$29:$Z$29))*$F4247*Assumptions!$G$37*(1+Assumptions!$G$83)","v":131.39833339228753},null,{"$f":"Assumptions!$G$86*$F4247","v":3.0594000059999996E-4},null,{"$f":"($F4247*Assumptions!$G$37)","v":9174.6173999999974},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4247))*(Misc_calcs!$G$29:$Z$29))","v":5198.5424447907162},null,{"$f":"SUMPRODUCT(($AG4247:$AZ4247)*(Misc_calcs!$G$29:$Z$29))*$BF4247*$G4247","v":245.47805426469577},null,{"$f":"SUMPRODUCT($BF4247*(Misc_calcs!$G$29:$Z$29))*$F4247*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.701593268863924},null,808.46265850857139,null,294.17964753355972,null,514.28301097501162,null,-4684.2594338157051,null,false]
[null,82972774,"BU15","BU","11kV",54.36099999999999,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4308, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.2031169603538465E-4,3.4973492872024614E-4,3.8337395694709937E-4,4.2069633391050946E-4,4.621288045367067E-4,5.081492515464634E-4,5.5929295400807715E-4,6.1615962236743994E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.302},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3042499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3128749999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3192499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3203749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3203749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3391249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4308,Demand!$B$9:$B$428,0))*$I4308*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},null,{"$f":"SUMPRODUCT(($AG4308:$AZ4308)*(Misc_calcs!$G$29:$Z$29)*($L4308:$AE4308))*Calcs!$G4308","v":231.16661114612873},null,{"$f":"SUMPRODUCT(($L4308:$AE4308)*(Misc_calcs!$G$29:$Z$29))*$F4308*Assumptions!$G$37*(1+Assumptions!$G$83)","v":60.031803843720084},null,{"$f":"Assumptions!$G$86*$F4308","v":3.2031132029999995E-4},null,{"$f":"($F4308*Assumptions!$G$37)","v":9605.5886999999984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4308))*(Misc_calcs!$G$29:$Z$29))","v":5442.7403767433461},null,{"$f":"SUMPRODUCT(($AG4308:$AZ4308)*(Misc_calcs!$G$29:$Z$29))*$BF4308*$G4308","v":205.38307643671524},null,{"$f":"SUMPRODUCT($BF4308*(Misc_calcs!$G$29:$Z$29))*$F4308*Assumptions!$G$37*(1+Assumptions!$G$83)","v":53.384504749226643},null,291.1984149898488,null,258.76758118594188,null,32.430833803906921,null,-5410.3095429394389,null,false]
[null,83072573,"WD34","WD","11kV",264.99,30738.345824096581,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4353, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.5614024085726275E-3,1.6167696831736994E-3,1.7648475420302203E-3,1.92842053859266E-3,2.1092063581348089E-3,2.3091197712593117E-3,2.5302957396929927E-3,2.7751152689717549E-3,3.0462343375837067E-3,3.3466162719213155E-3,3.6795679809968661E-3,4.048780514886309E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":0.93262500000000004},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":0.95887499999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":0.987375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.0109999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.0334999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.056},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.083375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.1219999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4353,Demand!$B$9:$B$428,0))*$I4353*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},null,{"$f":"SUMPRODUCT(($AG4353:$AZ4353)*(Misc_calcs!$G$29:$Z$29)*($L4353:$AE4353))*Calcs!$G4353","v":989.36855872154672},null,{"$f":"SUMPRODUCT(($L4353:$AE4353)*(Misc_calcs!$G$29:$Z$29))*$F4353*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1648.7920347055967},null,{"$f":"Assumptions!$G$86*$F4353","v":1.5614005770000002E-3},null,{"$f":"($F4353*Assumptions!$G$37)","v":46823.733},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4353))*(Misc_calcs!$G$29:$Z$29))","v":26531.369408826558},null,{"$f":"SUMPRODUCT(($AG4353:$AZ4353)*(Misc_calcs!$G$29:$Z$29))*$BF4353*$G4353","v":751.5150584219856},null,{"$f":"SUMPRODUCT($BF4353*(Misc_calcs!$G$29:$Z$29))*$F4353*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1268.5258274901144},null,2638.1605934271433,null,2020.0408859120998,null,618.1197075150435,null,-25913.249701311513,null,false]
[null,83143772,"BU12","BU","11kV",364.31,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4398, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.1466263310581297E-3,2.3438114067451457E-3,2.5692493930464457E-3,2.8193720021143422E-3,3.0970391416781807E-3,3.4054534285773283E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.7028750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.7152499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.7426249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.7613750000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.7775000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.7962500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.8224999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.8584999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4398,Demand!$B$9:$B$428,0))*$I4398*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},null,{"$f":"SUMPRODUCT(($AG4398:$AZ4398)*(Misc_calcs!$G$29:$Z$29)*($L4398:$AE4398))*Calcs!$G4398","v":2007.8226125002295},null,{"$f":"SUMPRODUCT(($L4398:$AE4398)*(Misc_calcs!$G$29:$Z$29))*$F4398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2542.1112587678458},null,{"$f":"Assumptions!$G$86*$F4398","v":2.1466238130000001E-3},null,{"$f":"($F4398*Assumptions!$G$37)","v":64373.576999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4398))*(Misc_calcs!$G$29:$Z$29))","v":36475.501676778753},null,{"$f":"SUMPRODUCT(($AG4398:$AZ4398)*(Misc_calcs!$G$29:$Z$29))*$BF4398*$G4398","v":1890.5323401563624},null,{"$f":"SUMPRODUCT($BF4398*(Misc_calcs!$G$29:$Z$29))*$F4398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2397.6320122906673},null,4549.9338712680756,null,4288.1643524470292,null,261.7695188210464,null,-36213.732157957704,null,false]
[null,84498214,"BH21","BH","22kV",26.445,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4451, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.5582205628402254E-4,1.6134750093033123E-4,1.7612511132114107E-4,1.9244907786362839E-4,2.1049081905307753E-4,2.3044142175535868E-4,2.5251394707793197E-4,2.7694601037004437E-4,3.0400266824182472E-4,3.3397964946208978E-4,3.6720697104593422E-4,4.0405298583406332E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":1.7242500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":1.7842500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":1.852875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":1.92},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":1.9736249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.0347499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.1071249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.1858749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4451,Demand!$B$9:$B$428,0))*$I4451*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},null,{"$f":"SUMPRODUCT(($AG4451:$AZ4451)*(Misc_calcs!$G$29:$Z$29)*($L4451:$AE4451))*Calcs!$G4451","v":333.05006331080392},null,{"$f":"SUMPRODUCT(($L4451:$AE4451)*(Misc_calcs!$G$29:$Z$29))*$F4451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.420790227595166},null,{"$f":"Assumptions!$G$86*$F4451","v":1.558218735E-4},null,{"$f":"($F4451*Assumptions!$G$37)","v":4672.8314999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4451))*(Misc_calcs!$G$29:$Z$29))","v":2647.7303446032606},null,{"$f":"SUMPRODUCT(($AG4451:$AZ4451)*(Misc_calcs!$G$29:$Z$29))*$BF4451*$G4451","v":252.02345773490737},null,{"$f":"SUMPRODUCT($BF4451*(Misc_calcs!$G$29:$Z$29))*$F4451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.63361059068988},null,349.47085353839907,null,264.65706832559727,null,84.813785212801804,null,-2562.916559390459,null,false]
[null,94303944,"WD34","WD","11kV",109.83,30738.345824096581,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4563, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.4984966390080638E-4,7.0171877153653414E-4,7.5832543364740511E-4,8.2012825581373656E-4,8.8763180878649421E-4,9.6139133692229803E-4,1.0420179557833764E-3,1.1301843901978931E-3,1.226631309488391E-3,1.3321743225618988E-3,1.4477117021753012E-3,1.5742329150114495E-3,1.7128280422996191E-3,1.8646981846708794E-3,2.0311669548460694E-3,2.2136931727122595E-3,2.4138848894647491E-3,2.6335148808993821E-3,2.8745377647710841E-3,3.1391089135406141E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":0.93262500000000004},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":0.95887499999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":0.987375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.0109999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.0334999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.056},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.083375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.1219999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4563,Demand!$B$9:$B$428,0))*$I4563*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},null,{"$f":"SUMPRODUCT(($AG4563:$AZ4563)*(Misc_calcs!$G$29:$Z$29)*($L4563:$AE4563))*Calcs!$G4563","v":706.1613308944344},null,{"$f":"SUMPRODUCT(($L4563:$AE4563)*(Misc_calcs!$G$29:$Z$29))*$F4563*Assumptions!$G$37*(1+Assumptions!$G$83)","v":481.85575725194946},null,{"$f":"Assumptions!$G$86*$F4563","v":6.4715130900000006E-4},null,{"$f":"($F4563*Assumptions!$G$37)","v":19406.960999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4563))*(Misc_calcs!$G$29:$Z$29))","v":10996.4160993676},null,{"$f":"SUMPRODUCT(($AG4563:$AZ4563)*(Misc_calcs!$G$29:$Z$29))*$BF4563*$G4563","v":311.47929682813191},null,{"$f":"SUMPRODUCT($BF4563*(Misc_calcs!$G$29:$Z$29))*$F4563*Assumptions!$G$37*(1+Assumptions!$G$83)","v":217.91258415070712},null,1188.0170881463839,null,529.39188097883903,null,658.62520716754489,null,-10337.790892200055,null,false]
[null,95288336,"EB22","EB","22kV",49.558,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4608, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9201094593774208E-4,2.9201094593774208E-4,2.9201094593774208E-4,2.9201094593774208E-4,2.9201094593774208E-4,2.9201094593774208E-4,2.935720256875534E-4,3.1927080872542937E-4,3.4754490401803261E-4,3.7866787954400931E-4,4.1294339414287527E-4,4.5070858026418097E-4,4.9233781240192961E-4,5.3824690559889756E-4,5.888977935448505E-4,6.4480374152947693E-4,7.0653515591491346E-4,7.7472605894170926E-4,8.5008130566293033E-4,9.3338462871082742E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.8371249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.8446249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.8671249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.8847499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.8971249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.915875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9417499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9830000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4608,Demand!$B$9:$B$428,0))*$I4608*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},null,{"$f":"SUMPRODUCT(($AG4608:$AZ4608)*(Misc_calcs!$G$29:$Z$29)*($L4608:$AE4608))*Calcs!$G4608","v":486.52293506469942},null,{"$f":"SUMPRODUCT(($L4608:$AE4608)*(Misc_calcs!$G$29:$Z$29))*$F4608*Assumptions!$G$37*(1+Assumptions!$G$83)","v":66.564789533600617},null,{"$f":"Assumptions!$G$86*$F4608","v":2.9201060340000004E-4},null,{"$f":"($F4608*Assumptions!$G$37)","v":8756.8985999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4608))*(Misc_calcs!$G$29:$Z$29))","v":4961.8536743372424},null,{"$f":"SUMPRODUCT(($AG4608:$AZ4608)*(Misc_calcs!$G$29:$Z$29))*$BF4608*$G4608","v":321.52345904086513},null,{"$f":"SUMPRODUCT($BF4608*(Misc_calcs!$G$29:$Z$29))*$F4608*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.367799164525131},null,553.08772459830004,null,365.89125820539027,null,187.19646639290977,null,-4774.6572079443322,null,false]
[null,105133599,"WD14","WD","11kV",156.4,30738.345824096581,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4669, Demand!$B$9:$B$428,0))","v":0},1,null,null,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,9.2155680101422286E-4,1.0062092833436932E-3,1.1029908733563832E-3,1.2103696882618733E-3,1.329573499927171E-3,1.4619772068554088E-3,1.6091208404345632E-3,1.7727298051593535E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.1102499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.1724999999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.2475000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.3195000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.3742500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.4394999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.51675},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6037499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4669,Demand!$B$9:$B$428,0))*$I4669*Assumptions!$G$45*Assumptions!$G$48","v":3.6840000000000002},null,{"$f":"SUMPRODUCT(($AG4669:$AZ4669)*(Misc_calcs!$G$29:$Z$29)*($L4669:$AE4669))*Calcs!$G4669","v":1627.7516193624756},null,{"$f":"SUMPRODUCT(($L4669:$AE4669)*(Misc_calcs!$G$29:$Z$29))*$F4669*Assumptions!$G$37*(1+Assumptions!$G$83)","v":496.91260824107081},null,{"$f":"Assumptions!$G$86*$F4669","v":9.2155572000000006E-4},null,{"$f":"($F4669*Assumptions!$G$37)","v":27635.88},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4669))*(Misc_calcs!$G$29:$Z$29))","v":15659.104779578374},null,{"$f":"SUMPRODUCT(($AG4669:$AZ4669)*(Misc_calcs!$G$29:$Z$29))*$BF4669*$G4669","v":1439.8678667909001},null,{"$f":"SUMPRODUCT($BF4669*(Misc_calcs!$G$29:$Z$29))*$F4669*Assumptions!$G$37*(1+Assumptions!$G$83)","v":441.8896617475383},null,2124.6642276035464,null,1881.7575285384382,null,242.90669906510811,null,-15416.198080513266,null,false]
[null,114191602,"DMA24","DMA","22kV",137.86000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4714, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9390966086854666E-3,2.1837502451860476E-3,2.4620654680466074E-3,2.7788681848948758E-3,3.1396934441261359E-3,3.5508912650102894E-3,4.0197484202683653E-3,4.5546285915132965E-3,5.1651336867648487E-3,5.8622895344213003E-3,6.65875965822906E-3,7.5690914028856571E-3,8.6099993314173832E-3,9.800691566625136E-3,1.1163245614954031E-2,1.2723041209719886E-2,1.4509258862021389E-2,1.6555454135299935E-2,1.8900219190388326E-2,2.1587944913168344E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4714,Demand!$B$9:$B$428,0))*$I4714*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG4714:$AZ4714)*(Misc_calcs!$G$29:$Z$29)*($L4714:$AE4714))*Calcs!$G4714","v":4591.4532868650977},null,{"$f":"SUMPRODUCT(($L4714:$AE4714)*(Misc_calcs!$G$29:$Z$29))*$F4714*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3017.2897347318749},null,{"$f":"Assumptions!$G$86*$F4714","v":8.1231247800000008E-4},null,{"$f":"($F4714*Assumptions!$G$37)","v":24359.862000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4714))*(Misc_calcs!$G$29:$Z$29))","v":13802.840056986412},null,{"$f":"SUMPRODUCT(($AG4714:$AZ4714)*(Misc_calcs!$G$29:$Z$29))*$BF4714*$G4714","v":519.38445788966555},null,{"$f":"SUMPRODUCT($BF4714*(Misc_calcs!$G$29:$Z$29))*$F4714*Assumptions!$G$37*(1+Assumptions!$G$83)","v":343.33406222926521},null,7608.7430215969725,null,862.71852011893077,null,6746.0245014780421,null,-7056.8155555083695,null,false]
[null,132394353,"NP34","NP","22kV",52.974000000000004,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4782, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0707587355454785E-3,1.1620777711335659E-3,1.2617565547950209E-3,1.3705875269813279E-3,1.4894398494218581E-3,1.6192669331512415E-3,1.761114711667112E-3,1.916130733396499E-3,2.085574155061728E-3,2.27082672569184E-3,2.4734048599978744E-3,2.694972909701678E-3,2.9373577522687376E-3,3.2025648284448741E-3,3.49279577314404E-3,3.8104677986999669E-3,4.158235005410597E-3,4.5390118118165228E-3,4.9559987164234645E-3,5.4127106237806333E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.5927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.6234999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.6628749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.7112500000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.7521249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.8046250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.8601249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9234999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4782,Demand!$B$9:$B$428,0))*$I4782*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},null,{"$f":"SUMPRODUCT(($AG4782:$AZ4782)*(Misc_calcs!$G$29:$Z$29)*($L4782:$AE4782))*Calcs!$G4782","v":3988.4707784696302},null,{"$f":"SUMPRODUCT(($L4782:$AE4782)*(Misc_calcs!$G$29:$Z$29))*$F4782*Assumptions!$G$37*(1+Assumptions!$G$83)","v":396.28151236293007},null,{"$f":"Assumptions!$G$86*$F4782","v":3.1213870020000003E-4},null,{"$f":"($F4782*Assumptions!$G$37)","v":9360.5058000000008},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4782))*(Misc_calcs!$G$29:$Z$29))","v":5303.8709500855821},null,{"$f":"SUMPRODUCT(($AG4782:$AZ4782)*(Misc_calcs!$G$29:$Z$29))*$BF4782*$G4782","v":500.63406575560219},null,{"$f":"SUMPRODUCT($BF4782*(Misc_calcs!$G$29:$Z$29))*$F4782*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50.695087627732953},null,4384.75229083256,null,551.3291533833351,null,3833.4231374492247,null,-1470.4478126363574,null,false]
[null,49231372,"NB25","NB","11kV",132.47999999999999,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4819, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9006404086771025E-3,3.1920189214971854E-3,3.514745886045092E-3,3.8723105456852929E-3,4.2685985870519359E-3,4.7079377738064847E-3,5.195148877816861E-3,5.7356025261383649E-3,6.3352826546264323E-3,7.0008573399697079E-3,7.7397578724002648E-3,8.5602670324341785E-3,9.4716176479712963E-3,1.0484102634335052E-2,1.1609197860924347E-2,1.2859699345826125E-2,1.42498764559514E-2,1.579564298719139E-2,1.7514748219182981E-2,1.9426990285250918E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.1491249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.1536249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.1746249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.19225},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.1933750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.1993749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2154999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2413750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4819,Demand!$B$9:$B$428,0))*$I4819*Assumptions!$G$45*Assumptions!$G$48","v":2.2439999999999998},null,{"$f":"SUMPRODUCT(($AG4819:$AZ4819)*(Misc_calcs!$G$29:$Z$29)*($L4819:$AE4819))*Calcs!$G4819","v":8800.1074382722509},null,{"$f":"SUMPRODUCT(($L4819:$AE4819)*(Misc_calcs!$G$29:$Z$29))*$F4819*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3171.1776487538255},null,{"$f":"Assumptions!$G$86*$F4819","v":7.8061190400000003E-4},null,{"$f":"($F4819*Assumptions!$G$37)","v":23409.215999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4819))*(Misc_calcs!$G$29:$Z$29))","v":13264.182872113444},null,{"$f":"SUMPRODUCT(($AG4819:$AZ4819)*(Misc_calcs!$G$29:$Z$29))*$BF4819*$G4819","v":874.12357240180893},null,{"$f":"SUMPRODUCT($BF4819*(Misc_calcs!$G$29:$Z$29))*$F4819*Assumptions!$G$37*(1+Assumptions!$G$83)","v":317.0596548787874},null,11971.285087026077,null,1191.1832272805964,null,10780.10185974548,null,-2484.0810123679639,null,false]
[null,49316247,"CDA24","CDA","22kV",44.902999999999999,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4924, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.6400626824746345E-4,6.2176928996641534E-4,6.8601062712065003E-4,7.5748851680457955E-4,8.3705224566820715E-4,9.2565326093050856E-4,1.0243576515401895E-3,1.1343601696060547E-3,1.2569999834380024E-3,1.3937783774128842E-3,1.5463786407398767E-3,1.7166884174220718E-3,1.9068248237162026E-3,2.1191626776552105E-3,2.3563662282525431E-3,2.6214248204539273E-3,2.9176929864179312E-3,3.2489355150527783E-3,3.6193781207701755E-3,4.0337644101023744E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.7434999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.7832499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.7854999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8230000000000004},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4924,Demand!$B$9:$B$428,0))*$I4924*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},null,{"$f":"SUMPRODUCT(($AG4924:$AZ4924)*(Misc_calcs!$G$29:$Z$29)*($L4924:$AE4924))*Calcs!$G4924","v":2725.5129576714271},null,{"$f":"SUMPRODUCT(($L4924:$AE4924)*(Misc_calcs!$G$29:$Z$29))*$F4924*Assumptions!$G$37*(1+Assumptions!$G$83)","v":216.64303776203226},null,{"$f":"Assumptions!$G$86*$F4924","v":2.6458194689999999E-4},null,{"$f":"($F4924*Assumptions!$G$37)","v":7934.360099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4924))*(Misc_calcs!$G$29:$Z$29))","v":4495.7850506228106},null,{"$f":"SUMPRODUCT(($AG4924:$AZ4924)*(Misc_calcs!$G$29:$Z$29))*$BF4924*$G4924","v":455.20634965024584},null,{"$f":"SUMPRODUCT($BF4924*(Misc_calcs!$G$29:$Z$29))*$F4924*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.424286946691247},null,2942.1559954334593,null,491.63063659693711,null,2450.5253588365222,null,-2045.2596917862884,null,false]
[null,49723526,"BT25","BT","11kV",158.71,34507.560294794093,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C4985, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.4749444388673233E-3,3.8240136098340758E-3,4.2106379798778426E-3,4.6389976351578575E-3,5.1137475977582492E-3,5.6400724945714622E-3,6.2237475724510431E-3,6.8712068004485212E-3,7.5896188867433673E-3,8.386972134862565E-3,9.2721691721667152E-3,1.0255132704692246E-2,1.1346923587783249E-2,1.2559872653195324E-2,1.3907727902380011E-2,1.5405818864553628E-2,1.7071240129257599E-2,1.8923056299042465E-2,2.0982530871577081E-2,2.3273381855164359E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.79},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.8049999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.8319999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.8522499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.8672499999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.8792499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9084999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9459999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C4985,Demand!$B$9:$B$428,0))*$I4985*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},null,{"$f":"SUMPRODUCT(($AG4985:$AZ4985)*(Misc_calcs!$G$29:$Z$29)*($L4985:$AE4985))*Calcs!$G4985","v":13725.278319252617},null,{"$f":"SUMPRODUCT(($L4985:$AE4985)*(Misc_calcs!$G$29:$Z$29))*$F4985*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4551.2271991502885},null,{"$f":"Assumptions!$G$86*$F4985","v":9.3516693300000015E-4},null,{"$f":"($F4985*Assumptions!$G$37)","v":28044.057000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH4985))*(Misc_calcs!$G$29:$Z$29))","v":15890.38695375245},null,{"$f":"SUMPRODUCT(($AG4985:$AZ4985)*(Misc_calcs!$G$29:$Z$29))*$BF4985*$G4985","v":1359.2161715606132},null,{"$f":"SUMPRODUCT($BF4985*(Misc_calcs!$G$29:$Z$29))*$F4985*Assumptions!$G$37*(1+Assumptions!$G$83)","v":455.03932130847346},null,18276.505518402904,null,1814.2554928690868,null,16462.250025533816,null,571.86307178136667,null,true]
[null,49978389,"BW21","BW","11kV",38.689,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5030, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1403977922971872E-4,5.619923614835359E-4,6.1482901434237354E-4,6.7306828169292482E-4,7.372851545506627E-4,8.0811731329260314E-4,8.8627206728513592E-4,9.7253407034717659E-4,1.067773899350837E-3,1.1729575931278763E-3,1.2891572598344118E-3,1.4175628731556687E-3,1.5594953913483168E-3,1.7164213482776924E-3,1.8899690824862017E-3,2.0819467891229097E-3,2.294362600490079E-3,2.5294469242626485E-3,2.7896772943810195E-3,3.0778060185066873E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5030,Demand!$B$9:$B$428,0))*$I5030*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG5030:$AZ5030)*(Misc_calcs!$G$29:$Z$29)*($L5030:$AE5030))*Calcs!$G5030","v":1474.3958988007398},null,{"$f":"SUMPRODUCT(($L5030:$AE5030)*(Misc_calcs!$G$29:$Z$29))*$F5030*Assumptions!$G$37*(1+Assumptions!$G$83)","v":153.03254675368962},null,{"$f":"Assumptions!$G$86*$F5030","v":2.279671947E-4},null,{"$f":"($F5030*Assumptions!$G$37)","v":6836.3462999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5030))*(Misc_calcs!$G$29:$Z$29))","v":3873.6259898792046},null,{"$f":"SUMPRODUCT(($AG5030:$AZ5030)*(Misc_calcs!$G$29:$Z$29))*$BF5030*$G5030","v":257.0552625785071},null,{"$f":"SUMPRODUCT($BF5030*(Misc_calcs!$G$29:$Z$29))*$F5030*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.040539541919369},null,1627.4284455544293,null,284.09580212042647,null,1343.3326434340029,null,-2530.2933464452017,null,false]
[null,50439403,"OAK21","OAK","11kV",212.71000000000004,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5054, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2533526032208143E-3,1.3435801554995668E-3,1.4647310487229961E-3,1.5983301473750438E-3,1.7457312079100749E-3,1.9084402903523346E-3,2.0881332607577316E-3,2.2866753328577515E-3,2.5061428886262935E-3,2.7488478458650824E-3,3.0173648726252549E-3,3.3145617837723801E-3,3.6436334947083111E-3,4.0081399516880625E-3,4.4120485078753945E-3,4.8597812698960557E-3,5.3562680018770202E-3,5.9070052435915635E-3,6.5181223772462424E-3,7.1964554646339277E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":1.9815},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.0088749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.05125},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.084625},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.1146249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.1468749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2515000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5054,Demand!$B$9:$B$428,0))*$I5054*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},null,{"$f":"SUMPRODUCT(($AG5054:$AZ5054)*(Misc_calcs!$G$29:$Z$29)*($L5054:$AE5054))*Calcs!$G5054","v":3971.2461572916382},null,{"$f":"SUMPRODUCT(($L5054:$AE5054)*(Misc_calcs!$G$29:$Z$29))*$F5054*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1974.9586445714435},null,{"$f":"Assumptions!$G$86*$F5054","v":1.2533511330000003E-3},null,{"$f":"($F5054*Assumptions!$G$37)","v":37585.857000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5054))*(Misc_calcs!$G$29:$Z$29))","v":21296.983233146522},null,{"$f":"SUMPRODUCT(($AG5054:$AZ5054)*(Misc_calcs!$G$29:$Z$29))*$BF5054*$G5054","v":1610.0217885440818},null,{"$f":"SUMPRODUCT($BF5054*(Misc_calcs!$G$29:$Z$29))*$F5054*Assumptions!$G$37*(1+Assumptions!$G$83)","v":817.36522924416465},null,5946.2048018630812,null,2427.3870177882463,null,3518.8177840748349,null,-17778.165449071686,null,false]
[null,106722229,"MR22","MR","11kV",125.29000000000002,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5135, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.7685228247239167E-4,1.0711115262289938E-3,1.1755913386396362E-3,1.2914591014694774E-3,1.420019745822689E-3,1.5627322781077545E-3,1.7212283167284785E-3,1.8973328861844696E-3,2.0930877456953865E-3,2.3107775636610709E-3,2.5529592877027354E-3,2.8224951032238786E-3,3.122589421975009E-3,3.4568303966676585E-3,3.8292365190079492E-3,4.2443089274480416E-3,4.707090128429561E-3,5.2232299219787011E-3,5.7990594204018683E-3,6.4416741588664986E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.7775000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.8108749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.8532499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.893},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.9181250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.9458749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":1.98675},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.038125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5135,Demand!$B$9:$B$428,0))*$I5135*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},null,{"$f":"SUMPRODUCT(($AG5135:$AZ5135)*(Misc_calcs!$G$29:$Z$29)*($L5135:$AE5135))*Calcs!$G5135","v":2770.8351573041186},null,{"$f":"SUMPRODUCT(($L5135:$AE5135)*(Misc_calcs!$G$29:$Z$29))*$F5135*Assumptions!$G$37*(1+Assumptions!$G$83)","v":992.84135348134146},null,{"$f":"Assumptions!$G$86*$F5135","v":7.3824626700000015E-4},null,{"$f":"($F5135*Assumptions!$G$37)","v":22138.743000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5135))*(Misc_calcs!$G$29:$Z$29))","v":12544.304589727455},null,{"$f":"SUMPRODUCT(($AG5135:$AZ5135)*(Misc_calcs!$G$29:$Z$29))*$BF5135*$G5135","v":774.49471475875498},null,{"$f":"SUMPRODUCT($BF5135*(Misc_calcs!$G$29:$Z$29))*$F5135*Assumptions!$G$37*(1+Assumptions!$G$83)","v":283.57840935934405},null,3763.6765107854599,null,1058.073124118099,null,2705.6033866673606,null,-9838.7012030600945,null,false]
[null,120130987,"OR32","OR","11kV",161.44,33238.701439207121,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5180, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.7941062528084081E-3,4.1163479365051176E-3,4.4678188817771289E-3,4.8512587845467277E-3,5.2696693044811636E-3,5.726339432280618E-3,6.2248733337316418E-3,6.7692209136637101E-3,7.3637113669005865E-3,8.0130900096176128E-3,8.7225587134350038E-3,9.4978202963530677E-3,1.0345127259550058E-2,1.1271335297427989E-2,1.2283962050448134E-2,1.3391251616619564E-2,1.4602245388405478E-2,1.5926859837744438E-2,1.7375971933345932E-2,1.8961512941959406E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.5862499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.6136249999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.6484999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.6785000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.6972499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.722375},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.7561249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.7984999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5180,Demand!$B$9:$B$428,0))*$I5180*Assumptions!$G$45*Assumptions!$G$48","v":1.8146250000000002},null,{"$f":"SUMPRODUCT(($AG5180:$AZ5180)*(Misc_calcs!$G$29:$Z$29)*($L5180:$AE5180))*Calcs!$G5180","v":7354.2082052721944},null,{"$f":"SUMPRODUCT(($L5180:$AE5180)*(Misc_calcs!$G$29:$Z$29))*$F5180*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4253.9299456742674},null,{"$f":"Assumptions!$G$86*$F5180","v":9.5125291200000002E-4},null,{"$f":"($F5180*Assumptions!$G$37)","v":28526.447999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5180))*(Misc_calcs!$G$29:$Z$29))","v":16163.720432321821},null,{"$f":"SUMPRODUCT(($AG5180:$AZ5180)*(Misc_calcs!$G$29:$Z$29))*$BF5180*$G5180","v":800.35732147435294},null,{"$f":"SUMPRODUCT($BF5180*(Misc_calcs!$G$29:$Z$29))*$F5180*Assumptions!$G$37*(1+Assumptions!$G$83)","v":470.82838937117947},null,11608.138150946463,null,1271.1857108455324,null,10336.952440100929,null,-5826.7679922208918,null,false]
[null,171537361,"RBD14","RBD","22kV",30.399999999999995,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5241, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.7474530234574504E-4,7.4429061436011713E-4,8.2151007007158754E-4,9.0727962896849901E-4,1.0025773050767765E-3,1.1084952120224742E-3,1.2262530417341338E-3,1.3572131483664293E-3,1.5028974296366999E-3,1.6650062208577493E-3,1.8454394428229555E-3,2.0463202736886177E-3,2.2700216474796681E-3,2.5191959182393787E-3,2.7968080696239655E-3,3.1061728954379754E-3,3.4509966278091827E-3,3.835423547077132E-3,4.2640881717624715E-3,4.7421736990295622E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.5633750000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.5645000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.5780000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.5840000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.58775},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6132499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.63575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5241,Demand!$B$9:$B$428,0))*$I5241*Assumptions!$G$45*Assumptions!$G$48","v":1.6481249999999998},null,{"$f":"SUMPRODUCT(($AG5241:$AZ5241)*(Misc_calcs!$G$29:$Z$29)*($L5241:$AE5241))*Calcs!$G5241","v":1587.4535549205375},null,{"$f":"SUMPRODUCT(($L5241:$AE5241)*(Misc_calcs!$G$29:$Z$29))*$F5241*Assumptions!$G$37*(1+Assumptions!$G$83)","v":174.29174793222793},null,{"$f":"Assumptions!$G$86*$F5241","v":1.7912591999999999E-4},null,{"$f":"($F5241*Assumptions!$G$37)","v":5371.6799999999985},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5241))*(Misc_calcs!$G$29:$Z$29))","v":3043.713460992215},null,{"$f":"SUMPRODUCT(($AG5241:$AZ5241)*(Misc_calcs!$G$29:$Z$29))*$BF5241*$G5241","v":150.60662237742036},null,{"$f":"SUMPRODUCT($BF5241*(Misc_calcs!$G$29:$Z$29))*$F5241*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.695041805415851},null,1761.7453028527655,null,167.30166418283622,null,1594.4436386699292,null,-1449.2698223222858,null,false]
[null,50370538,"SV32","SV","22kV",12.099,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5286, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.129102132654145E-5,7.129102132654145E-5,7.129102132654145E-5,7.129102132654145E-5,7.7408762740609389E-5,8.5587868419742617E-5,9.4751742342257436E-5,1.0502588717720391E-4,1.1655235176118186E-4,1.2949195920057967E-4,1.4402683913836671E-4,1.6036330608202204E-4,1.7873513149441043E-4,1.9940726396218631E-4,2.2268005928920674E-4,2.4889409094384972E-4,2.7843562106531907E-4,3.1174282337171586E-4,3.4931286200188985E-4,3.9170994478043592E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.5753749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.588875},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.6113749999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.6312500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.6484999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.6709999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.6998749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7347499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5286,Demand!$B$9:$B$428,0))*$I5286*Assumptions!$G$45*Assumptions!$G$48","v":1.7598749999999999},null,{"$f":"SUMPRODUCT(($AG5286:$AZ5286)*(Misc_calcs!$G$29:$Z$29)*($L5286:$AE5286))*Calcs!$G5286","v":184.5809038314982},null,{"$f":"SUMPRODUCT(($L5286:$AE5286)*(Misc_calcs!$G$29:$Z$29))*$F5286*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.6074051870916817},null,{"$f":"Assumptions!$G$86*$F5286","v":7.1290937700000008E-5},null,{"$f":"($F5286*Assumptions!$G$37)","v":2137.8932999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5286))*(Misc_calcs!$G$29:$Z$29))","v":1211.3779330442376},null,{"$f":"SUMPRODUCT(($AG5286:$AZ5286)*(Misc_calcs!$G$29:$Z$29))*$BF5286*$G5286","v":85.60177991664699},null,{"$f":"SUMPRODUCT($BF5286*(Misc_calcs!$G$29:$Z$29))*$F5286*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.6444739735698213},null,190.18830901858988,null,88.246253890216806,null,101.94205512837307,null,-1109.4358779158645,null,false]
[null,49834134,"STO13","STO","22kV",22.164999999999999,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5393, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1471034767970971E-4,5.7225302249139546E-4,6.3667471626463804E-4,7.088256724677275E-4,7.896633659288351E-4,8.8026620030789743E-4,9.8184896978335042E-4,1.0957803134176796E-3,1.2236024203572976E-3,1.3670532775816415E-3,1.5280917898482095E-3,1.7089261443550741E-3,1.91204584110522E-3,2.1402578647372727E-3,2.3967275355091834E-3,2.6850246471177225E-3,3.0091755781611711E-3,3.3737221534971711E-3,3.7837881328599467E-3,3.9970577333497351E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.5787500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.6211249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.6638749999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.6916250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.6968749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.7414999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8502499999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5393,Demand!$B$9:$B$428,0))*$I5393*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},null,{"$f":"SUMPRODUCT(($AG5393:$AZ5393)*(Misc_calcs!$G$29:$Z$29)*($L5393:$AE5393))*Calcs!$G5393","v":3478.903040932918},null,{"$f":"SUMPRODUCT(($L5393:$AE5393)*(Misc_calcs!$G$29:$Z$29))*$F5393*Assumptions!$G$37*(1+Assumptions!$G$83)","v":106.37008172834315},null,{"$f":"Assumptions!$G$86*$F5393","v":1.306028295E-4},null,{"$f":"($F5393*Assumptions!$G$37)","v":3916.5554999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5393))*(Misc_calcs!$G$29:$Z$29))","v":2219.2075283846202},null,{"$f":"SUMPRODUCT(($AG5393:$AZ5393)*(Misc_calcs!$G$29:$Z$29))*$BF5393*$G5393","v":286.61791579015801},null,{"$f":"SUMPRODUCT($BF5393*(Misc_calcs!$G$29:$Z$29))*$F5393*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.875152311116846},null,3585.2731226612609,null,295.49306810127484,null,3289.7800545599862,null,1070.572526175366,null,true]
[null,50350949,"CRM14","CRM","22kV",26.240999999999996,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5451, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3291876609038429E-4,4.9194516290828119E-4,5.5969241404279428E-4,6.3749979823774102E-4,7.2691709975821763E-4,8.2973818108000147E-4,9.4803996054142756E-4,1.0842276704764358E-3,1.2410874137392374E-3,1.4218472021419954E-3,1.6302478529499561E-3,1.8706253436265182E-3,2.1480064856286328E-3,2.4682200811953449E-3,2.83802607970107E-3,3.2652656603497331E-3,3.7590356451788188E-3,4.3298912014765097E-3,4.7320907728775263E-3,4.7320907728775263E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.5313749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.5658750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.6067499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.6404999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.6641249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.6926249999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.7334999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.798},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5451,Demand!$B$9:$B$428,0))*$I5451*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},null,{"$f":"SUMPRODUCT(($AG5451:$AZ5451)*(Misc_calcs!$G$29:$Z$29)*($L5451:$AE5451))*Calcs!$G5451","v":4520.81441289137},null,{"$f":"SUMPRODUCT(($L5451:$AE5451)*(Misc_calcs!$G$29:$Z$29))*$F5451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":140.42537774261095},null,{"$f":"Assumptions!$G$86*$F5451","v":1.5461984429999999E-4},null,{"$f":"($F5451*Assumptions!$G$37)","v":4636.7846999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5451))*(Misc_calcs!$G$29:$Z$29))","v":2627.30542532555},null,{"$f":"SUMPRODUCT(($AG5451:$AZ5451)*(Misc_calcs!$G$29:$Z$29))*$BF5451*$G5451","v":394.25433425642882},null,{"$f":"SUMPRODUCT($BF5451*(Misc_calcs!$G$29:$Z$29))*$F5451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.439447919288527},null,4661.2397906339811,null,406.69378217571733,null,4254.5460084582637,null,1627.2405831327137,null,true]
[null,50368659,"NP14","NP","22kV",144.19999999999999,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5496, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2447342424512877E-3,1.3637198676555728E-3,1.4954063953995897E-3,1.6412187637776096E-3,1.8027466137969183E-3,1.9817636860003382E-3,2.1802495292051788E-3,2.4004137991710021E-3,2.644723458565236E-3,2.9159332272197845E-3,3.217119673857253E-3,3.5517193877669202E-3,3.9235717219493361E-3,4.3369666587222411E-3,4.7966984154713087E-3,5.3081254830145974E-3,5.8772378729138857E-3,6.5107324441131612E-3,7.2160972847532222E-3,8.0017062432907321E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.446375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.4347499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.4336249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.4261249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.418625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.4148749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.4159999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.4246249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5496,Demand!$B$9:$B$428,0))*$I5496*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},null,{"$f":"SUMPRODUCT(($AG5496:$AZ5496)*(Misc_calcs!$G$29:$Z$29)*($L5496:$AE5496))*Calcs!$G5496","v":2592.9929772000637},null,{"$f":"SUMPRODUCT(($L5496:$AE5496)*(Misc_calcs!$G$29:$Z$29))*$F5496*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1435.5772705460547},null,{"$f":"Assumptions!$G$86*$F5496","v":8.4966966000000002E-4},null,{"$f":"($F5496*Assumptions!$G$37)","v":25480.139999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5496))*(Misc_calcs!$G$29:$Z$29))","v":14437.614509048597},null,{"$f":"SUMPRODUCT(($AG5496:$AZ5496)*(Misc_calcs!$G$29:$Z$29))*$BF5496*$G5496","v":679.18764936353966},null,{"$f":"SUMPRODUCT($BF5496*(Misc_calcs!$G$29:$Z$29))*$F5496*Assumptions!$G$37*(1+Assumptions!$G$83)","v":375.63916322581298},null,4028.5702477461182,null,1054.8268125893526,null,2973.7434351567654,null,-11463.871073891831,null,false]
[null,50408516,"LWN35","LWN","22kV",22.977,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5557, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.2518427562961564E-4,5.8228682313316731E-4,6.4603124967278346E-4,7.1721643339846914E-4,7.9673930932400638E-4,8.856070605234535E-4,9.8495083769814247E-4,1.0960411997697102E-3,1.2203054925268731E-3,1.3593474098163871E-3,1.5149690127143629E-3,1.6891955169853262E-3,1.8843031984317423E-3,2.1028508100181358E-3,2.3477149545552099E-3,2.6221299129642367E-3,2.9297324915157413E-3,3.2746125228561703E-3,3.6613697361245782E-3,4.095177802171209E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.6512500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.6519999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.6559999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.661},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.6617499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.6607499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.67},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.6872499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5557,Demand!$B$9:$B$428,0))*$I5557*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},null,{"$f":"SUMPRODUCT(($AG5557:$AZ5557)*(Misc_calcs!$G$29:$Z$29)*($L5557:$AE5557))*Calcs!$G5557","v":1286.6273742175488},null,{"$f":"SUMPRODUCT(($L5557:$AE5557)*(Misc_calcs!$G$29:$Z$29))*$F5557*Assumptions!$G$37*(1+Assumptions!$G$83)","v":109.27499901856827},null,{"$f":"Assumptions!$G$86*$F5557","v":1.3538737710000001E-4},null,{"$f":"($F5557*Assumptions!$G$37)","v":4060.0358999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5557))*(Misc_calcs!$G$29:$Z$29))","v":2300.5067168821752},null,{"$f":"SUMPRODUCT(($AG5557:$AZ5557)*(Misc_calcs!$G$29:$Z$29))*$BF5557*$G5557","v":111.7826362455114},null,{"$f":"SUMPRODUCT($BF5557*(Misc_calcs!$G$29:$Z$29))*$F5557*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.5373340033240712},null,1395.902373236117,null,121.31997024883547,null,1274.5824029872815,null,-1025.9243138948937,null,false]
[null,50423429,"SS14","SS","22kV",91.191000000000003,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5602, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.3732535959902824E-4,5.3732535959902824E-4,5.3732535959902824E-4,5.8999002934826826E-4,6.7093416394091692E-4,7.6454559049556558E-4,8.7292371746308293E-4,9.9852795351879423E-4,1.1442407600406907E-3,1.3134418981449851E-3,1.5100958755152037E-3,1.7388549595470858E-3,2.0051805499597787E-3,2.3154862078414271E-3,2.6773062331031635E-3,3.0994943850511437E-3,3.5924581707982928E-3,4.168435106623708E-3,4.8418185154434825E-3,5.6295417915380244E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.1312499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0959999999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0749999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0622500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.036},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.048},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5602,Demand!$B$9:$B$428,0))*$I5602*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},null,{"$f":"SUMPRODUCT(($AG5602:$AZ5602)*(Misc_calcs!$G$29:$Z$29)*($L5602:$AE5602))*Calcs!$G5602","v":3309.9557545560124},null,{"$f":"SUMPRODUCT(($L5602:$AE5602)*(Misc_calcs!$G$29:$Z$29))*$F5602*Assumptions!$G$37*(1+Assumptions!$G$83)","v":477.98638432308366},null,{"$f":"Assumptions!$G$86*$F5602","v":5.373247293E-4},null,{"$f":"($F5602*Assumptions!$G$37)","v":16113.449699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5602))*(Misc_calcs!$G$29:$Z$29))","v":9130.2392835967457},null,{"$f":"SUMPRODUCT(($AG5602:$AZ5602)*(Misc_calcs!$G$29:$Z$29))*$BF5602*$G5602","v":1041.404100654124},null,{"$f":"SUMPRODUCT($BF5602*(Misc_calcs!$G$29:$Z$29))*$F5602*Assumptions!$G$37*(1+Assumptions!$G$83)","v":150.22572204565083},null,3787.9421388790961,null,1191.6298226997749,null,2596.312316179321,null,-6533.9269674174247,null,false]
[null,50450568,"GW12","GW","22kV",50.799000000000007,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5665, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9932329881535494E-4,2.9932329881535494E-4,2.9932329881535494E-4,2.9932329881535494E-4,2.9932329881535494E-4,2.9932329881535494E-4,2.9932329881535494E-4,2.9932329881535494E-4,3.0628292076733212E-4,3.3391749989989457E-4,3.6440306762812441E-4,3.9805129340683709E-4,4.3520911831199159E-4,4.7626283407085278E-4,5.2164264047084965E-4,5.7182773776998834E-4,6.2735201747484315E-4,6.8881042240159459E-4,7.5686605538798145E-4,8.3225812548766919E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.1689999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.1840000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.2462499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.286},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.3332499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.390625},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5665,Demand!$B$9:$B$428,0))*$I5665*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},null,{"$f":"SUMPRODUCT(($AG5665:$AZ5665)*(Misc_calcs!$G$29:$Z$29)*($L5665:$AE5665))*Calcs!$G5665","v":581.71665374770305},null,{"$f":"SUMPRODUCT(($L5665:$AE5665)*(Misc_calcs!$G$29:$Z$29))*$F5665*Assumptions!$G$37*(1+Assumptions!$G$83)","v":63.316942314315796},null,{"$f":"Assumptions!$G$86*$F5665","v":2.9932294770000005E-4},null,{"$f":"($F5665*Assumptions!$G$37)","v":8976.1833000000006},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5665))*(Misc_calcs!$G$29:$Z$29))","v":5086.1052666099849},null,{"$f":"SUMPRODUCT(($AG5665:$AZ5665)*(Misc_calcs!$G$29:$Z$29))*$BF5665*$G5665","v":424.73268956123144},null,{"$f":"SUMPRODUCT($BF5665*(Misc_calcs!$G$29:$Z$29))*$F5665*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46.617681446043974},null,645.03359606201889,null,471.35037100727538,null,173.6832250547435,null,-4912.4220415552418,null,false]
[null,50465372,"LD04","LD","22kV",71.683999999999997,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5707, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.2238412866946E-4,4.2238412866946E-4,4.2238412866946E-4,4.5513705720442088E-4,4.9302342480380171E-4,5.345006450798033E-4,5.7992882562085831E-4,6.2970542811145985E-4,6.8426922594548296E-4,7.4410468693230714E-4,8.0974682717017802E-4,8.8178658718510248E-4,9.6087678700744754E-4,1.0477387230425602E-3,1.1431694764533022E-3,1.2480500103855983E-3,1.3633541418156263E-3,1.4901584831706624E-3,1.6296534592765886E-3,1.783155516726575E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.1588750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.1712499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.20425},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.2278749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.2469999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.2717499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.3039999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.3523749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5707,Demand!$B$9:$B$428,0))*$I5707*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},null,{"$f":"SUMPRODUCT(($AG5707:$AZ5707)*(Misc_calcs!$G$29:$Z$29)*($L5707:$AE5707))*Calcs!$G5707","v":1152.823501780754},null,{"$f":"SUMPRODUCT(($L5707:$AE5707)*(Misc_calcs!$G$29:$Z$29))*$F5707*Assumptions!$G$37*(1+Assumptions!$G$83)","v":177.84999683670995},null,{"$f":"Assumptions!$G$86*$F5707","v":4.223836332E-4},null,{"$f":"($F5707*Assumptions!$G$37)","v":12666.562799999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5707))*(Misc_calcs!$G$29:$Z$29))","v":7177.1564387423023},null,{"$f":"SUMPRODUCT(($AG5707:$AZ5707)*(Misc_calcs!$G$29:$Z$29))*$BF5707*$G5707","v":594.1092436357178},null,{"$f":"SUMPRODUCT($BF5707*(Misc_calcs!$G$29:$Z$29))*$F5707*Assumptions!$G$37*(1+Assumptions!$G$83)","v":92.829242379086594},null,1330.673498617464,null,686.93848601480443,null,643.73501260265959,null,-6533.4214261396428,null,false]
[null,50500320,"NP14","NP","22kV",18.158000000000001,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5812, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.0699250890547479E-4,1.1470956409572952E-4,1.2805695830182356E-4,1.4317683781837735E-4,1.6031849815828221E-4,1.797675175366849E-4,2.0185115125534176E-4,2.2694453919855324E-4,2.5547785011138888E-4,2.8794450525249771E-4,3.2491064584167157E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.446375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.4347499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.4336249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.4261249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.418625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.4148749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.4159999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.4246249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5812,Demand!$B$9:$B$428,0))*$I5812*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},null,{"$f":"SUMPRODUCT(($AG5812:$AZ5812)*(Misc_calcs!$G$29:$Z$29)*($L5812:$AE5812))*Calcs!$G5812","v":114.94488720063691},null,{"$f":"SUMPRODUCT(($L5812:$AE5812)*(Misc_calcs!$G$29:$Z$29))*$F5812*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.0083076319992568},null,{"$f":"Assumptions!$G$86*$F5812","v":1.0699238340000002E-4},null,{"$f":"($F5812*Assumptions!$G$37)","v":3208.5185999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5812))*(Misc_calcs!$G$29:$Z$29))","v":1818.0180600229162},null,{"$f":"SUMPRODUCT(($AG5812:$AZ5812)*(Misc_calcs!$G$29:$Z$29))*$BF5812*$G5812","v":85.524891381020495},null,{"$f":"SUMPRODUCT($BF5812*(Misc_calcs!$G$29:$Z$29))*$F5812*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.9562973054098585},null,122.95319483263617,null,91.481188686430357,null,31.472006146205814,null,-1786.5460538767104,null,false]
[null,50527720,"DVY22","DVY","22kV",27.982000000000003,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5857, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.6487853200754466E-4,1.6487853200754466E-4,1.6487853200754466E-4,1.6487853200754466E-4,1.6487853200754466E-4,1.6768071877992286E-4,1.8754604616476249E-4,2.1010830670483604E-4,2.3575582332923149E-4,2.6493482435991592E-4,2.9815826844830739E-4,3.3601603347099352E-4,3.791866821416375E-4,4.2845105048444014E-4,4.8470794396347159E-4,5.4899227080274686E-4,6.2249599382660785E-4,7.0659234211369352E-4,8.0286379318177743E-4,9.1313441680088072E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.2274999999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.25},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.2919999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.3265000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.3490000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.3714999999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.4164999999999992},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.4712499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5857,Demand!$B$9:$B$428,0))*$I5857*Assumptions!$G$45*Assumptions!$G$48","v":5.5184999999999995},null,{"$f":"SUMPRODUCT(($AG5857:$AZ5857)*(Misc_calcs!$G$29:$Z$29)*($L5857:$AE5857))*Calcs!$G5857","v":1425.0743708053246},null,{"$f":"SUMPRODUCT(($L5857:$AE5857)*(Misc_calcs!$G$29:$Z$29))*$F5857*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.32237425727774},null,{"$f":"Assumptions!$G$86*$F5857","v":1.6487833860000004E-4},null,{"$f":"($F5857*Assumptions!$G$37)","v":4944.4193999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5857))*(Misc_calcs!$G$29:$Z$29))","v":2801.6180942593483},null,{"$f":"SUMPRODUCT(($AG5857:$AZ5857)*(Misc_calcs!$G$29:$Z$29))*$BF5857*$G5857","v":705.94788304712802},null,{"$f":"SUMPRODUCT($BF5857*(Misc_calcs!$G$29:$Z$29))*$F5857*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.144833776077435},null,1453.3967450626023,null,720.09271682320548,null,733.30402823939687,null,-2068.3140660199515,null,false]
[null,50542495,"MGE21","MGE","22kV",33.155999999999999,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5918, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9536532796948574E-4,1.9536532796948574E-4,1.9536532796948574E-4,1.9536532796948574E-4,1.9536532796948574E-4,1.9536532796948574E-4,1.9536532796948574E-4,1.9536532796948574E-4,2.1404385579726771E-4,2.3516451899030988E-4,2.5865745115859413E-4,2.8480458006690276E-4,3.1392248718738376E-4,3.4636675791211412E-4,3.8253688535228102E-4,4.2288179880411428E-4,4.679060971424695E-4,5.181770777741969E-4,5.7433266349985216E-4,6.3709034286884062E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.7273749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.7363749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.7701249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.8102499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.8428749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.8807499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.9317500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":2.9977499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5918,Demand!$B$9:$B$428,0))*$I5918*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},null,{"$f":"SUMPRODUCT(($AG5918:$AZ5918)*(Misc_calcs!$G$29:$Z$29)*($L5918:$AE5918))*Calcs!$G5918","v":579.51499357550358},null,{"$f":"SUMPRODUCT(($L5918:$AE5918)*(Misc_calcs!$G$29:$Z$29))*$F5918*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.166387999858873},null,{"$f":"Assumptions!$G$86*$F5918","v":1.953650988E-4},null,{"$f":"($F5918*Assumptions!$G$37)","v":5858.6651999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5918))*(Misc_calcs!$G$29:$Z$29))","v":3319.6501155479577},null,{"$f":"SUMPRODUCT(($AG5918:$AZ5918)*(Misc_calcs!$G$29:$Z$29))*$BF5918*$G5918","v":390.28850958173427},null,{"$f":"SUMPRODUCT($BF5918*(Misc_calcs!$G$29:$Z$29))*$F5918*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.859330599748752},null,608.68138157536248,null,410.14784018148305,null,198.53354139387943,null,-3121.1165741540781,null,false]
[null,77101639,"HGS23","HGS","22kV",45.44,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C5996, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0512367077734717E-3,1.1687510642472356E-3,1.3003143716693089E-3,1.4476632269149574E-3,1.612753269444975E-3,1.7977871650637089E-3,2.0052461944757706E-3,2.2379259135313231E-3,2.4989764127373399E-3,2.7919477722065638E-3,3.1208413857488071E-3,3.4901679154474411E-3,3.9050127371259465E-3,4.3711098490869542E-3,4.894925343084916E-3,5.4837516795799741E-3,6.1458141710701714E-3,6.8903912601489172E-3,7.7279503856400754E-3,8.1942839342843202E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C5996,Demand!$B$9:$B$428,0))*$I5996*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG5996:$AZ5996)*(Misc_calcs!$G$29:$Z$29)*($L5996:$AE5996))*Calcs!$G5996","v":1762.009164902521},null,{"$f":"SUMPRODUCT(($L5996:$AE5996)*(Misc_calcs!$G$29:$Z$29))*$F5996*Assumptions!$G$37*(1+Assumptions!$G$83)","v":445.51964597976718},null,{"$f":"Assumptions!$G$86*$F5996","v":2.6774611200000001E-4},null,{"$f":"($F5996*Assumptions!$G$37)","v":8029.2479999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH5996))*(Misc_calcs!$G$29:$Z$29))","v":4549.5506469567845},null,{"$f":"SUMPRODUCT(($AG5996:$AZ5996)*(Misc_calcs!$G$29:$Z$29))*$BF5996*$G5996","v":145.20499284963864},null,{"$f":"SUMPRODUCT($BF5996*(Misc_calcs!$G$29:$Z$29))*$F5996*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.300700605474276},null,2207.5288108822883,null,182.50569345511292,null,2025.0231174271753,null,-2524.5275295296092,null,false]
[null,82972318,"BU14","BU","11kV",132.76,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6023, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,7.8226266561795532E-4,8.3908132913449026E-4,9.2090690161029053E-4,1.0118287342938113E-3,1.1129172785920797E-3,1.2253733135966806E-3,1.3505441542762742E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.83575},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8334999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8439999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8462499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8410000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8387500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8484999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6023,Demand!$B$9:$B$428,0))*$I6023*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},null,{"$f":"SUMPRODUCT(($AG6023:$AZ6023)*(Misc_calcs!$G$29:$Z$29)*($L6023:$AE6023))*Calcs!$G6023","v":1168.2828007377886},null,{"$f":"SUMPRODUCT(($L6023:$AE6023)*(Misc_calcs!$G$29:$Z$29))*$F6023*Assumptions!$G$37*(1+Assumptions!$G$83)","v":345.20427952677136},null,{"$f":"Assumptions!$G$86*$F6023","v":7.8226174799999996E-4},null,{"$f":"($F6023*Assumptions!$G$37)","v":23458.691999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6023))*(Misc_calcs!$G$29:$Z$29))","v":13292.217075043633},null,{"$f":"SUMPRODUCT(($AG6023:$AZ6023)*(Misc_calcs!$G$29:$Z$29))*$BF6023*$G6023","v":1077.2594094530846},null,{"$f":"SUMPRODUCT($BF6023*(Misc_calcs!$G$29:$Z$29))*$F6023*Assumptions!$G$37*(1+Assumptions!$G$83)","v":318.40129919229491},null,1513.4870802645601,null,1395.6607086453796,null,117.82637161918046,null,-13174.390703424451,null,false]
[null,83071661,"WD34","WD","11kV",184.66,30738.345824096581,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6068, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.0880733943432633E-3,1.1880217791703732E-3,1.3022908866623388E-3,1.429072037304588E-3,1.5698148497221951E-3,1.7261426535672628E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":0.93262500000000004},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":0.95887499999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":0.987375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.0109999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.0334999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.056},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.083375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.1219999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6068,Demand!$B$9:$B$428,0))*$I6068*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},null,{"$f":"SUMPRODUCT(($AG6068:$AZ6068)*(Misc_calcs!$G$29:$Z$29)*($L6068:$AE6068))*Calcs!$G6068","v":557.01676606148419},null,{"$f":"SUMPRODUCT(($L6068:$AE6068)*(Misc_calcs!$G$29:$Z$29))*$F6068*Assumptions!$G$37*(1+Assumptions!$G$83)","v":653.12759254913294},null,{"$f":"Assumptions!$G$86*$F6068","v":1.088072118E-3},null,{"$f":"($F6068*Assumptions!$G$37)","v":32629.421999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6068))*(Misc_calcs!$G$29:$Z$29))","v":18488.556832461261},null,{"$f":"SUMPRODUCT(($AG6068:$AZ6068)*(Misc_calcs!$G$29:$Z$29))*$BF6068*$G6068","v":523.69814214952964},null,{"$f":"SUMPRODUCT($BF6068*(Misc_calcs!$G$29:$Z$29))*$F6068*Assumptions!$G$37*(1+Assumptions!$G$83)","v":616.00750895739827},null,1210.144358610617,null,1139.7056511069279,null,70.438707503689102,null,-18418.118124957571,null,false]
[null,83186289,"DC01","DC","22kV",55.548999999999992,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6173, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.273117566466692E-4,3.5737800179321487E-4,3.9175217406696753E-4,4.2989019062185927E-4,4.722281224261791E-4,5.1925429580314004E-4,5.715156877576697E-4,6.2962511474934087E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.3127499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.3491249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.3611249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.3712499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.3862499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.421125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.469125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6173,Demand!$B$9:$B$428,0))*$I6173*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},null,{"$f":"SUMPRODUCT(($AG6173:$AZ6173)*(Misc_calcs!$G$29:$Z$29)*($L6173:$AE6173))*Calcs!$G6173","v":656.58209027153703},null,{"$f":"SUMPRODUCT(($L6173:$AE6173)*(Misc_calcs!$G$29:$Z$29))*$F6173*Assumptions!$G$37*(1+Assumptions!$G$83)","v":62.684333006470425},null,{"$f":"Assumptions!$G$86*$F6173","v":3.2731137269999998E-4},null,{"$f":"($F6173*Assumptions!$G$37)","v":9815.5082999999977},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6173))*(Misc_calcs!$G$29:$Z$29))","v":5561.6854948900163},null,{"$f":"SUMPRODUCT(($AG6173:$AZ6173)*(Misc_calcs!$G$29:$Z$29))*$BF6173*$G6173","v":582.77255229562661},null,{"$f":"SUMPRODUCT($BF6173*(Misc_calcs!$G$29:$Z$29))*$F6173*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55.743320353950843},null,719.26642327800744,null,638.51587264957743,null,80.750550628430005,null,-5480.9349442615867,null,false]
[null,83214222,"DC03","DC","22kV",20.466000000000001,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6234, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.2059195325803764E-4,1.3166930430250656E-4,1.4433383129227456E-4,1.5838507698188938E-4,1.7398370364136499E-4,1.9130962605820205E-4,2.1056436777707014E-4,2.319737096700213E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.7997499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.8177499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.8542499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.8867499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.9057499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.9397500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":2.9805000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0427499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6234,Demand!$B$9:$B$428,0))*$I6234*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},null,{"$f":"SUMPRODUCT(($AG6234:$AZ6234)*(Misc_calcs!$G$29:$Z$29)*($L6234:$AE6234))*Calcs!$G6234","v":211.04038961760233},null,{"$f":"SUMPRODUCT(($L6234:$AE6234)*(Misc_calcs!$G$29:$Z$29))*$F6234*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.5088811669042048},null,{"$f":"Assumptions!$G$86*$F6234","v":1.2059181180000001E-4},null,{"$f":"($F6234*Assumptions!$G$37)","v":3616.3422},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6234))*(Misc_calcs!$G$29:$Z$29))","v":2049.0999898903515},null,{"$f":"SUMPRODUCT(($AG6234:$AZ6234)*(Misc_calcs!$G$29:$Z$29))*$BF6234*$G6234","v":187.07925501197366},null,{"$f":"SUMPRODUCT($BF6234*(Misc_calcs!$G$29:$Z$29))*$F6234*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.5666959508284188},null,{"$f":"BB6234+BD6234","v":219.54927078450655},null,194.64595096280209,null,24.903319821704457,null,-2024.1966700686471,null,false]
[null,83257541,"DC10","DC","22kV",13.978,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6268, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.2362666013918192E-5,8.9401858265421291E-5,9.7961764420067616E-5,1.0745505226136449E-4,1.1798942610171233E-4,1.2968544577640005E-4,1.4267809385087648E-4,1.5711853651490833E-4,1.7317610231704138E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.0768749999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.1342500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.2077499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.270375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.3191249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.3765000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.4488749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5336249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6268,Demand!$B$9:$B$428,0))*$I6268*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},null,{"$f":"SUMPRODUCT(($AG6268:$AZ6268)*(Misc_calcs!$G$29:$Z$29)*($L6268:$AE6268))*Calcs!$G6268","v":172.50912229265359},null,{"$f":"SUMPRODUCT(($L6268:$AE6268)*(Misc_calcs!$G$29:$Z$29))*$F6268*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.1116777072015562},null,{"$f":"Assumptions!$G$86*$F6268","v":8.2362569400000005E-5},null,{"$f":"($F6268*Assumptions!$G$37)","v":2469.9125999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6268))*(Misc_calcs!$G$29:$Z$29))","v":1399.5074591364864},null,{"$f":"SUMPRODUCT(($AG6268:$AZ6268)*(Misc_calcs!$G$29:$Z$29))*$BF6268*$G6268","v":147.19098871430188},null,{"$f":"SUMPRODUCT($BF6268*(Misc_calcs!$G$29:$Z$29))*$F6268*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.5296400282522575},null,176.62079999985514,null,150.72062874255414,null,25.900171257300997,null,-1373.6072878791854,null,false]
[null,83312959,"DC10","DC","22kV",69.378,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6339, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.0879646893072087E-4,4.359911563894739E-4,4.771268964884884E-4,5.2268799838410182E-4,5.7317846597725194E-4,6.2916169219720693E-4,6.9126760765071725E-4,7.6020070168392726E-4,8.3674902329411134E-4,9.2179428263859751E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.0768749999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.1342500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.2077499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.270375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.3191249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.3765000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.4488749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5336249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6339,Demand!$B$9:$B$428,0))*$I6339*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},null,{"$f":"SUMPRODUCT(($AG6339:$AZ6339)*(Misc_calcs!$G$29:$Z$29)*($L6339:$AE6339))*Calcs!$G6339","v":885.89437223198695},null,{"$f":"SUMPRODUCT(($L6339:$AE6339)*(Misc_calcs!$G$29:$Z$29))*$F6339*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.67654684818575},null,{"$f":"Assumptions!$G$86*$F6339","v":4.0879598940000002E-4},null,{"$f":"($F6339*Assumptions!$G$37)","v":12259.0926},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6339))*(Misc_calcs!$G$29:$Z$29))","v":6946.2747531815112},null,{"$f":"SUMPRODUCT(($AG6339:$AZ6339)*(Misc_calcs!$G$29:$Z$29))*$BF6339*$G6339","v":730.56348655178385},null,{"$f":"SUMPRODUCT($BF6339*(Misc_calcs!$G$29:$Z$29))*$F6339*Assumptions!$G$37*(1+Assumptions!$G$83)","v":86.952864926718249},null,990.57091908017264,null,817.51635147850209,null,173.05456760167056,null,-6773.2201855798403,null,false]
[null,83336265,"NW23","NW","22kV",121.69,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6384, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.1703482810371339E-4,7.8290030492387446E-4,8.5820306508144705E-4,9.4175119798329534E-4,1.0344999949241521E-3,1.1375192218812959E-3,1.2520071296194502E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":2.7806250000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":2.8151250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":2.8634999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":2.9085000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":2.9433749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":2.988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.0404999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1091250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6384,Demand!$B$9:$B$428,0))*$I6384*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},null,{"$f":"SUMPRODUCT(($AG6384:$AZ6384)*(Misc_calcs!$G$29:$Z$29)*($L6384:$AE6384))*Calcs!$G6384","v":1285.5413886738395},null,{"$f":"SUMPRODUCT(($L6384:$AE6384)*(Misc_calcs!$G$29:$Z$29))*$F6384*Assumptions!$G$37*(1+Assumptions!$G$83)","v":291.25848601446472},null,{"$f":"Assumptions!$G$86*$F6384","v":7.1703398700000002E-4},null,{"$f":"($F6384*Assumptions!$G$37)","v":21502.623},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6384))*(Misc_calcs!$G$29:$Z$29))","v":12183.864837767855},null,{"$f":"SUMPRODUCT(($AG6384:$AZ6384)*(Misc_calcs!$G$29:$Z$29))*$BF6384*$G6384","v":1177.2486010448854},null,{"$f":"SUMPRODUCT($BF6384*(Misc_calcs!$G$29:$Z$29))*$F6384*Assumptions!$G$37*(1+Assumptions!$G$83)","v":267.51622409881992},null,1576.7998746883043,null,1444.7648251437054,null,132.03504954459891,null,-12051.829788223256,null,false]
[null,83338161,"NW23","NW","22kV",44.954999999999998,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6429, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.6488865722247053E-4,2.8752758179439222E-4,3.1505731288482904E-4,3.4558891646942631E-4,3.7946878311650295E-4,4.1708464836729612E-4,4.5887063307097954E-4,5.0531290664098619E-4,5.5695605091304879E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":2.7806250000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":2.8151250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":2.8634999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":2.9085000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":2.9433749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":2.988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.0404999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1091250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6429,Demand!$B$9:$B$428,0))*$I6429*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},null,{"$f":"SUMPRODUCT(($AG6429:$AZ6429)*(Misc_calcs!$G$29:$Z$29)*($L6429:$AE6429))*Calcs!$G6429","v":509.23314226897122},null,{"$f":"SUMPRODUCT(($L6429:$AE6429)*(Misc_calcs!$G$29:$Z$29))*$F6429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":42.528982948903689},null,{"$f":"Assumptions!$G$86*$F6429","v":2.6488834649999999E-4},null,{"$f":"($F6429*Assumptions!$G$37)","v":7943.548499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6429))*(Misc_calcs!$G$29:$Z$29))","v":4500.9914025955604},null,{"$f":"SUMPRODUCT(($AG6429:$AZ6429)*(Misc_calcs!$G$29:$Z$29))*$BF6429*$G6429","v":434.90188889779614},null,{"$f":"SUMPRODUCT($BF6429*(Misc_calcs!$G$29:$Z$29))*$F6429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.508698216883246},null,551.76212521787488,null,471.4105871146794,null,80.35153810319548,null,-4420.6398644923647,null,false]
[null,84123611,"DC01","DC","22kV",36.110999999999997,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6490, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.1277709489401917E-4,2.3232240045283954E-4,2.5466818048447794E-4,2.7946074049120523E-4,3.0698355918075491E-4,3.3755408514549656E-4,3.7152789430263745E-4,4.0930336313369187E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.3127499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.3491249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.3611249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.3712499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.3862499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.421125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.469125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6490,Demand!$B$9:$B$428,0))*$I6490*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},null,{"$f":"SUMPRODUCT(($AG6490:$AZ6490)*(Misc_calcs!$G$29:$Z$29)*($L6490:$AE6490))*Calcs!$G6490","v":426.82741114683404},null,{"$f":"SUMPRODUCT(($L6490:$AE6490)*(Misc_calcs!$G$29:$Z$29))*$F6490*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.490219039062087},null,{"$f":"Assumptions!$G$86*$F6490","v":2.127768453E-4},null,{"$f":"($F6490*Assumptions!$G$37)","v":6380.8136999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6490))*(Misc_calcs!$G$29:$Z$29))","v":3615.5110786147989},null,{"$f":"SUMPRODUCT(($AG6490:$AZ6490)*(Misc_calcs!$G$29:$Z$29))*$BF6490*$G6490","v":378.84569723932697},null,{"$f":"SUMPRODUCT($BF6490*(Misc_calcs!$G$29:$Z$29))*$F6490*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.556967033346943},null,{"$f":"BB6490+BD6490","v":453.31763018589612},null,402.40266427267392,null,50.914965913222204,null,-3564.5961127015767,null,false]
[null,93675303,"RBD23","RBD","22kV",190.3,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6595, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.3501467192127675E-3,3.7424147277624405E-3,4.1842913874578155E-3,4.6822894273117008E-3,5.2437960415979753E-3,5.8771919813202043E-3,6.5919870140357557E-3,7.3989740153274381E-3,8.310404269404565E-3,9.3401869142349624E-3,1.0504115874354469E-2,1.182012808901961E-2,1.3308597372578772E-2,1.4992668846860631E-2,1.6898639572298139E-2,1.9056391787139311E-2,2.1499886055797401E-2,2.4267722643381173E-2,2.7403780591065185E-2,3.0957945285977256E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.0843749999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.1185},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.1713750000000003},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.211125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.23475},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.2628750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.3254999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.3944999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6595,Demand!$B$9:$B$428,0))*$I6595*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},null,{"$f":"SUMPRODUCT(($AG6595:$AZ6595)*(Misc_calcs!$G$29:$Z$29)*($L6595:$AE6595))*Calcs!$G6595","v":19336.47572583229},null,{"$f":"SUMPRODUCT(($L6595:$AE6595)*(Misc_calcs!$G$29:$Z$29))*$F6595*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6404.9392471014398},null,{"$f":"Assumptions!$G$86*$F6595","v":1.1213046900000001E-3},null,{"$f":"($F6595*Assumptions!$G$37)","v":33626.01},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6595))*(Misc_calcs!$G$29:$Z$29))","v":19053.245777197983},null,{"$f":"SUMPRODUCT(($AG6595:$AZ6595)*(Misc_calcs!$G$29:$Z$29))*$BF6595*$G6595","v":1939.0614267694184},null,{"$f":"SUMPRODUCT($BF6595*(Misc_calcs!$G$29:$Z$29))*$F6595*Assumptions!$G$37*(1+Assumptions!$G$83)","v":654.21111765829767},null,25741.41497293373,null,2593.2725444277162,null,23148.142428506013,null,4094.8966513080304,null,true]
[null,93944585,"DC01","DC","22kV",39.308,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6645, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.316148000912217E-4,2.52890501980012E-4,2.7721461157220414E-4,3.0420212088361719E-4,3.3416160572338381E-4,3.6743861922680567E-4,4.0442021736446178E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.3127499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.3491249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.3611249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.3712499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.3862499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.421125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.469125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6645,Demand!$B$9:$B$428,0))*$I6645*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},null,{"$f":"SUMPRODUCT(($AG6645:$AZ6645)*(Misc_calcs!$G$29:$Z$29)*($L6645:$AE6645))*Calcs!$G6645","v":449.61297733145415},null,{"$f":"SUMPRODUCT(($L6645:$AE6645)*(Misc_calcs!$G$29:$Z$29))*$F6645*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.390000010941698},null,{"$f":"Assumptions!$G$86*$F6645","v":2.3161452840000002E-4},null,{"$f":"($F6645*Assumptions!$G$37)","v":6945.7235999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6645))*(Misc_calcs!$G$29:$Z$29))","v":3935.6016027855912},null,{"$f":"SUMPRODUCT(($AG6645:$AZ6645)*(Misc_calcs!$G$29:$Z$29))*$BF6645*$G6645","v":412.38588427580146},null,{"$f":"SUMPRODUCT($BF6645*(Misc_calcs!$G$29:$Z$29))*$F6645*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.912725100433537},null,480.00297734239587,null,440.29860937623499,null,39.704367966160873,null,-3895.8972348194302,null,false]
[null,94304000,"BU22","BU","11kV",80.555999999999997,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6700, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.7466067559144332E-4,4.9833271391477277E-4,5.4465958991994023E-4,5.9590233959966278E-4,6.5261339322028546E-4,7.1540942538474758E-4,7.8497898805289924E-4,8.6209106311570271E-4,9.4760464631736595E-4,1.0424794879929813E-3,1.1477881314418807E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.6796250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.6848750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.6961249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7084999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7144999999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.722},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7381249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7628749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6700,Demand!$B$9:$B$428,0))*$I6700*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},null,{"$f":"SUMPRODUCT(($AG6700:$AZ6700)*(Misc_calcs!$G$29:$Z$29)*($L6700:$AE6700))*Calcs!$G6700","v":500.45354648520515},null,{"$f":"SUMPRODUCT(($L6700:$AE6700)*(Misc_calcs!$G$29:$Z$29))*$F6700*Assumptions!$G$37*(1+Assumptions!$G$83)","v":146.36787056284018},null,{"$f":"Assumptions!$G$86*$F6700","v":4.7466011880000001E-4},null,{"$f":"($F6700*Assumptions!$G$37)","v":14234.245199999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6700))*(Misc_calcs!$G$29:$Z$29))","v":8065.4401830160805},null,{"$f":"SUMPRODUCT(($AG6700:$AZ6700)*(Misc_calcs!$G$29:$Z$29))*$BF6700*$G6700","v":399.40719849440325},null,{"$f":"SUMPRODUCT($BF6700*(Misc_calcs!$G$29:$Z$29))*$F6700*Assumptions!$G$37*(1+Assumptions!$G$83)","v":117.22928877263116},null,646.8214170480453,null,516.63648726703445,null,130.18492978101085,null,-7935.2552532350692,null,false]
[null,94373252,"BU12","BU","11kV",12.98,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6745, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,7.6482143715886282E-5,8.3507650241695258E-5,9.1539779643004201E-5,1.0045139740178463E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.7028750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.7152499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.7426249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.7613750000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.7775000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.7962500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.8224999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.8584999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6745,Demand!$B$9:$B$428,0))*$I6745*Assumptions!$G$45*Assumptions!$G$48","v":1.879875},null,{"$f":"SUMPRODUCT(($AG6745:$AZ6745)*(Misc_calcs!$G$29:$Z$29)*($L6745:$AE6745))*Calcs!$G6745","v":68.867386685858136},null,{"$f":"SUMPRODUCT(($L6745:$AE6745)*(Misc_calcs!$G$29:$Z$29))*$F6745*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.1098693374810606},null,{"$f":"Assumptions!$G$86*$F6745","v":7.6482054000000005E-5},null,{"$f":"($F6745*Assumptions!$G$37)","v":2293.5659999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6745))*(Misc_calcs!$G$29:$Z$29))","v":1299.5855501210183},null,{"$f":"SUMPRODUCT(($AG6745:$AZ6745)*(Misc_calcs!$G$29:$Z$29))*$BF6745*$G6745","v":67.357771609973881},null,{"$f":"SUMPRODUCT($BF6745*(Misc_calcs!$G$29:$Z$29))*$F6745*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.0436150898039149},null,71.977256023339194,null,{"$f":"BL6745+BN6745","v":70.401386699777802},null,{"$f":"BP6745-BR6745","v":1.5758693235613919},null,{"$f":"BT6745-BJ6745","v":-1298.0096807974569},null,{"$f":"BV6745>0","v":false}]
[null,94798827,"NW23","NW","22kV",12.03,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6806, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.0884452149623401E-5,7.7395765208597374E-5,8.4840026895634843E-5,9.3099407607355065E-5,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":2.7806250000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":2.8151250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":2.8634999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":2.9085000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":2.9433749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":2.988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.0404999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1091250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6806,Demand!$B$9:$B$428,0))*$I6806*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},null,{"$f":"SUMPRODUCT(($AG6806:$AZ6806)*(Misc_calcs!$G$29:$Z$29)*($L6806:$AE6806))*Calcs!$G6806","v":119.00595200415489},null,{"$f":"SUMPRODUCT(($L6806:$AE6806)*(Misc_calcs!$G$29:$Z$29))*$F6806*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.6713082910692436},null,{"$f":"Assumptions!$G$86*$F6806","v":7.0884368999999997E-5},null,{"$f":"($F6806*Assumptions!$G$37)","v":2125.7009999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6806))*(Misc_calcs!$G$29:$Z$29))","v":1204.4695044650114},null,{"$f":"SUMPRODUCT(($AG6806:$AZ6806)*(Misc_calcs!$G$29:$Z$29))*$BF6806*$G6806","v":116.38015178379463},null,{"$f":"SUMPRODUCT($BF6806*(Misc_calcs!$G$29:$Z$29))*$F6806*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.6143973723353175},null,121.67726029522413,null,118.99454915612995,null,2.6827111390941809,null,-1201.7867933259172,null,false]
[null,95459851,"FTN25","FTN","22kV",44.296999999999997,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6851, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.6101151927446952E-4,2.829147621516449E-4,3.1764210774967125E-4,3.5723230838503655E-4,4.0240648626368861E-4,4.5399641031053622E-4,5.1296183788479923E-4,5.8041061189222087E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.2149999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.2359999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.2787500000000005},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.2997500000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.3147499999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.3323750000000008},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.3732499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4298749999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6851,Demand!$B$9:$B$428,0))*$I6851*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},null,{"$f":"SUMPRODUCT(($AG6851:$AZ6851)*(Misc_calcs!$G$29:$Z$29)*($L6851:$AE6851))*Calcs!$G6851","v":750.5213088609396},null,{"$f":"SUMPRODUCT(($L6851:$AE6851)*(Misc_calcs!$G$29:$Z$29))*$F6851*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.962203587277159},null,{"$f":"Assumptions!$G$86*$F6851","v":2.6101121310000001E-4},null,{"$f":"($F6851*Assumptions!$G$37)","v":7827.2798999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6851))*(Misc_calcs!$G$29:$Z$29))","v":4435.1110257096116},null,{"$f":"SUMPRODUCT(($AG6851:$AZ6851)*(Misc_calcs!$G$29:$Z$29))*$BF6851*$G6851","v":648.03919500413394},null,{"$f":"SUMPRODUCT($BF6851*(Misc_calcs!$G$29:$Z$29))*$F6851*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.44777441228149},null,791.48351244821674,null,683.48696941641538,null,107.99654303180137,null,-4327.11448267781,null,false]
[null,99592848,"HGS33","HGS","22kV",318.36,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C6917, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.5668683355541001E-3,3.9475262132653097E-3,4.3729275059422399E-3,4.8485725933047133E-3,5.3806564416232338E-3,5.9761578087855942E-3,6.6429400317065861E-3,7.3898649107456329E-3,8.2269214048131152E-3,9.1653710760932969E-3,1.0217912478253904E-2,1.1398866970572439E-2,1.2724388767028336E-2,1.4212702399117264E-2,1.5884371189632884E-2,1.776260080838021E-2,1.9873582517033226E-2,2.2246881317395099E-2,2.4915874904521886E-2,2.7918250104129138E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C6917,Demand!$B$9:$B$428,0))*$I6917*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG6917:$AZ6917)*(Misc_calcs!$G$29:$Z$29)*($L6917:$AE6917))*Calcs!$G6917","v":10329.759082127615},null,{"$f":"SUMPRODUCT(($L6917:$AE6917)*(Misc_calcs!$G$29:$Z$29))*$F6917*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10252.320585325233},null,{"$f":"Assumptions!$G$86*$F6917","v":1.8758726280000001E-3},null,{"$f":"($F6917*Assumptions!$G$37)","v":56254.212},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH6917))*(Misc_calcs!$G$29:$Z$29))","v":31874.888731627692},null,{"$f":"SUMPRODUCT(($AG6917:$AZ6917)*(Misc_calcs!$G$29:$Z$29))*$BF6917*$G6917","v":1854.2047461444638},null,{"$f":"SUMPRODUCT($BF6917*(Misc_calcs!$G$29:$Z$29))*$F6917*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1830.9535881016916},null,20582.079667452846,null,3685.1583342461554,null,16896.92133320669,null,-14977.967398421002,null,false]
[null,107833840,"SS12","SS","22kV",30.87,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7016, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8189551436898377E-4,1.9617748023734752E-4,2.1576813858722381E-4,2.3758838793151667E-4,2.6190682421763621E-4,2.8902551800361721E-4,3.192842757595688E-4,3.5306545111705767E-4,3.9079937768285032E-4,4.3297050441528989E-4,4.8012432517729016E-4,5.3287520609222568E-4,5.9191522792203361E-4,6.5802417606916663E-4,7.3208082821169006E-4,8.1507570928107892E-4,9.0812550578769815E-4,1.0124893567321279E-3,1.1295872668992386E-3,1.2610209206554029E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.5967499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.6020000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.6218749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.6428749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.6589999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.6743749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7017500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7313749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7016,Demand!$B$9:$B$428,0))*$I7016*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},null,{"$f":"SUMPRODUCT(($AG7016:$AZ7016)*(Misc_calcs!$G$29:$Z$29)*($L7016:$AE7016))*Calcs!$G7016","v":537.26252637178811},null,{"$f":"SUMPRODUCT(($L7016:$AE7016)*(Misc_calcs!$G$29:$Z$29))*$F7016*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46.447280402385751},null,{"$f":"Assumptions!$G$86*$F7016","v":1.8189530100000002E-4},null,{"$f":"($F7016*Assumptions!$G$37)","v":5454.7290000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7016))*(Misc_calcs!$G$29:$Z$29))","v":3090.7708730536087},null,{"$f":"SUMPRODUCT(($AG7016:$AZ7016)*(Misc_calcs!$G$29:$Z$29))*$BF7016*$G7016","v":195.98580042485929},null,{"$f":"SUMPRODUCT($BF7016*(Misc_calcs!$G$29:$Z$29))*$F7016*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.215260652115976},null,583.7098067741739,null,213.20106107697526,null,370.50874569719861,null,-2720.26212735641,null,false]
[null,110638619,"MGE33","MGE","22kV",32.941000000000003,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7061, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,1.940984819834368E-4,2.1258907451105936E-4,2.3531636547667091E-4,2.608107649109964E-4,2.894288198076714E-4,3.2157459800019638E-4,3.5770615680813891E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.0699999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.1026249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.1191249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.1228749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.133},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.1716250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.22525},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7061,Demand!$B$9:$B$428,0))*$I7061*Assumptions!$G$45*Assumptions!$G$48","v":2.2293749999999997},null,{"$f":"SUMPRODUCT(($AG7061:$AZ7061)*(Misc_calcs!$G$29:$Z$29)*($L7061:$AE7061))*Calcs!$G7061","v":316.43617511703553},null,{"$f":"SUMPRODUCT(($L7061:$AE7061)*(Misc_calcs!$G$29:$Z$29))*$F7061*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21.534276421030786},null,{"$f":"Assumptions!$G$86*$F7061","v":1.9409825430000003E-4},null,{"$f":"($F7061*Assumptions!$G$37)","v":5820.6747000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7061))*(Misc_calcs!$G$29:$Z$29))","v":3298.1238525837039},null,{"$f":"SUMPRODUCT(($AG7061:$AZ7061)*(Misc_calcs!$G$29:$Z$29))*$BF7061*$G7061","v":287.44815249002323},null,{"$f":"SUMPRODUCT($BF7061*(Misc_calcs!$G$29:$Z$29))*$F7061*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.602610098628059},null,337.9704515380663,null,307.05076258865131,null,30.91968894941499,null,-3267.2041636342888,null,false]
[null,117087751,"MGE13","MGE","22kV",35.000999999999998,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7122, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.2578181568041006E-4,5.6825407825366854E-4,6.1445045926618097E-4,6.6471057888522838E-4,7.1940577192282969E-4,7.7894209417083923E-4,8.4376361651013827E-4,9.1435603451811001E-4,9.9125062398095496E-4,1.0750285756599902E-3,1.1663257458892438E-3,1.2658378631231E-3,1.3743262344380004E-3,1.492624000254625E-3,1.6216429902233252E-3,1.762381238345959E-3,1.9159312210361244E-3,2.0834888879952031E-3,2.2663635625572204E-3,2.4659887955892626E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8294999999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8249999999999993},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8602499999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8729999999999984},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8482500000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8332499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.8759999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9457499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7122,Demand!$B$9:$B$428,0))*$I7122*Assumptions!$G$45*Assumptions!$G$48","v":6.9262499999999996},null,{"$f":"SUMPRODUCT(($AG7122:$AZ7122)*(Misc_calcs!$G$29:$Z$29)*($L7122:$AE7122))*Calcs!$G7122","v":5381.9347278870218},null,{"$f":"SUMPRODUCT(($L7122:$AE7122)*(Misc_calcs!$G$29:$Z$29))*$F7122*Assumptions!$G$37*(1+Assumptions!$G$83)","v":122.97658482645046},null,{"$f":"Assumptions!$G$86*$F7122","v":2.0623639229999999E-4},null,{"$f":"($F7122*Assumptions!$G$37)","v":6184.6766999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7122))*(Misc_calcs!$G$29:$Z$29))","v":3504.3754884272535},null,{"$f":"SUMPRODUCT(($AG7122:$AZ7122)*(Misc_calcs!$G$29:$Z$29))*$BF7122*$G7122","v":966.55207228216716},null,{"$f":"SUMPRODUCT($BF7122*(Misc_calcs!$G$29:$Z$29))*$F7122*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.131010735430923},null,5504.9113127134724,null,988.68308301759805,null,4516.2282296958747,null,1011.8527412686212,null,true]
[null,120475012,"LD03","LD","22kV",210.42999999999998,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7167, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6035007266599587E-3,1.7291936910805109E-3,1.8659634869086089E-3,2.0148384676827707E-3,2.1769454858000361E-3,2.3535195138913731E-3,2.5459142180549368E-3,2.7556135779102297E-3,2.984244657963285E-3,3.2335916452593521E-3,3.5056112798419487E-3,3.8024498172425751E-3,4.1264616762107026E-3,4.4802299402887016E-3,4.8665888987830478E-3,5.2886488313385197E-3,5.7498232608585997E-3,6.2538589221230196E-3,6.8048687183418655E-3,7.407367965284661E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.553375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.5631249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.5799999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.5875000000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.5841250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.5848749999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6148749999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6347499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7167,Demand!$B$9:$B$428,0))*$I7167*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},null,{"$f":"SUMPRODUCT(($AG7167:$AZ7167)*(Misc_calcs!$G$29:$Z$29)*($L7167:$AE7167))*Calcs!$G7167","v":5503.0778066736648},null,{"$f":"SUMPRODUCT(($L7167:$AE7167)*(Misc_calcs!$G$29:$Z$29))*$F7167*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2225.9760292876445},null,{"$f":"Assumptions!$G$86*$F7167","v":1.239916689E-3},null,{"$f":"($F7167*Assumptions!$G$37)","v":37182.980999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7167))*(Misc_calcs!$G$29:$Z$29))","v":21068.704723572097},null,{"$f":"SUMPRODUCT(($AG7167:$AZ7167)*(Misc_calcs!$G$29:$Z$29))*$BF7167*$G7167","v":1970.1263894118626},null,{"$f":"SUMPRODUCT($BF7167*(Misc_calcs!$G$29:$Z$29))*$F7167*Assumptions!$G$37*(1+Assumptions!$G$83)","v":799.93675887522397},null,7729.0538359613092,null,2770.0631482870867,null,4958.9906876742225,null,-16109.714035897874,null,false]
[null,125893731,"MC22","MC","22kV",23.2,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7248, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.6893953004596776E-4,5.0893276494693102E-4,5.5258715730819804E-4,6.0024975697449314E-4,6.5230121392734371E-4,7.0915907518988178E-4,7.7128140806201144E-4,8.3917078217236331E-4,9.1337864607981428E-4,9.945101377288987E-4,1.0832293719928773E-3,1.1802652528613835E-3,1.2864178625860744E-3,1.4025654853309375E-3,1.5296723286318142E-3,1.6687970123048896E-3,1.8211019014143892E-3,1.9878633675792521E-3,2.1704830713373422E-3,2.3705003675710858E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":6.1357499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":6.1132499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":6.0982499999999984},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":6.0660000000000007},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":6.0157499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9879999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9857499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7248,Demand!$B$9:$B$428,0))*$I7248*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},null,{"$f":"SUMPRODUCT(($AG7248:$AZ7248)*(Misc_calcs!$G$29:$Z$29)*($L7248:$AE7248))*Calcs!$G7248","v":4551.4637863093203},null,{"$f":"SUMPRODUCT(($L7248:$AE7248)*(Misc_calcs!$G$29:$Z$29))*$F7248*Assumptions!$G$37*(1+Assumptions!$G$83)","v":76.00711478881162},null,{"$f":"Assumptions!$G$86*$F7248","v":1.3670136E-4},null,{"$f":"($F7248*Assumptions!$G$37)","v":4099.4399999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7248))*(Misc_calcs!$G$29:$Z$29))","v":2322.8339570730063},null,{"$f":"SUMPRODUCT(($AG7248:$AZ7248)*(Misc_calcs!$G$29:$Z$29))*$BF7248*$G7248","v":584.69270760215841},null,{"$f":"SUMPRODUCT($BF7248*(Misc_calcs!$G$29:$Z$29))*$F7248*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.7233588354257172},null,4627.4709010981323,null,594.41606643758416,null,4033.0548346605483,null,1710.220877587542,null,true]
[null,128404017,"MGE12","MGE","22kV",26.602,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7272, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2798347950734974E-4,3.552039853898955E-4,3.8489851140836038E-4,4.1730171111398608E-4,4.5267107300027599E-4,4.9128917893028205E-4,5.3346618829105952E-4,5.7954257059350403E-4,6.2989211153279575E-4,6.8492522005459745E-4,7.4509256675873103E-4,8.108890870413177E-4,8.8285838575708256E-4,9.6159758390731618E-4,1.0477626519607914E-3,1.1420742789331182E-3,1.2453243313269916E-3,1.3583829615181388E-3,1.4822064312109704E-3,1.6178457222405947E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.9092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.8766249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.8548749999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.8424999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.8166250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7974999999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7945000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.8008749999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7272,Demand!$B$9:$B$428,0))*$I7272*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},null,{"$f":"SUMPRODUCT(($AG7272:$AZ7272)*(Misc_calcs!$G$29:$Z$29)*($L7272:$AE7272))*Calcs!$G7272","v":1398.7223841725822},null,{"$f":"SUMPRODUCT(($L7272:$AE7272)*(Misc_calcs!$G$29:$Z$29))*$F7272*Assumptions!$G$37*(1+Assumptions!$G$83)","v":59.94527188338246},null,{"$f":"Assumptions!$G$86*$F7272","v":1.5674696460000001E-4},null,{"$f":"($F7272*Assumptions!$G$37)","v":4700.5733999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7272))*(Misc_calcs!$G$29:$Z$29))","v":2663.4495226748327},null,{"$f":"SUMPRODUCT(($AG7272:$AZ7272)*(Misc_calcs!$G$29:$Z$29))*$BF7272*$G7272","v":299.63007136718653},null,{"$f":"SUMPRODUCT($BF7272*(Misc_calcs!$G$29:$Z$29))*$F7272*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.784063581055564},null,1458.6676560559647,null,312.41413494824212,null,1146.2535211077225,null,-1517.1960015671102,null,false]
[null,150221470,"MTN31","MTN","22kV",55.599999999999994,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7377, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1238378392480952E-3,1.2196836953038519E-3,1.3243037045834402E-3,1.4385295899905959E-3,1.5632735988948411E-3,1.6995364043343719E-3,1.8484157882865449E-3,2.0111161848613535E-3,2.188959169053348E-3,2.3833949852468438E-3,2.5960152190863785E-3,2.8285667266850396E-3,3.0829669465424884E-3,3.3613207320862121E-3,3.6659388565486581E-3,3.9993583570755113E-3,4.3643649016655191E-3,4.7640173809226907E-3,5.2016749468256993E-3,5.6810267429720845E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.5364999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.5526249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.5826250000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.6039999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.6115000000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.6489999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.6913749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7377,Demand!$B$9:$B$428,0))*$I7377*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},null,{"$f":"SUMPRODUCT(($AG7377:$AZ7377)*(Misc_calcs!$G$29:$Z$29)*($L7377:$AE7377))*Calcs!$G7377","v":3710.2145297121515},null,{"$f":"SUMPRODUCT(($L7377:$AE7377)*(Misc_calcs!$G$29:$Z$29))*$F7377*Assumptions!$G$37*(1+Assumptions!$G$83)","v":436.54383615773764},null,{"$f":"Assumptions!$G$86*$F7377","v":3.2761187999999996E-4},null,{"$f":"($F7377*Assumptions!$G$37)","v":9824.5199999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7377))*(Misc_calcs!$G$29:$Z$29))","v":5566.7917247094474},null,{"$f":"SUMPRODUCT(($AG7377:$AZ7377)*(Misc_calcs!$G$29:$Z$29))*$BF7377*$G7377","v":470.58379806008008},null,{"$f":"SUMPRODUCT($BF7377*(Misc_calcs!$G$29:$Z$29))*$F7377*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55.845724155547039},null,4146.7583658698895,null,526.42952221562712,null,3620.3288436542625,null,-1946.4628810551849,null,false]
[null,48480674,"MGE22","MGE","22kV",25,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7422, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4730767279639114E-4,1.4730767279639114E-4,1.5563920655437804E-4,1.6954404465310989E-4,1.8486587895335496E-4,2.0175759651446331E-4,2.2038915293017984E-4,2.4094951901425064E-4,2.6364885259819566E-4,2.887209217109567E-4,3.1642580849423159E-4,3.4705292665493587E-4,3.8092438911035455E-4,4.1839876679019552E-4,4.5987528437669103E-4,5.0579850414919658E-4,5.5666355512063457E-4,6.1302197138480283E-4,6.7548821112010048E-4,7.4474693611066133E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.145},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.1603749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.1877499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.1989999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2001249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2199999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2601249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2886249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7422,Demand!$B$9:$B$428,0))*$I7422*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},null,{"$f":"SUMPRODUCT(($AG7422:$AZ7422)*(Misc_calcs!$G$29:$Z$29)*($L7422:$AE7422))*Calcs!$G7422","v":488.9405256452892},null,{"$f":"SUMPRODUCT(($L7422:$AE7422)*(Misc_calcs!$G$29:$Z$29))*$F7422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.390071310576715},null,{"$f":"Assumptions!$G$86*$F7422","v":1.4730750000000001E-4},null,{"$f":"($F7422*Assumptions!$G$37)","v":4417.5},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7422))*(Misc_calcs!$G$29:$Z$29))","v":2503.0538330528088},null,{"$f":"SUMPRODUCT(($AG7422:$AZ7422)*(Misc_calcs!$G$29:$Z$29))*$BF7422*$G7422","v":224.57720771080756},null,{"$f":"SUMPRODUCT($BF7422*(Misc_calcs!$G$29:$Z$29))*$F7422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.290686816552233},null,513.33059695586587,null,235.86789452735979,null,277.46270242850608,null,-2225.5911306243029,null,false]
[null,48482772,"EB32","EB","22kV",343.89,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7483, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0263054239180378E-3,2.0263054239180378E-3,2.0263054239180378E-3,2.0263054239180378E-3,2.0263054239180378E-3,2.0263054239180378E-3,2.0371379779993691E-3,2.2154654831225613E-3,2.411663445715348E-3,2.6276301928324251E-3,2.8654728562854306E-3,3.1275308460197984E-3,3.4164019998163676E-3,3.7349717173091098E-3,4.0864454219730131E-3,4.4743847345448118E-3,4.902747785777868E-3,5.3759341460402829E-3,5.898834904645568E-3,6.4768884936310259E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.0727500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.1323749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.1848749999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.2212499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.2568749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.31725},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.397125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7483,Demand!$B$9:$B$428,0))*$I7483*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},null,{"$f":"SUMPRODUCT(($AG7483:$AZ7483)*(Misc_calcs!$G$29:$Z$29)*($L7483:$AE7483))*Calcs!$G7483","v":5796.4492981028288},null,{"$f":"SUMPRODUCT(($L7483:$AE7483)*(Misc_calcs!$G$29:$Z$29))*$F7483*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3205.2072376836186},null,{"$f":"Assumptions!$G$86*$F7483","v":2.0263030469999999E-3},null,{"$f":"($F7483*Assumptions!$G$37)","v":60765.36299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7483))*(Misc_calcs!$G$29:$Z$29))","v":34431.007305941217},null,{"$f":"SUMPRODUCT(($AG7483:$AZ7483)*(Misc_calcs!$G$29:$Z$29))*$BF7483*$G7483","v":3815.0852460551423},null,{"$f":"SUMPRODUCT($BF7483*(Misc_calcs!$G$29:$Z$29))*$F7483*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2136.3845961000934},null,9001.6565357864474,null,5951.4698421552357,null,3050.1866936312117,null,-31380.820612310006,null,false]
[null,49221543,"NB32","NB","11kV",21.963999999999999,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7520, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7468617018337931E-4,5.2118929901979246E-4,5.7257341026029378E-4,6.2936859532602149E-4,6.9216371725962743E-4,7.6161301257746811E-4,8.3844344104175164E-4,9.2346286855863604E-4,1.0175691781510957E-3,1.1217604148149468E-3,1.2371460821709317E-3,1.3649597223181873E-3,1.5065729253341134E-3,1.6635109316302903E-3,1.837470009061835E-3,2.0303368075192691E-3,2.2442099169539377E-3,2.4814238806748186E-3,2.7445759446123787E-3,3.0365558554154796E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.605375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6001249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6076250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.617375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.617},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6241249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6391249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6578749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7520,Demand!$B$9:$B$428,0))*$I7520*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},null,{"$f":"SUMPRODUCT(($AG7520:$AZ7520)*(Misc_calcs!$G$29:$Z$29)*($L7520:$AE7520))*Calcs!$G7520","v":1038.7494954615349},null,{"$f":"SUMPRODUCT(($L7520:$AE7520)*(Misc_calcs!$G$29:$Z$29))*$F7520*Assumptions!$G$37*(1+Assumptions!$G$83)","v":83.692806565568134},null,{"$f":"Assumptions!$G$86*$F7520","v":1.2941847719999999E-4},null,{"$f":"($F7520*Assumptions!$G$37)","v":3881.0387999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7520))*(Misc_calcs!$G$29:$Z$29))","v":2199.0829755668756},null,{"$f":"SUMPRODUCT(($AG7520:$AZ7520)*(Misc_calcs!$G$29:$Z$29))*$BF7520*$G7520","v":107.43269685007087},null,{"$f":"SUMPRODUCT($BF7520*(Misc_calcs!$G$29:$Z$29))*$F7520*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.7149161664383588},null,1122.4423020271031,null,116.14761301650923,null,1006.2946890105939,null,-1192.7882865562817,null,false]
[null,49276654,"MTN35","MTN","22kV",239.84000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7588, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1834242877791719E-3,5.69122388803984E-3,6.2523222872349696E-3,6.8725079176376359E-3,7.5582109792182248E-3,8.316575529802403E-3,9.1555397422807203E-3,1.008392525929263E-2,1.1111536682196268E-2,1.2249272349718489E-2,1.3509247693857054E-2,1.4904932607939996E-2,1.6451304425975862E-2,1.8165018295493031E-2,2.0064596930130692E-2,2.2170641955719432E-2,2.4506069317165931E-2,2.7096371496132247E-2,2.996990960461815E-2,3.3158238770845415E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7588,Demand!$B$9:$B$428,0))*$I7588*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG7588:$AZ7588)*(Misc_calcs!$G$29:$Z$29)*($L7588:$AE7588))*Calcs!$G7588","v":20718.64938333596},null,{"$f":"SUMPRODUCT(($L7588:$AE7588)*(Misc_calcs!$G$29:$Z$29))*$F7588*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9979.493341317384},null,{"$f":"Assumptions!$G$86*$F7588","v":1.4132092320000003E-3},null,{"$f":"($F7588*Assumptions!$G$37)","v":42379.728000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7588))*(Misc_calcs!$G$29:$Z$29))","v":24013.297252775428},null,{"$f":"SUMPRODUCT(($AG7588:$AZ7588)*(Misc_calcs!$G$29:$Z$29))*$BF7588*$G7588","v":2145.162234347441},null,{"$f":"SUMPRODUCT($BF7588*(Misc_calcs!$G$29:$Z$29))*$F7588*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1039.162759883968},null,30698.142724653342,null,3184.3249942314087,null,27513.817730421935,null,3500.5204776465071,null,true]
[null,49303547,"RBD23","RBD","22kV",40.36,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7633, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.6992760471756778E-4,1.0848419452016906E-3,1.2143017874332001E-3,1.3602099843248478E-3,1.5247233365553619E-3,1.7102869133868029E-3,1.9196730499408949E-3,2.1560256615519033E-3,2.4229106038792334E-3,2.7243729076627432E-3,3.0650018310124554E-3,3.450004801847558E-3,3.8852914707065084E-3,4.3775692621092557E-3,4.9344520037740468E-3,5.564583430472927E-3,6.2777776067918824E-3,7.0851785946865944E-3,7.2781976141662666E-3,7.2781976141662666E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.0843749999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.1185},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.1713750000000003},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.211125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.23475},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.2628750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.3254999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.3944999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7633,Demand!$B$9:$B$428,0))*$I7633*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},null,{"$f":"SUMPRODUCT(($AG7633:$AZ7633)*(Misc_calcs!$G$29:$Z$29)*($L7633:$AE7633))*Calcs!$G7633","v":5481.480918597792},null,{"$f":"SUMPRODUCT(($L7633:$AE7633)*(Misc_calcs!$G$29:$Z$29))*$F7633*Assumptions!$G$37*(1+Assumptions!$G$83)","v":385.19224455093052},null,{"$f":"Assumptions!$G$86*$F7633","v":2.3781322800000001E-4},null,{"$f":"($F7633*Assumptions!$G$37)","v":7131.6119999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7633))*(Misc_calcs!$G$29:$Z$29))","v":4040.9301080804553},null,{"$f":"SUMPRODUCT(($AG7633:$AZ7633)*(Misc_calcs!$G$29:$Z$29))*$BF7633*$G7633","v":411.24813023864277},null,{"$f":"SUMPRODUCT($BF7633*(Misc_calcs!$G$29:$Z$29))*$F7633*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.426774335698717},null,5866.6731631487228,null,440.6749045743415,null,5425.998258574381,null,1385.0681504939257,null,true]
[null,49317529,"STO21","STO","22kV",648.04999999999995,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7678, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.8258849698758185E-3,6.5935711467069117E-3,7.4741520549465885E-3,8.4850759129912849E-3,9.646568680639598E-3,1.0982084525946047E-2,1.251883021942269E-2,1.4288375682757891E-2,1.6327364951875735E-2,1.8678344185856913E-2,2.1390726120659023E-2,2.4521913595873801E-2,2.8138608551182859E-2,3.2318337286896905E-2,3.7151227915262777E-2,4.2742081919007469E-2,4.9212788724353737E-2,5.6705140355027987E-2,6.5384112757187196E-2,7.5441691501102109E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7678,Demand!$B$9:$B$428,0))*$I7678*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG7678:$AZ7678)*(Misc_calcs!$G$29:$Z$29)*($L7678:$AE7678))*Calcs!$G7678","v":24664.794466778734},null,{"$f":"SUMPRODUCT(($L7678:$AE7678)*(Misc_calcs!$G$29:$Z$29))*$F7678*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46751.223430820035},null,{"$f":"Assumptions!$G$86*$F7678","v":3.8185050149999998E-3},null,{"$f":"($F7678*Assumptions!$G$37)","v":114510.43499999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7678))*(Misc_calcs!$G$29:$Z$29))","v":64884.161460394898},null,{"$f":"SUMPRODUCT(($AG7678:$AZ7678)*(Misc_calcs!$G$29:$Z$29))*$BF7678*$G7678","v":3935.307135954924},null,{"$f":"SUMPRODUCT($BF7678*(Misc_calcs!$G$29:$Z$29))*$F7678*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7586.7779547999653},null,71416.017897598766,null,11522.085090754888,null,59893.932806843877,null,-4990.2286535510211,null,false]
[null,49338431,"MTN22","MTN","22kV",288,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7739, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.0511742413063719E-3,7.9122898552141975E-3,8.8857036045662911E-3,9.9865483346526437E-3,1.1232036961418558E-2,1.2641751988514792E-2,1.4237975649189778E-2,1.6046066403804422E-2,1.809488833498904E-2,2.0417300908800898E-2,2.3050717628035546E-2,2.603774331177653E-2,2.9426901114675552E-2,3.3273461974712565E-2,3.7640390977134522E-2,4.2599427176716782E-2,4.8232315766761E-2,5.1935602400393577E-2,5.1935602400393577E-2,5.1935602400393577E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7739,Demand!$B$9:$B$428,0))*$I7739*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG7739:$AZ7739)*(Misc_calcs!$G$29:$Z$29)*($L7739:$AE7739))*Calcs!$G7739","v":30564.986702320795},null,{"$f":"SUMPRODUCT(($L7739:$AE7739)*(Misc_calcs!$G$29:$Z$29))*$F7739*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20449.816883278872},null,{"$f":"Assumptions!$G$86*$F7739","v":1.6969824E-3},null,{"$f":"($F7739*Assumptions!$G$37)","v":50889.599999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7739))*(Misc_calcs!$G$29:$Z$29))","v":28835.180156768361},null,{"$f":"SUMPRODUCT(($AG7739:$AZ7739)*(Misc_calcs!$G$29:$Z$29))*$BF7739*$G7739","v":2231.8641273932049},null,{"$f":"SUMPRODUCT($BF7739*(Misc_calcs!$G$29:$Z$29))*$F7739*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1498.3915636993738},null,51014.803585599671,null,3730.2556910925787,null,47284.547894507094,null,18449.367737738732,null,true]
[null,49644436,"DMA23","DMA","22kV",199.35,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7851, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.0582304880714551E-3,3.4349483878422602E-3,3.8620764967880515E-3,4.3466331563162819E-3,4.8966373701735304E-3,5.5212536279672392E-3,6.2309578923472279E-3,7.0377278622135997E-3,7.9552610839340888E-3,8.999225010229539E-3,1.0187543712216484E-2,1.1540726645677159E-2,1.3082245671276443E-2,1.4838967445459478E-2,1.684164935170996E-2,1.9125508350908246E-2,2.1730873517874262E-2,2.4703934625437074E-2,2.8097600968114596E-2,3.1972486719836345E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7851,Demand!$B$9:$B$428,0))*$I7851*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG7851:$AZ7851)*(Misc_calcs!$G$29:$Z$29)*($L7851:$AE7851))*Calcs!$G7851","v":6619.6551636571376},null,{"$f":"SUMPRODUCT(($L7851:$AE7851)*(Misc_calcs!$G$29:$Z$29))*$F7851*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6615.1126094761557},null,{"$f":"Assumptions!$G$86*$F7851","v":1.1746300050000001E-3},null,{"$f":"($F7851*Assumptions!$G$37)","v":35225.144999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7851))*(Misc_calcs!$G$29:$Z$29))","v":19959.351264763096},null,{"$f":"SUMPRODUCT(($AG7851:$AZ7851)*(Misc_calcs!$G$29:$Z$29))*$BF7851*$G7851","v":707.83434445699038},null,{"$f":"SUMPRODUCT($BF7851*(Misc_calcs!$G$29:$Z$29))*$F7851*Assumptions!$G$37*(1+Assumptions!$G$83)","v":717.91466304794517},null,13234.767773133293,null,1425.7490075049354,null,11809.018765628358,null,-8150.3324991347381,null,false]
[null,49670399,"RBD12","RBD","22kV",83.863,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7888, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.9414653454895002E-4,4.9414653454895002E-4,4.9414653454895002E-4,4.9414653454895002E-4,4.9414653454895002E-4,5.4116211513280193E-4,5.9941489107246445E-4,6.6480933787821579E-4,7.3827208138913685E-4,8.208541100089865E-4,9.1374782132914751E-4,1.0183064374069413E-3,1.1360661207823427E-3,1.2687711701490781E-3,1.418402728059538E-3,1.5872114940779889E-3,1.7777550064781615E-3,1.9929401351372156E-3,2.2360715191107709E-3,2.5109067860849968E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7888,Demand!$B$9:$B$428,0))*$I7888*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG7888:$AZ7888)*(Misc_calcs!$G$29:$Z$29)*($L7888:$AE7888))*Calcs!$G7888","v":787.68767667414659},null,{"$f":"SUMPRODUCT(($L7888:$AE7888)*(Misc_calcs!$G$29:$Z$29))*$F7888*Assumptions!$G$37*(1+Assumptions!$G$83)","v":250.22177705577812},null,{"$f":"Assumptions!$G$86*$F7888","v":4.9414595489999998E-4},null,{"$f":"($F7888*Assumptions!$G$37)","v":14818.5921},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7888))*(Misc_calcs!$G$29:$Z$29))","v":8396.54414405231},null,{"$f":"SUMPRODUCT(($AG7888:$AZ7888)*(Misc_calcs!$G$29:$Z$29))*$BF7888*$G7888","v":395.25602110359262},null,{"$f":"SUMPRODUCT($BF7888*(Misc_calcs!$G$29:$Z$29))*$F7888*Assumptions!$G$37*(1+Assumptions!$G$83)","v":127.05189063155781},null,1037.9094537299247,null,522.30791173515047,null,515.60154199477427,null,-7880.9426020575356,null,false]
[null,49786528,"MTN23","MTN","22kV",53.92,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7949, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1967850888974533E-3,1.3201365107334709E-3,1.4570994400743421E-3,1.6092275524336008E-3,1.7782555358467037E-3,1.9661204550082828E-3,2.1749856582337001E-3,2.407267531576246E-3,2.6656654409871992E-3,2.9531952443634813E-3,3.2732268012175582E-3,3.6295259591213906E-3,4.0263015536876213E-3,4.4682580234035301E-3,4.9606543129646127E-3,5.5093698198031456E-3,6.1209782293247085E-3,6.8028301861315444E-3,7.56314586254712E-3,8.4111186135419069E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0984999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0883749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0816249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0834999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0819999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0842499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.0928749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1116250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7949,Demand!$B$9:$B$428,0))*$I7949*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},null,{"$f":"SUMPRODUCT(($AG7949:$AZ7949)*(Misc_calcs!$G$29:$Z$29)*($L7949:$AE7949))*Calcs!$G7949","v":3783.926792621477},null,{"$f":"SUMPRODUCT(($L7949:$AE7949)*(Misc_calcs!$G$29:$Z$29))*$F7949*Assumptions!$G$37*(1+Assumptions!$G$83)","v":548.31411415277557},null,{"$f":"Assumptions!$G$86*$F7949","v":3.1771281600000004E-4},null,{"$f":"($F7949*Assumptions!$G$37)","v":9527.6639999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7949))*(Misc_calcs!$G$29:$Z$29))","v":5398.5865071282979},null,{"$f":"SUMPRODUCT(($AG7949:$AZ7949)*(Misc_calcs!$G$29:$Z$29))*$BF7949*$G7949","v":361.41536688054725},null,{"$f":"SUMPRODUCT($BF7949*(Misc_calcs!$G$29:$Z$29))*$F7949*Assumptions!$G$37*(1+Assumptions!$G$83)","v":52.521861573387071},null,4332.2409067742528,null,413.93722845393432,null,3918.3036783203183,null,-1480.2828288079795,null,false]
[null,49858635,"MTN31","MTN","22kV",27.941000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C7994, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.5423893869394644E-4,5.9954990340787574E-4,6.4883924315446706E-4,7.0246873581104267E-4,7.6083376487208313E-4,8.2436648344926921E-4,8.9353927879182345E-4,9.6886856603656106E-4,1.0509189426502078E-3,1.1403077380444636E-3,1.2377099961523397E-3,1.3438639323805159E-3,1.4595769103274672E-3,1.5857319880144254E-3,1.7232950881528823E-3,1.8733228522084754E-3,2.0369712437611886E-3,2.215504972954314E-3,2.4103078207228035E-3,2.6228939490539247E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.5364999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.5526249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.5826250000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.6039999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.6115000000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.6489999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.6913749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C7994,Demand!$B$9:$B$428,0))*$I7994*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},null,{"$f":"SUMPRODUCT(($AG7994:$AZ7994)*(Misc_calcs!$G$29:$Z$29)*($L7994:$AE7994))*Calcs!$G7994","v":1760.9576877507475},null,{"$f":"SUMPRODUCT(($L7994:$AE7994)*(Misc_calcs!$G$29:$Z$29))*$F7994*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.15338210435071},null,{"$f":"Assumptions!$G$86*$F7994","v":1.6463675430000002E-4},null,{"$f":"($F7994*Assumptions!$G$37)","v":4937.1747000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH7994))*(Misc_calcs!$G$29:$Z$29))","v":2797.5130859731416},null,{"$f":"SUMPRODUCT(($AG7994:$AZ7994)*(Misc_calcs!$G$29:$Z$29))*$BF7994*$G7994","v":236.48528599994066},null,{"$f":"SUMPRODUCT($BF7994*(Misc_calcs!$G$29:$Z$29))*$F7994*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.103413340505393},null,1865.1110698550981,null,250.58869934044606,null,1614.522370514652,null,-1182.9907154584896,null,false]
[null,50001568,"MGE23","MGE","22kV",72.738,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8055, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.2859462015455588E-4,4.2859462015455588E-4,4.5283538425409394E-4,4.9329178879911617E-4,5.3787097213236525E-4,5.8701776221076131E-4,6.4122664823341676E-4,7.0104744456234245E-4,7.6709160961150225E-4,8.4003929613646279E-4,9.2064721833013665E-4,1.0097574311610689E-3,1.1083071286043587E-3,1.2173395799514094E-3,1.3380163373996699E-3,1.4716308637921702E-3,1.6196237468945889E-3,1.7835996861835113E-3,1.9653464600181544E-3,2.1668561055526911E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.4087499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.423},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.4404999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.4569999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.4670000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.4794999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5002499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5284999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8055,Demand!$B$9:$B$428,0))*$I8055*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},null,{"$f":"SUMPRODUCT(($AG8055:$AZ8055)*(Misc_calcs!$G$29:$Z$29)*($L8055:$AE8055))*Calcs!$G8055","v":957.50237547703648},null,{"$f":"SUMPRODUCT(($L8055:$AE8055)*(Misc_calcs!$G$29:$Z$29))*$F8055*Assumptions!$G$37*(1+Assumptions!$G$83)","v":206.46943238135387},null,{"$f":"Assumptions!$G$86*$F8055","v":4.2859411740000001E-4},null,{"$f":"($F8055*Assumptions!$G$37)","v":12852.804599999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8055))*(Misc_calcs!$G$29:$Z$29))","v":7282.6851883438076},null,{"$f":"SUMPRODUCT(($AG8055:$AZ8055)*(Misc_calcs!$G$29:$Z$29))*$BF8055*$G8055","v":437.75754905457211},null,{"$f":"SUMPRODUCT($BF8055*(Misc_calcs!$G$29:$Z$29))*$F8055*Assumptions!$G$37*(1+Assumptions!$G$83)","v":95.579125969929493},null,1163.9718078583903,null,533.33667502450157,null,630.63513283388875,null,-6652.0500555099188,null,false]
[null,50332550,"FSH13","FSH","22kV",158.61000000000001,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8123, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.6832036203689944E-3,4.0949718879927932E-3,4.5559655649327433E-3,5.0722688883422639E-3,5.6507334297303206E-3,6.2990761123769747E-3,7.0259898532523003E-3,7.8412684642985876E-3,8.7559476604047379E-3,9.7824642615485756E-3,1.0934835948018251E-2,1.2228864234430786E-2,1.3682363675059733E-2,1.5315420704984387E-2,1.7150685964679072E-2,1.9213704456545997E-2,2.1533288448100311E-2,2.4141938676570558E-2,2.7076320133224287E-2,2.8602451030300093E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.1215000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.1290000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.1537500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.1721249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.1732499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.1897499999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2159999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2606250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8123,Demand!$B$9:$B$428,0))*$I8123*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},null,{"$f":"SUMPRODUCT(($AG8123:$AZ8123)*(Misc_calcs!$G$29:$Z$29)*($L8123:$AE8123))*Calcs!$G8123","v":20028.769021647007},null,{"$f":"SUMPRODUCT(($L8123:$AE8123)*(Misc_calcs!$G$29:$Z$29))*$F8123*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5446.8466944723132},null,{"$f":"Assumptions!$G$86*$F8123","v":9.3457770300000014E-4},null,{"$f":"($F8123*Assumptions!$G$37)","v":28026.386999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8123))*(Misc_calcs!$G$29:$Z$29))","v":15880.374738420238},null,{"$f":"SUMPRODUCT(($AG8123:$AZ8123)*(Misc_calcs!$G$29:$Z$29))*$BF8123*$G8123","v":1656.8870317726921},null,{"$f":"SUMPRODUCT($BF8123*(Misc_calcs!$G$29:$Z$29))*$F8123*Assumptions!$G$37*(1+Assumptions!$G$83)","v":454.46607958997282},null,25475.615716119319,null,2111.353111362665,null,23364.262604756652,null,7483.8878663364139,null,true]
[null,50349516,"CRM22","CRM","22kV",32.070999999999998,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8204, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.9311874722050438E-4,7.6102085270732841E-4,8.3604998363038976E-4,9.1898015938357471E-4,1.0106712154540844E-3,1.1120784431966845E-3,1.2242633216923153E-3,1.3484054661056281E-3,1.4858159311821066E-3,1.6379520243821779E-3,1.8064338008242555E-3,1.9930624319097878E-3,2.199840661463775E-3,2.428995587703289E-3,2.683004036633678E-3,2.9646208228897501E-3,3.2769102279470831E-3,3.6232810634275231E-3,4.0075257293600251E-3,4.4338637242319172E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6316249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6364999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6503749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6627499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6616249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6665000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6788749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.6949999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8204,Demand!$B$9:$B$428,0))*$I8204*Assumptions!$G$45*Assumptions!$G$48","v":1.7009999999999998},null,{"$f":"SUMPRODUCT(($AG8204:$AZ8204)*(Misc_calcs!$G$29:$Z$29)*($L8204:$AE8204))*Calcs!$G8204","v":2090.0443548922958},null,{"$f":"SUMPRODUCT(($L8204:$AE8204)*(Misc_calcs!$G$29:$Z$29))*$F8204*Assumptions!$G$37*(1+Assumptions!$G$83)","v":178.43919910287292},null,{"$f":"Assumptions!$G$86*$F8204","v":1.8897195329999999E-4},null,{"$f":"($F8204*Assumptions!$G$37)","v":5666.9456999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8204))*(Misc_calcs!$G$29:$Z$29))","v":3211.0175791934648},null,{"$f":"SUMPRODUCT(($AG8204:$AZ8204)*(Misc_calcs!$G$29:$Z$29))*$BF8204*$G8204","v":216.2790327626241},null,{"$f":"SUMPRODUCT($BF8204*(Misc_calcs!$G$29:$Z$29))*$F8204*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.580840155833823},null,2268.4835539951687,null,234.85987291845791,null,2033.6236810767107,null,-1177.3938981167541,null,false]
[null,50355156,"MTN22","MTN","22kV",245.59,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8265, Demand!$B$9:$B$428,0))","v":2},{"$f":"1/(H8265+1)","v":0.33333333333333331},null,null,6.0128398677862212E-3,6.7471502275765777E-3,7.5772220425188727E-3,8.5159597413449403E-3,9.5780415185929973E-3,1.0780166218261623E-2,1.2141334860015684E-2,1.3683171694827526E-2,1.5430290368715131E-2,1.7410711563168098E-2,1.9656339382879341E-2,2.2203504791455546E-2,2.509358557205961E-2,2.8373713633227979E-2,3.2097582014147454E-2,3.6326365695589835E-2,4.1129772323468164E-2,4.4287724283030065E-2,4.4287724283030065E-2,4.4287724283030065E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8265,Demand!$B$9:$B$428,0))*$I8265*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG8265:$AZ8265)*(Misc_calcs!$G$29:$Z$29)*($L8265:$AE8265))*Calcs!$G8265","v":26064.080153551957},null,{"$f":"SUMPRODUCT(($L8265:$AE8265)*(Misc_calcs!$G$29:$Z$29))*$F8265*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14870.508042305981},null,{"$f":"Assumptions!$G$86*$F8265","v":1.447089957E-3},null,{"$f":"($F8265*Assumptions!$G$37)","v":43395.752999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8265))*(Misc_calcs!$G$29:$Z$29))","v":24588.999634377571},null,{"$f":"SUMPRODUCT(($AG8265:$AZ8265)*(Misc_calcs!$G$29:$Z$29))*$BF8265*$G8265","v":1903.2066355781151},null,{"$f":"SUMPRODUCT($BF8265*(Misc_calcs!$G$29:$Z$29))*$F8265*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1089.5864704164701},null,40934.588195857941,null,2992.7931059945849,null,37941.795089863357,null,13352.795455485786,null,true]
[null,50357260,"LWN24","LWN","22kV",198.44999999999996,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8310, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3431152124481452E-3,2.6336974413478102E-3,2.963897081735614E-3,3.3393594917616224E-3,3.7665560270043847E-3,4.2529069153693748E-3,4.806922607389465E-3,5.4383663993908954E-3,6.1584415525197554E-3,6.9800066210800628E-3,7.9178232689410231E-3,8.988841504372156E-3,1.0212528014757879E-2,1.1611244148445077E-2,1.3210681089035572E-2,1.5040360917984767E-2,1.7134213587742159E-2,1.953124135677578E-2,2.2276284000690733E-2,2.5420900146063824E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7501249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.744875},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7497499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7557500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7542499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7666249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.7865000000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8310,Demand!$B$9:$B$428,0))*$I8310*Assumptions!$G$45*Assumptions!$G$48","v":1.792875},null,{"$f":"SUMPRODUCT(($AG8310:$AZ8310)*(Misc_calcs!$G$29:$Z$29)*($L8310:$AE8310))*Calcs!$G8310","v":7448.956895277729},null,{"$f":"SUMPRODUCT(($L8310:$AE8310)*(Misc_calcs!$G$29:$Z$29))*$F8310*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5153.0152812255101},null,{"$f":"Assumptions!$G$86*$F8310","v":1.1693269349999998E-3},null,{"$f":"($F8310*Assumptions!$G$37)","v":35066.114999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8310))*(Misc_calcs!$G$29:$Z$29))","v":19869.241326773194},null,{"$f":"SUMPRODUCT(($AG8310:$AZ8310)*(Misc_calcs!$G$29:$Z$29))*$BF8310*$G8310","v":1022.376185440457},null,{"$f":"SUMPRODUCT($BF8310*(Misc_calcs!$G$29:$Z$29))*$F8310*Assumptions!$G$37*(1+Assumptions!$G$83)","v":711.44699633744551},null,12601.972176503239,null,1733.8231817779024,null,10868.148994725336,null,-9001.0923320478578,null,false]
[null,50358609,"FTN13","FTN","22kV",50.225000000000001,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8371, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1147724608656265E-3,1.229670924547266E-3,1.357248133860049E-3,1.4989512948994361E-3,1.6563962219566155E-3,1.8313872376259461E-3,2.0259394414834497E-3,2.2423036308126289E-3,2.4829941909047127E-3,2.7508203106111993E-3,3.0489209215718077E-3,3.3808038074345671E-3,3.7503893830482349E-3,4.1620597037359472E-3,4.6207133321336732E-3,5.1318267655714586E-3,5.7015232115696125E-3,6.3366495938141105E-3,7.0448627771963861E-3,7.8347261195315723E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.2832499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.2869999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.2945},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.2993749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.2971249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3031250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3143750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8371,Demand!$B$9:$B$428,0))*$I8371*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},null,{"$f":"SUMPRODUCT(($AG8371:$AZ8371)*(Misc_calcs!$G$29:$Z$29)*($L8371:$AE8371))*Calcs!$G8371","v":2297.0858785340029},null,{"$f":"SUMPRODUCT(($L8371:$AE8371)*(Misc_calcs!$G$29:$Z$29))*$F8371*Assumptions!$G$37*(1+Assumptions!$G$83)","v":475.73986937195303},null,{"$f":"Assumptions!$G$86*$F8371","v":2.9594076750000004E-4},null,{"$f":"($F8371*Assumptions!$G$37)","v":8874.7574999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8371))*(Misc_calcs!$G$29:$Z$29))","v":5028.6351506030942},null,{"$f":"SUMPRODUCT(($AG8371:$AZ8371)*(Misc_calcs!$G$29:$Z$29))*$BF8371*$G8371","v":219.14597131946744},null,{"$f":"SUMPRODUCT($BF8371*(Misc_calcs!$G$29:$Z$29))*$F8371*Assumptions!$G$37*(1+Assumptions!$G$83)","v":45.570126537236966},null,2772.8257479059557,null,264.71609785670438,null,2508.1096500492513,null,-2520.5255005538429,null,false]
[null,50359754,"KBH34","KBH","22kV",123.55000000000001,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8395, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.2799451895976496E-4,7.8908546546799414E-4,8.8594447507668464E-4,9.9636660949886657E-4,1.1223631708214719E-3,1.2662540689858622E-3,1.4307161900504991E-3,1.6188394496079619E-3,1.8341917634127291E-3,2.0808943659606678E-3,2.3637091386102902E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":4.0927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":4.2453749999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":4.4182499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":4.73325},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":4.9005000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.0812499999999989},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.29575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8395,Demand!$B$9:$B$428,0))*$I8395*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},null,{"$f":"SUMPRODUCT(($AG8395:$AZ8395)*(Misc_calcs!$G$29:$Z$29)*($L8395:$AE8395))*Calcs!$G8395","v":3252.6274851245453},null,{"$f":"SUMPRODUCT(($L8395:$AE8395)*(Misc_calcs!$G$29:$Z$29))*$F8395*Assumptions!$G$37*(1+Assumptions!$G$83)","v":379.85552145074223},null,{"$f":"Assumptions!$G$86*$F8395","v":7.2799366500000007E-4},null,{"$f":"($F8395*Assumptions!$G$37)","v":21831.285},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8395))*(Misc_calcs!$G$29:$Z$29))","v":12370.092042946984},null,{"$f":"SUMPRODUCT(($AG8395:$AZ8395)*(Misc_calcs!$G$29:$Z$29))*$BF8395*$G8395","v":2311.2669880419935},null,{"$f":"SUMPRODUCT($BF8395*(Misc_calcs!$G$29:$Z$29))*$F8395*Assumptions!$G$37*(1+Assumptions!$G$83)","v":275.75655393065642},null,3632.4830065752876,null,2587.02354197265,null,1045.4594646026376,null,-11324.632578344346,null,false]
[null,50361888,"SV33","SV","22kV",201.25,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8460, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3725771282723652E-3,2.5916012138131883E-3,2.8328243823978706E-3,3.0985969164789959E-3,3.3915245384513312E-3,3.7144966351333455E-3,4.0707176344541261E-3,4.4637418888842217E-3,4.8975124602111059E-3,5.3764042448630669E-3,5.9052719286450958E-3,6.4895033150410659E-3,7.1350786327979941E-3,7.848636497053179E-3,8.6375472745862311E-3,9.5099946887606777E-3,1.0475066594346685E-2,1.1542855957785274E-2,1.2724573195785533E-2,1.4032671155800251E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.032},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.04175},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.0616249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.078875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.0964999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.112625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.13625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1636249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8460,Demand!$B$9:$B$428,0))*$I8460*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},null,{"$f":"SUMPRODUCT(($AG8460:$AZ8460)*(Misc_calcs!$G$29:$Z$29)*($L8460:$AE8460))*Calcs!$G8460","v":4837.6839133200519},null,{"$f":"SUMPRODUCT(($L8460:$AE8460)*(Misc_calcs!$G$29:$Z$29))*$F8460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3644.6028494853454},null,{"$f":"Assumptions!$G$86*$F8460","v":1.185825375E-3},null,{"$f":"($F8460*Assumptions!$G$37)","v":35560.875},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8460))*(Misc_calcs!$G$29:$Z$29))","v":20149.583356075113},null,{"$f":"SUMPRODUCT(($AG8460:$AZ8460)*(Misc_calcs!$G$29:$Z$29))*$BF8460*$G8460","v":951.47448905608462},null,{"$f":"SUMPRODUCT($BF8460*(Misc_calcs!$G$29:$Z$29))*$F8460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":731.66473242962604},null,8482.2867628053973,null,1683.1392214857106,null,6799.1475413196868,null,-13350.435814755427,null,false]
[null,50365346,"MC21","MC","22kV",187,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8521, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H8521+1)","v":0.5},null,null,3.8577810431532668E-3,4.2016342816061092E-3,4.5783666080704589E-3,4.9912327045976137E-3,5.4438162645567478E-3,5.9400636971241177E-3,6.4843213145140445E-3,7.0813763638840812E-3,7.7365023036008824E-3,8.455508765255873E-3,9.2447966888836528E-3,1.0111419169718631E-2,1.1063148611031231E-2,1.2108550839671689E-2,1.3257066909533927E-2,1.451910339391411E-2,1.5906132051431474E-2,1.7430799842633571E-2,1.9107050376542815E-2,2.0950257979230613E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.0369999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.0542499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.1074999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.1236250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.1423749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.1719999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8521,Demand!$B$9:$B$428,0))*$I8521*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},null,{"$f":"SUMPRODUCT(($AG8521:$AZ8521)*(Misc_calcs!$G$29:$Z$29)*($L8521:$AE8521))*Calcs!$G8521","v":14351.778166397808},null,{"$f":"SUMPRODUCT(($L8521:$AE8521)*(Misc_calcs!$G$29:$Z$29))*$F8521*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5254.9467179241137},null,{"$f":"Assumptions!$G$86*$F8521","v":1.1018601000000001E-3},null,{"$f":"($F8521*Assumptions!$G$37)","v":33042.9},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8521))*(Misc_calcs!$G$29:$Z$29))","v":18722.842671235012},null,{"$f":"SUMPRODUCT(($AG8521:$AZ8521)*(Misc_calcs!$G$29:$Z$29))*$BF8521*$G8521","v":1704.9131968009999},null,{"$f":"SUMPRODUCT($BF8521*(Misc_calcs!$G$29:$Z$29))*$F8521*Assumptions!$G$37*(1+Assumptions!$G$83)","v":631.71844366082394},null,19606.72488432192,null,2336.6316404618237,null,17270.093243860098,null,-1452.7494273749144,null,false]
[null,50371129,"SVW53","SVW","22kV",113.27,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8626, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.6742160390588891E-4,6.6742160390588891E-4,6.6742160390588891E-4,6.6742160390588891E-4,7.2196334596054434E-4,7.9239685944982392E-4,8.7065866199028427E-4,9.576696165037818E-4,1.0544626421042074E-3,1.16219664158082E-3,1.2821721837917139E-3,1.4158491640912376E-3,1.5648666944529442E-3,1.7310655071518743E-3,1.9165131922083151E-3,2.1235326298022347E-3,2.3547340251447099E-3,2.6130510055185257E-3,2.9017812981413631E-3,3.2246325740266316E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.5879999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.5894999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6029999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6147499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6257499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.64},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6579999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6804999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8626,Demand!$B$9:$B$428,0))*$I8626*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},null,{"$f":"SUMPRODUCT(($AG8626:$AZ8626)*(Misc_calcs!$G$29:$Z$29)*($L8626:$AE8626))*Calcs!$G8626","v":1667.7764340414431},null,{"$f":"SUMPRODUCT(($L8626:$AE8626)*(Misc_calcs!$G$29:$Z$29))*$F8626*Assumptions!$G$37*(1+Assumptions!$G$83)","v":459.75358468034773},null,{"$f":"Assumptions!$G$86*$F8626","v":6.6742082100000003E-4},null,{"$f":"($F8626*Assumptions!$G$37)","v":20014.808999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8626))*(Misc_calcs!$G$29:$Z$29))","v":11340.836306795663},null,{"$f":"SUMPRODUCT(($AG8626:$AZ8626)*(Misc_calcs!$G$29:$Z$29))*$BF8626*$G8626","v":832.39065538506429},null,{"$f":"SUMPRODUCT($BF8626*(Misc_calcs!$G$29:$Z$29))*$F8626*Assumptions!$G$37*(1+Assumptions!$G$83)","v":231.77689721787269},null,2127.5300187217908,null,1064.1675526029369,null,1063.3624661188539,null,-10277.47384067681,null,false]
[null,50372514,"MGE24","MGE","22kV",52.08,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8671, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.0687134396944192E-4,3.0687134396944192E-4,3.0687134396944192E-4,3.0687134396944192E-4,3.0687134396944192E-4,3.3084004681369419E-4,3.6279272004686444E-4,3.9826180652000016E-4,4.3765690434947912E-4,4.8143696826068237E-4,5.3011638449949471E-4,5.8427180377707867E-4,6.445498276925534E-4,7.1167565616754114E-4,7.8646281705324573E-4,8.6982411443068037E-4,9.6278394943905357E-4,1.0664921869852559E-3,1.1822397636900971E-3,1.3114762572313822E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.7348749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.788125},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.8154999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.8218749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.8417499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.8841249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9392499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8671,Demand!$B$9:$B$428,0))*$I8671*Assumptions!$G$45*Assumptions!$G$48","v":2.9482499999999998},null,{"$f":"SUMPRODUCT(($AG8671:$AZ8671)*(Misc_calcs!$G$29:$Z$29)*($L8671:$AE8671))*Calcs!$G8671","v":1095.23804214392},null,{"$f":"SUMPRODUCT(($L8671:$AE8671)*(Misc_calcs!$G$29:$Z$29))*$F8671*Assumptions!$G$37*(1+Assumptions!$G$83)","v":88.326577742519007},null,{"$f":"Assumptions!$G$86*$F8671","v":3.0687098400000002E-4},null,{"$f":"($F8671*Assumptions!$G$37)","v":9202.5359999999982},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8671))*(Misc_calcs!$G$29:$Z$29))","v":5214.3617450156089},null,{"$f":"SUMPRODUCT(($AG8671:$AZ8671)*(Misc_calcs!$G$29:$Z$29))*$BF8671*$G8671","v":601.83187983058463},null,{"$f":"SUMPRODUCT($BF8671*(Misc_calcs!$G$29:$Z$29))*$F8671*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.998444682666523},null,1183.564619886439,null,650.83032451325118,null,532.73429537318782,null,-4681.6274496424212,null,false]
[null,50373936,"GW10","GW","22kV",39.787999999999997,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8726, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.3444310740891236E-4,2.5003914973657912E-4,2.7363032888644777E-4,2.9975943497515987E-4,3.2871551218401941E-4,3.6082166405982394E-4,3.9643915323599329E-4,4.3597200147885639E-4,4.7987215167381739E-4,5.2864526099951736E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.2109999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.2237499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.2612499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.286},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.3129999999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.343},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.37825},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4284999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8726,Demand!$B$9:$B$428,0))*$I8726*Assumptions!$G$45*Assumptions!$G$48","v":2.4659999999999997},null,{"$f":"SUMPRODUCT(($AG8726:$AZ8726)*(Misc_calcs!$G$29:$Z$29)*($L8726:$AE8726))*Calcs!$G8726","v":411.42654117892977},null,{"$f":"SUMPRODUCT(($L8726:$AE8726)*(Misc_calcs!$G$29:$Z$29))*$F8726*Assumptions!$G$37*(1+Assumptions!$G$83)","v":34.427862028934676},null,{"$f":"Assumptions!$G$86*$F8726","v":2.3444283239999999E-4},null,{"$f":"($F8726*Assumptions!$G$37)","v":7030.5395999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8726))*(Misc_calcs!$G$29:$Z$29))","v":3983.6602363802072},null,{"$f":"SUMPRODUCT(($AG8726:$AZ8726)*(Misc_calcs!$G$29:$Z$29))*$BF8726*$G8726","v":339.82922285349485},null,{"$f":"SUMPRODUCT($BF8726*(Misc_calcs!$G$29:$Z$29))*$F8726*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.598586090725007},null,445.85440320786444,null,368.42780894421986,null,77.426594263644574,null,-3906.2336421165628,null,false]
[null,50380075,"HGS32","HGS","22kV",31.834000000000003,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8776, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.5167962845774147E-4,8.3815328121555736E-4,9.3525988010121318E-4,1.044350957597434E-3,1.1669533182600772E-3,1.3047920587972936E-3,1.4598166365406894E-3,1.6342303921662545E-3,1.8305239867497675E-3,2.0515132747303084E-3,2.300382204080801E-3,2.580731414050721E-3,2.8966332905065242E-3,3.2526943405714655E-3,3.6541258635704541E-3,4.1068240260465592E-3,4.6174605969078906E-3,5.1935857669403746E-3,5.7406873847712821E-3,5.7406873847712821E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.7566249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.7952499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.8552499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.8803749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.8856250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.9204999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":2.9928749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0517500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8776,Demand!$B$9:$B$428,0))*$I8776*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},null,{"$f":"SUMPRODUCT(($AG8776:$AZ8776)*(Misc_calcs!$G$29:$Z$29)*($L8776:$AE8776))*Calcs!$G8776","v":4196.5341808313624},null,{"$f":"SUMPRODUCT(($L8776:$AE8776)*(Misc_calcs!$G$29:$Z$29))*$F8776*Assumptions!$G$37*(1+Assumptions!$G$83)","v":229.54894245693944},null,{"$f":"Assumptions!$G$86*$F8776","v":1.8757547820000002E-4},null,{"$f":"($F8776*Assumptions!$G$37)","v":5625.0677999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8776))*(Misc_calcs!$G$29:$Z$29))","v":3187.2886288561244},null,{"$f":"SUMPRODUCT(($AG8776:$AZ8776)*(Misc_calcs!$G$29:$Z$29))*$BF8776*$G8776","v":330.13986475634721},null,{"$f":"SUMPRODUCT($BF8776*(Misc_calcs!$G$29:$Z$29))*$F8776*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.307235471322173},null,4426.083123288302,null,348.44710022766935,null,4077.6360230606324,null,890.34739420450796,null,true]
[null,50382519,"GW07","GW","22kV",49.527999999999999,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8837, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9183417673038633E-4,2.9183417673038633E-4,2.9183417673038633E-4,3.1446387156437358E-4,3.4064036861339612E-4,3.6929786213816889E-4,4.0068515812942732E-4,4.3507687131723088E-4,4.7277615957016736E-4,5.1411775200021353E-4,5.5947130260706123E-4,6.0924510476680657E-4,6.6389020572100977E-4,7.2390496449489328E-4,7.8984010141425079E-4,8.623042926507715E-4,9.4197036906205488E-4,1.0295821850688656E-3,1.1259622304984496E-3,1.2320200662969951E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.1854999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.2113749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.2451249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.2725},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.2871250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.3043749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.3403749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.3992499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8837,Demand!$B$9:$B$428,0))*$I8837*Assumptions!$G$45*Assumptions!$G$48","v":2.4093750000000003},null,{"$f":"SUMPRODUCT(($AG8837:$AZ8837)*(Misc_calcs!$G$29:$Z$29)*($L8837:$AE8837))*Calcs!$G8837","v":806.10025229943369},null,{"$f":"SUMPRODUCT(($L8837:$AE8837)*(Misc_calcs!$G$29:$Z$29))*$F8837*Assumptions!$G$37*(1+Assumptions!$G$83)","v":84.900643405410761},null,{"$f":"Assumptions!$G$86*$F8837","v":2.9183383440000002E-4},null,{"$f":"($F8837*Assumptions!$G$37)","v":8751.5975999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8837))*(Misc_calcs!$G$29:$Z$29))","v":4958.85000973758},null,{"$f":"SUMPRODUCT(($AG8837:$AZ8837)*(Misc_calcs!$G$29:$Z$29))*$BF8837*$G8837","v":415.74237164822307},null,{"$f":"SUMPRODUCT($BF8837*(Misc_calcs!$G$29:$Z$29))*$F8837*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.314099212817688},null,891.00089570484442,null,460.05647086104074,null,430.94442484380369,null,-4527.905584893776,null,false]
[null,50383948,"EB32","EB","22kV",180.69,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8882, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.0646809359031964E-3,1.1355075391048177E-3,1.242642608989953E-3,1.3613032146793415E-3,1.4928019980026759E-3,1.6386062752329746E-3,1.8003566552279989E-3,1.9798879297078156E-3,2.1792525154805988E-3,2.4007467630944709E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.0727500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.1323749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.1848749999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.2212499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.2568749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.31725},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.397125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8882,Demand!$B$9:$B$428,0))*$I8882*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},null,{"$f":"SUMPRODUCT(($AG8882:$AZ8882)*(Misc_calcs!$G$29:$Z$29)*($L8882:$AE8882))*Calcs!$G8882","v":2428.794095546416},null,{"$f":"SUMPRODUCT(($L8882:$AE8882)*(Misc_calcs!$G$29:$Z$29))*$F8882*Assumptions!$G$37*(1+Assumptions!$G$83)","v":710.02570394642282},null,{"$f":"Assumptions!$G$86*$F8882","v":1.0646796870000001E-3},null,{"$f":"($F8882*Assumptions!$G$37)","v":31927.922999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8882))*(Misc_calcs!$G$29:$Z$29))","v":18091.071883772485},null,{"$f":"SUMPRODUCT(($AG8882:$AZ8882)*(Misc_calcs!$G$29:$Z$29))*$BF8882*$G8882","v":2004.5588796118052},null,{"$f":"SUMPRODUCT($BF8882*(Misc_calcs!$G$29:$Z$29))*$F8882*Assumptions!$G$37*(1+Assumptions!$G$83)","v":589.80517593202762},null,3138.8197994928387,null,2594.3640555438328,null,544.45574394900586,null,-17546.61613982348,null,false]
[null,50406487,"FSH12","FSH","22kV",173.73,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8987, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7506933958872774E-3,1.9852868652371096E-3,2.2547403797039097E-3,2.5644855706606633E-3,2.9208246585990358E-3,3.3310724798071793E-3,3.8037219482704981E-3,4.3486368485902514E-3,4.9772765065032275E-3,5.7029576434355234E-3,6.5411596087498669E-3,7.5098802193437411E-3,8.6300506460190163E-3,9.9260191987691638E-3,1.1426115512927697E-2,1.3163308564838803E-2,1.5175974195900509E-2,1.7508790451879582E-2,2.0213782113844156E-2,2.3351539382139692E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6182500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.637},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6467499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6452499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6463749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6639999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6936249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8987,Demand!$B$9:$B$428,0))*$I8987*Assumptions!$G$45*Assumptions!$G$48","v":2.6999999999999997},null,{"$f":"SUMPRODUCT(($AG8987:$AZ8987)*(Misc_calcs!$G$29:$Z$29)*($L8987:$AE8987))*Calcs!$G8987","v":10676.309419613768},null,{"$f":"SUMPRODUCT(($L8987:$AE8987)*(Misc_calcs!$G$29:$Z$29))*$F8987*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3845.6260070473841},null,{"$f":"Assumptions!$G$86*$F8987","v":1.023669279E-3},null,{"$f":"($F8987*Assumptions!$G$37)","v":30698.090999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8987))*(Misc_calcs!$G$29:$Z$29))","v":17394.221696650573},null,{"$f":"SUMPRODUCT(($AG8987:$AZ8987)*(Misc_calcs!$G$29:$Z$29))*$BF8987*$G8987","v":1503.9335929359386},null,{"$f":"SUMPRODUCT($BF8987*(Misc_calcs!$G$29:$Z$29))*$F8987*Assumptions!$G$37*(1+Assumptions!$G$83)","v":545.24285474515375},null,14521.935426661152,null,2049.1764476810922,null,12472.758978980059,null,-4921.4627176705144,null,false]
[null,50406832,"FSH13","FSH","22kV",226.1,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C8998, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.4336132662696247E-3,6.0773727405872705E-3,6.8026172977860887E-3,7.6200068745254732E-3,8.5416240434877944E-3,9.5811662813864249E-3,1.0754164434877015E-2,1.207823097316366E-2,1.3573342109442384E-2,1.5262158434651788E-2,1.7170389345686723E-2,1.9327207276950763E-2,2.1765718571029276E-2,2.4523498765185898E-2,2.764320114106323E-2,3.1173248603318354E-2,3.5168620339337084E-2,3.9691746289857256E-2,4.0773054523364535E-2,4.0773054523364535E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.1215000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.1290000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.1537500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.1721249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.1732499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.1897499999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2159999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2606250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C8998,Demand!$B$9:$B$428,0))*$I8998*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},null,{"$f":"SUMPRODUCT(($AG8998:$AZ8998)*(Misc_calcs!$G$29:$Z$29)*($L8998:$AE8998))*Calcs!$G8998","v":31190.1654208242},null,{"$f":"SUMPRODUCT(($L8998:$AE8998)*(Misc_calcs!$G$29:$Z$29))*$F8998*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12088.609369035639},null,{"$f":"Assumptions!$G$86*$F8998","v":1.3322490300000001E-3},null,{"$f":"($F8998*Assumptions!$G$37)","v":39951.869999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH8998))*(Misc_calcs!$G$29:$Z$29))","v":22637.6188661296},null,{"$f":"SUMPRODUCT(($AG8998:$AZ8998)*(Misc_calcs!$G$29:$Z$29))*$BF8998*$G8998","v":2361.9075586899039},null,{"$f":"SUMPRODUCT($BF8998*(Misc_calcs!$G$29:$Z$29))*$F8998*Assumptions!$G$37*(1+Assumptions!$G$83)","v":923.50971486911715},null,43278.774789859839,null,3285.4172735590209,null,39993.357516300821,null,17355.738650171221,null,true]
[null,50410807,"CRM13","CRM","22kV",137.03,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9092, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1144454037830829E-3,3.5059502740618213E-3,3.950142309117461E-3,4.4543558672536336E-3,5.0269673562790109E-3,5.6775452055094384E-3,6.417021602448952E-3,7.2578891700151964E-3,8.2144262252523137E-3,9.3029547938186397E-3,1.0542136166182785E-2,1.1953309482923977E-2,1.3560879641016167E-2,1.5392761735633495E-2,1.7480890310226808E-2,1.9861802901327576E-2,2.2577308756611889E-2,2.4710887489326157E-2,2.4710887489326157E-2,2.4710887489326157E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":2.9666249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":2.9947499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.0356249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.0656249999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.082875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.1065000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.1904999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9092,Demand!$B$9:$B$428,0))*$I9092*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},null,{"$f":"SUMPRODUCT(($AG9092:$AZ9092)*(Misc_calcs!$G$29:$Z$29)*($L9092:$AE9092))*Calcs!$G9092","v":23225.717627377653},null,{"$f":"SUMPRODUCT(($L9092:$AE9092)*(Misc_calcs!$G$29:$Z$29))*$F9092*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4496.4061226381446},null,{"$f":"Assumptions!$G$86*$F9092","v":8.07421869E-4},null,{"$f":"($F9092*Assumptions!$G$37)","v":24213.200999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9092))*(Misc_calcs!$G$29:$Z$29))","v":13719.738669729057},null,{"$f":"SUMPRODUCT(($AG9092:$AZ9092)*(Misc_calcs!$G$29:$Z$29))*$BF9092*$G9092","v":1728.4002535242755},null,{"$f":"SUMPRODUCT($BF9092*(Misc_calcs!$G$29:$Z$29))*$F9092*Assumptions!$G$37*(1+Assumptions!$G$83)","v":339.21235274739041},null,27722.123750015799,null,2067.6126062716658,null,25654.511143744134,null,11934.772474015077,null,true]
[null,50413626,"LD32","LD","22kV",25.815000000000001,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9153, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5210990292955349E-4,1.5750371474821333E-4,1.7192927769919673E-4,1.8786435791452326E-4,2.0547629018170528E-4,2.2495160909867971E-4,2.4649830001198015E-4,2.7034831755351469E-4,2.9676040388212162E-4,3.2602324261160327E-4,3.5845898875215706E-4,3.944272198641084E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.3317499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.3467500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.3789999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.3962499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.4089999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.4314999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.4689999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5215000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9153,Demand!$B$9:$B$428,0))*$I9153*Assumptions!$G$45*Assumptions!$G$48","v":2.5462499999999997},null,{"$f":"SUMPRODUCT(($AG9153:$AZ9153)*(Misc_calcs!$G$29:$Z$29)*($L9153:$AE9153))*Calcs!$G9153","v":300.21000306845542},null,{"$f":"SUMPRODUCT(($L9153:$AE9153)*(Misc_calcs!$G$29:$Z$29))*$F9153*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15.647723707588197},null,{"$f":"Assumptions!$G$86*$F9153","v":1.5210972450000002E-4},null,{"$f":"($F9153*Assumptions!$G$37)","v":4561.5105000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9153))*(Misc_calcs!$G$29:$Z$29))","v":2584.6533880103302},null,{"$f":"SUMPRODUCT(($AG9153:$AZ9153)*(Misc_calcs!$G$29:$Z$29))*$BF9153*$G9153","v":229.52370958799898},null,{"$f":"SUMPRODUCT($BF9153*(Misc_calcs!$G$29:$Z$29))*$F9153*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.0388388873126},null,315.85772677604359,null,241.56254847531159,null,74.295178300732005,null,-2510.3582097095982,null,false]
[null,50414513,"LD07","LD","22kV",51.277999999999999,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9198, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.0214571382613381E-4,3.0214571382613381E-4,3.0214571382613381E-4,3.0214571382613381E-4,3.0214571382613381E-4,3.0214571382613381E-4,3.0214571382613381E-4,3.0214571382613381E-4,3.0917096027691993E-4,3.3706611468467486E-4,3.6783914057038456E-4,4.0180464621972461E-4,4.3931284412689823E-4,4.8075366848727709E-4,5.265613755795239E-4,5.7721968419396962E-4,6.3326752007076929E-4,6.9530543593198627E-4,7.6400278722386092E-4,8.401057532383846E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.1262499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.1255000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.14425},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.156625},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.1652499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.179125},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2181250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2537500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9198,Demand!$B$9:$B$428,0))*$I9198*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},null,{"$f":"SUMPRODUCT(($AG9198:$AZ9198)*(Misc_calcs!$G$29:$Z$29)*($L9198:$AE9198))*Calcs!$G9198","v":557.69425902706143},null,{"$f":"SUMPRODUCT(($L9198:$AE9198)*(Misc_calcs!$G$29:$Z$29))*$F9198*Assumptions!$G$37*(1+Assumptions!$G$83)","v":64.516643308951828},null,{"$f":"Assumptions!$G$86*$F9198","v":3.0214535940000002E-4},null,{"$f":"($F9198*Assumptions!$G$37)","v":9060.8225999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9198))*(Misc_calcs!$G$29:$Z$29))","v":5134.063778051277},null,{"$f":"SUMPRODUCT(($AG9198:$AZ9198)*(Misc_calcs!$G$29:$Z$29))*$BF9198*$G9198","v":408.26951254400535},null,{"$f":"SUMPRODUCT($BF9198*(Misc_calcs!$G$29:$Z$29))*$F9198*Assumptions!$G$37*(1+Assumptions!$G$83)","v":47.500972343459892},null,622.21090233601331,null,455.77048488746527,null,166.44041744854803,null,-4967.623360602729,null,false]
[null,50416592,"LWN33","LWN","22kV",137.16999999999999,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9243, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.4141017261376206E-3,2.7052221519867688E-3,3.0342658037140649E-3,3.4063612298088583E-3,3.8273463414493529E-3,4.3038679311362725E-3,4.8434952818432117E-3,5.4548498737377197E-3,6.1477534825428171E-3,6.9333972917749584E-3,7.8245350163217188E-3,8.8357034638699584E-3,9.9834744512954932E-3,1.1286742554120668E-2,1.2767053808653964E-2,1.4448981220013958E-2,1.6360553768145721E-2,1.8533746563297142E-2,2.1005040899553393E-2,2.3816064209737156E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.2766250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.2728749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.2725},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.2762499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.2698749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.273625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.2826249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.3013749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9243,Demand!$B$9:$B$428,0))*$I9243*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},null,{"$f":"SUMPRODUCT(($AG9243:$AZ9243)*(Misc_calcs!$G$29:$Z$29)*($L9243:$AE9243))*Calcs!$G9243","v":9343.619220094648},null,{"$f":"SUMPRODUCT(($L9243:$AE9243)*(Misc_calcs!$G$29:$Z$29))*$F9243*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3467.0025058270094},null,{"$f":"Assumptions!$G$86*$F9243","v":8.0824679099999997E-4},null,{"$f":"($F9243*Assumptions!$G$37)","v":24237.938999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9243))*(Misc_calcs!$G$29:$Z$29))","v":13733.755771194148},null,{"$f":"SUMPRODUCT(($AG9243:$AZ9243)*(Misc_calcs!$G$29:$Z$29))*$BF9243*$G9243","v":912.70514708726432},null,{"$f":"SUMPRODUCT($BF9243*(Misc_calcs!$G$29:$Z$29))*$F9243*Assumptions!$G$37*(1+Assumptions!$G$83)","v":339.9058357642125},null,12810.621725921657,null,1252.6109828514768,null,11558.010743070181,null,-2175.7450281239671,null,false]
[null,50420783,"MC12","MC","22kV",36.204999999999998,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9329, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.9270596313522424E-4,8.7233578693240955E-4,9.6053272044280312E-4,1.0582503268911235E-3,1.1665505121091135E-3,1.2866159956269911E-3,1.4197642294788608E-3,1.5674629337170858E-3,1.7313474374301783E-3,1.9132400361836E-3,2.1151716015266578E-3,2.3394057058369524E-3,2.5884655566485574E-3,2.865164069113078E-3,3.172637443801073E-3,3.5143826601421718E-3,3.8942993439592425E-3,4.3167365213712585E-3,4.7865448314879221E-3,5.3091348375415882E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.1881249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.2154999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.250375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.2803750000000003},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.3002499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.3291249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.3624999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.4048749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9329,Demand!$B$9:$B$428,0))*$I9329*Assumptions!$G$45*Assumptions!$G$48","v":2.437125},null,{"$f":"SUMPRODUCT(($AG9329:$AZ9329)*(Misc_calcs!$G$29:$Z$29)*($L9329:$AE9329))*Calcs!$G9329","v":3656.6627520501629},null,{"$f":"SUMPRODUCT(($L9329:$AE9329)*(Misc_calcs!$G$29:$Z$29))*$F9329*Assumptions!$G$37*(1+Assumptions!$G$83)","v":236.84108204312707},null,{"$f":"Assumptions!$G$86*$F9329","v":2.1333072150000001E-4},null,{"$f":"($F9329*Assumptions!$G$37)","v":6397.423499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9329))*(Misc_calcs!$G$29:$Z$29))","v":3624.9225610270773},null,{"$f":"SUMPRODUCT(($AG9329:$AZ9329)*(Misc_calcs!$G$29:$Z$29))*$BF9329*$G9329","v":359.72977107651786},null,{"$f":"SUMPRODUCT($BF9329*(Misc_calcs!$G$29:$Z$29))*$F9329*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.679768228443944},null,3893.5038340932902,null,383.40953930496181,null,3510.0942947883282,null,-114.82826623874917,null,false]
[null,50426294,"SS23","SS","22kV",157.56,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9408, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.2839187703197524E-4,9.2839187703197524E-4,1.000301869191877E-3,1.1021022148309054E-3,1.2157118573780561E-3,1.3425809998173152E-3,1.4843440877951454E-3,1.6428437190278487E-3,1.8201576983004389E-3,2.0186296556447304E-3,2.2409037010512941E-3,2.4899636523135526E-3,2.7691774443276149E-3,3.0823474095189717E-3,3.4337672113304673E-3,3.8282863173535599E-3,4.2713830173823804E-3,4.7692471263080204E-3,5.3288736644938883E-3,5.9581689815156342E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.5625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.5774999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.6108749999999992},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.63225},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.63225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.6408749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.6686249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7136250000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9408,Demand!$B$9:$B$428,0))*$I9408*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},null,{"$f":"SUMPRODUCT(($AG9408:$AZ9408)*(Misc_calcs!$G$29:$Z$29)*($L9408:$AE9408))*Calcs!$G9408","v":5388.2314216961604},null,{"$f":"SUMPRODUCT(($L9408:$AE9408)*(Misc_calcs!$G$29:$Z$29))*$F9408*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1113.1849910875187},null,{"$f":"Assumptions!$G$86*$F9408","v":9.2839078800000007E-4},null,{"$f":"($F9408*Assumptions!$G$37)","v":27840.851999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9408))*(Misc_calcs!$G$29:$Z$29))","v":15775.246477432021},null,{"$f":"SUMPRODUCT(($AG9408:$AZ9408)*(Misc_calcs!$G$29:$Z$29))*$BF9408*$G9408","v":2156.3229450343733},null,{"$f":"SUMPRODUCT($BF9408*(Misc_calcs!$G$29:$Z$29))*$F9408*Assumptions!$G$37*(1+Assumptions!$G$83)","v":448.46885515264665},null,6501.4164127836793,null,2604.7918001870198,null,3896.6246125966595,null,-11878.621864835362,null,false]
[null,50428069,"SV33","SV","22kV",39.61,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9453, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.3339427677860209E-4,2.5022831995989876E-4,2.7934442770873605E-4,3.1232704846271197E-4,3.4971999735926632E-4,3.9214623689988329E-4,4.4031964430135955E-4,4.9505855257488129E-4,5.5730133510915902E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.032},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.04175},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.0616249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.078875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.0964999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.112625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.13625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1636249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9453,Demand!$B$9:$B$428,0))*$I9453*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},null,{"$f":"SUMPRODUCT(($AG9453:$AZ9453)*(Misc_calcs!$G$29:$Z$29)*($L9453:$AE9453))*Calcs!$G9453","v":225.61709766607191},null,{"$f":"SUMPRODUCT(($L9453:$AE9453)*(Misc_calcs!$G$29:$Z$29))*$F9453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.915250908417988},null,{"$f":"Assumptions!$G$86*$F9453","v":2.3339400300000001E-4},null,{"$f":"($F9453*Assumptions!$G$37)","v":6999.0869999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9453))*(Misc_calcs!$G$29:$Z$29))","v":3965.8384930888687},null,{"$f":"SUMPRODUCT(($AG9453:$AZ9453)*(Misc_calcs!$G$29:$Z$29))*$BF9453*$G9453","v":187.2690907404299},null,{"$f":"SUMPRODUCT($BF9453*(Misc_calcs!$G$29:$Z$29))*$F9453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.343274866035106},null,259.5323485744899,null,215.612365606465,null,43.919982968024897,null,-3921.9185101208441,null,false]
[null,50430182,"SVW53","SVW","22kV",21.253,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9514, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.2522919879766803E-4,1.2522919879766803E-4,1.2522919879766803E-4,1.3500973160394613E-4,1.4795202010680567E-4,1.6230795975588391E-4,1.7824098015850848E-4,1.9593405635537421E-4,2.1559209644547806E-4,2.3744462490376595E-4,2.6174879854286672E-4,2.8879279671554121E-4,3.1889963258600364E-4,3.524314381902554E-4,3.8979428264161189E-4,4.314435903118601E-4,4.7789023423712424E-4,5.2970738948008157E-4,5.8753824186143656E-4,6.5210465950536322E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.5879999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.5894999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6029999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6147499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6257499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.64},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6579999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6804999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9514,Demand!$B$9:$B$428,0))*$I9514*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},null,{"$f":"SUMPRODUCT(($AG9514:$AZ9514)*(Misc_calcs!$G$29:$Z$29)*($L9514:$AE9514))*Calcs!$G9514","v":336.84290519306461},null,{"$f":"SUMPRODUCT(($L9514:$AE9514)*(Misc_calcs!$G$29:$Z$29))*$F9514*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.416351623885095},null,{"$f":"Assumptions!$G$86*$F9514","v":1.2522905190000001E-4},null,{"$f":"($F9514*Assumptions!$G$37)","v":3755.4050999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9514))*(Misc_calcs!$G$29:$Z$29))","v":2127.8961245548544},null,{"$f":"SUMPRODUCT(($AG9514:$AZ9514)*(Misc_calcs!$G$29:$Z$29))*$BF9514*$G9514","v":156.1825602445376},null,{"$f":"SUMPRODUCT($BF9514*(Misc_calcs!$G$29:$Z$29))*$F9514*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.159824687655453},null,354.25925681694969,null,164.34238493219306,null,189.91687188475663,null,-1937.9792526700978,null,false]
[null,50430877,"MGE22","MGE","22kV",291.27999999999997,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9559, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.716311157285312E-3,1.8192904947094842E-3,2.0073865695556317E-3,2.2176787086073671E-3,2.4529408449459216E-3,2.7163056546256189E-3,3.0113119539433796E-3,3.3419584458966333E-3,3.7127646740920672E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.145},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.1603749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.1877499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.1989999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2001249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2199999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2601249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2886249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9559,Demand!$B$9:$B$428,0))*$I9559*Assumptions!$G$45*Assumptions!$G$48","v":2.2784999999999997},null,{"$f":"SUMPRODUCT(($AG9559:$AZ9559)*(Misc_calcs!$G$29:$Z$29)*($L9559:$AE9559))*Calcs!$G9559","v":3060.5107524316836},null,{"$f":"SUMPRODUCT(($L9559:$AE9559)*(Misc_calcs!$G$29:$Z$29))*$F9559*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1788.647007136612},null,{"$f":"Assumptions!$G$86*$F9559","v":1.7163091439999999E-3},null,{"$f":"($F9559*Assumptions!$G$37)","v":51469.175999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9559))*(Misc_calcs!$G$29:$Z$29))","v":29163.580819664887},null,{"$f":"SUMPRODUCT(($AG9559:$AZ9559)*(Misc_calcs!$G$29:$Z$29))*$BF9559*$G9559","v":2616.5939624801608},null,{"$f":"SUMPRODUCT($BF9559*(Misc_calcs!$G$29:$Z$29))*$F9559*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1532.7159453214904},null,4849.1577595682957,null,4149.3099078016512,null,699.84785176664445,null,-28463.732967898242,null,false]
[null,50432095,"MGE34","MGE","22kV",54.381999999999998,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9620, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.2043543448053368E-4,3.3966168526260371E-4,3.7477923793454522E-4,4.1404079762251389E-4,4.5796425786133314E-4,5.0713448952846194E-4,5.6221218991811626E-4,6.239439172093888E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.040375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.0553749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.0801249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.0958749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.1059999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.1281249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.1528749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.1963749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9620,Demand!$B$9:$B$428,0))*$I9620*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},null,{"$f":"SUMPRODUCT(($AG9620:$AZ9620)*(Misc_calcs!$G$29:$Z$29)*($L9620:$AE9620))*Calcs!$G9620","v":530.51338138557844},null,{"$f":"SUMPRODUCT(($L9620:$AE9620)*(Misc_calcs!$G$29:$Z$29))*$F9620*Assumptions!$G$37*(1+Assumptions!$G$83)","v":59.92181177342637},null,{"$f":"Assumptions!$G$86*$F9620","v":3.2043505860000001E-4},null,{"$f":"($F9620*Assumptions!$G$37)","v":9609.2993999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9620))*(Misc_calcs!$G$29:$Z$29))","v":5444.8429419631138},null,{"$f":"SUMPRODUCT(($AG9620:$AZ9620)*(Misc_calcs!$G$29:$Z$29))*$BF9620*$G9620","v":471.63253751738478},null,{"$f":"SUMPRODUCT($BF9620*(Misc_calcs!$G$29:$Z$29))*$F9620*Assumptions!$G$37*(1+Assumptions!$G$83)","v":53.425758263284791},null,590.43519315900483,null,525.0582957806696,null,65.376897378335229,null,-5379.4660445847785,null,false]
[null,50442061,"SV33","SV","22kV",191.47,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9706, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.349895396877561E-3,1.4812276377517359E-3,1.6270138112438578E-3,1.788933457518065E-3,1.9688677163438384E-3,2.1689240220818928E-3,2.3914638636894927E-3,2.6391339934601415E-3,2.9149015165254571E-3,3.2220933475659878E-3,3.564440582476138E-3,3.9461284017783104E-3,4.3718522003650864E-3,4.8468807257730107E-3,5.3771271059050016E-3,5.9692287583267226E-3,6.6306372985500631E-3,7.3697197058701135E-3,8.1958721643534873E-3,9.1196481757536349E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.032},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.04175},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.0616249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.078875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.0964999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.112625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.13625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1636249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9706,Demand!$B$9:$B$428,0))*$I9706*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},null,{"$f":"SUMPRODUCT(($AG9706:$AZ9706)*(Misc_calcs!$G$29:$Z$29)*($L9706:$AE9706))*Calcs!$G9706","v":2968.1245109848146},null,{"$f":"SUMPRODUCT(($L9706:$AE9706)*(Misc_calcs!$G$29:$Z$29))*$F9706*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2124.8921911588122},null,{"$f":"Assumptions!$G$86*$F9706","v":1.1281986810000001E-3},null,{"$f":"($F9706*Assumptions!$G$37)","v":33832.748999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9706))*(Misc_calcs!$G$29:$Z$29))","v":19170.388696584854},null,{"$f":"SUMPRODUCT(($AG9706:$AZ9706)*(Misc_calcs!$G$29:$Z$29))*$BF9706*$G9706","v":905.2363747556202},null,{"$f":"SUMPRODUCT($BF9706*(Misc_calcs!$G$29:$Z$29))*$F9706*Assumptions!$G$37*(1+Assumptions!$G$83)","v":662.28027164544562},null,5093.0167021436264,null,1567.5166464010658,null,3525.5000557425606,null,-15644.888640842293,null,false]
[null,50443918,"NO02","NO","22kV",53.470000000000006,50364.510393634941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9769, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.1506165057692138E-4,3.4400262391551966E-4,3.7709029410719829E-4,4.1380094137699716E-4,4.5455431611960253E-4,4.9982046835395598E-4,5.5012590369588293E-4,6.060605030810143E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.0259999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.1055000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.2097499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.2945000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.3372499999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.3964999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.5127499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6515000000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9769,Demand!$B$9:$B$428,0))*$I9769*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},null,{"$f":"SUMPRODUCT(($AG9769:$AZ9769)*(Misc_calcs!$G$29:$Z$29)*($L9769:$AE9769))*Calcs!$G9769","v":1166.1305270886157},null,{"$f":"SUMPRODUCT(($L9769:$AE9769)*(Misc_calcs!$G$29:$Z$29))*$F9769*Assumptions!$G$37*(1+Assumptions!$G$83)","v":58.080037361039722},null,{"$f":"Assumptions!$G$86*$F9769","v":3.1506128100000007E-4},null,{"$f":"($F9769*Assumptions!$G$37)","v":9448.1490000000013},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9769))*(Misc_calcs!$G$29:$Z$29))","v":5353.5315381333476},null,{"$f":"SUMPRODUCT(($AG9769:$AZ9769)*(Misc_calcs!$G$29:$Z$29))*$BF9769*$G9769","v":1032.3014656040975},null,{"$f":"SUMPRODUCT($BF9769*(Misc_calcs!$G$29:$Z$29))*$F9769*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51.648856636181812},null,1224.2105644496555,null,1083.9503222402793,null,140.2602422093762,null,-5213.2712959239716,null,false]
[null,50444062,"GW05","GW","22kV",74.504999999999995,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9770, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.3900632646780475E-4,4.5457347539475622E-4,4.9620727619518296E-4,5.4219771398107892E-4,5.9302773581204529E-4,6.4923570156487039E-4,7.1142188039483153E-4,7.8025571951673861E-4,8.5648397796774987E-4,9.4093982919920584E-4,1.0345530488855108E-3,1.1383614183992016E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.4741249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.4677499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.4936249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.5131250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.5333749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.56},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.5978750000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6327500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9770,Demand!$B$9:$B$428,0))*$I9770*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},null,{"$f":"SUMPRODUCT(($AG9770:$AZ9770)*(Misc_calcs!$G$29:$Z$29)*($L9770:$AE9770))*Calcs!$G9770","v":557.50878825231359},null,{"$f":"SUMPRODUCT(($L9770:$AE9770)*(Misc_calcs!$G$29:$Z$29))*$F9770*Assumptions!$G$37*(1+Assumptions!$G$83)","v":130.34000955396263},null,{"$f":"Assumptions!$G$86*$F9770","v":4.3900581149999997E-4},null,{"$f":"($F9770*Assumptions!$G$37)","v":13165.033499999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9770))*(Misc_calcs!$G$29:$Z$29))","v":7459.6010332639798},null,{"$f":"SUMPRODUCT(($AG9770:$AZ9770)*(Misc_calcs!$G$29:$Z$29))*$BF9770*$G9770","v":425.22027000216923},null,{"$f":"SUMPRODUCT($BF9770*(Misc_calcs!$G$29:$Z$29))*$F9770*Assumptions!$G$37*(1+Assumptions!$G$83)","v":100.27927415602323},null,687.84879780627625,null,525.49954415819252,null,162.34925364808373,null,-7297.2517796158963,null,false]
[null,50451201,"EB32","EB","22kV",78.623000000000005,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9875, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,4.6327084633082644E-4,5.0582603890237331E-4,5.5447858974359962E-4,6.0845841432361446E-4,6.6838271921210971E-4,7.3494267221606703E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.0727500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.1323749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.1848749999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.2212499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.2568749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.31725},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.397125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9875,Demand!$B$9:$B$428,0))*$I9875*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},null,{"$f":"SUMPRODUCT(($AG9875:$AZ9875)*(Misc_calcs!$G$29:$Z$29)*($L9875:$AE9875))*Calcs!$G9875","v":926.80923774827943},null,{"$f":"SUMPRODUCT(($L9875:$AE9875)*(Misc_calcs!$G$29:$Z$29))*$F9875*Assumptions!$G$37*(1+Assumptions!$G$83)","v":118.39996974288131},null,{"$f":"Assumptions!$G$86*$F9875","v":4.6327030290000006E-4},null,{"$f":"($F9875*Assumptions!$G$37)","v":13892.6841},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9875))*(Misc_calcs!$G$29:$Z$29))","v":7871.9040606444396},null,{"$f":"SUMPRODUCT(($AG9875:$AZ9875)*(Misc_calcs!$G$29:$Z$29))*$BF9875*$G9875","v":872.23660851026057},null,{"$f":"SUMPRODUCT($BF9875*(Misc_calcs!$G$29:$Z$29))*$F9875*Assumptions!$G$37*(1+Assumptions!$G$83)","v":111.67078416834286},null,1045.2092074911607,null,983.9073926786034,null,61.301814812557268,null,-7810.6022458318821,null,false]
[null,50459175,"EB12","EB","22kV",203.28,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9920, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1977881490420153E-3,1.1977881490420153E-3,1.1977881490420153E-3,1.1977881490420153E-3,1.2910802380649673E-3,1.4002408350411953E-3,1.5199107967780315E-3,1.6511607019547082E-3,1.7951739362523664E-3,1.9532588330471597E-3,2.1268621387662834E-3,2.3175839487519587E-3,2.5271942756323234E-3,2.7576514301485282E-3,3.011122414334164E-3,3.2900055491094479E-3,3.5969555829854487E-3,3.9349115559486961E-3,4.3071277230192599E-3,4.7172078757862102E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.431},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.452375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.4834999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.507125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.5232499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.5678749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.6102499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9920,Demand!$B$9:$B$428,0))*$I9920*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},null,{"$f":"SUMPRODUCT(($AG9920:$AZ9920)*(Misc_calcs!$G$29:$Z$29)*($L9920:$AE9920))*Calcs!$G9920","v":1938.6594567358936},null,{"$f":"SUMPRODUCT(($L9920:$AE9920)*(Misc_calcs!$G$29:$Z$29))*$F9920*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1338.1051839013473},null,{"$f":"Assumptions!$G$86*$F9920","v":1.197786744E-3},null,{"$f":"($F9920*Assumptions!$G$37)","v":35919.576000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9920))*(Misc_calcs!$G$29:$Z$29))","v":20352.831327319003},null,{"$f":"SUMPRODUCT(($AG9920:$AZ9920)*(Misc_calcs!$G$29:$Z$29))*$BF9920*$G9920","v":1065.1908891324249},null,{"$f":"SUMPRODUCT($BF9920*(Misc_calcs!$G$29:$Z$29))*$F9920*Assumptions!$G$37*(1+Assumptions!$G$83)","v":746.49971758472475},null,3276.764640637241,null,1811.6906067171496,null,1465.0740339200913,null,-18887.75729339891,null,false]
[null,50465785,"LD02","LD","22kV",272.83,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C9978, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6075980947615758E-3,1.6877714178629459E-3,1.8446729718190735E-3,2.0182237860988132E-3,2.2102948516844242E-3,2.4229747446213898E-3,2.6585954778101258E-3,2.9197614671763392E-3,3.2093819908481924E-3,3.5307075662784283E-3,3.8873707222464911E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5736249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5357499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5125000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.4911249999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.4791250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.4768750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.48325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.4993750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C9978,Demand!$B$9:$B$428,0))*$I9978*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},null,{"$f":"SUMPRODUCT(($AG9978:$AZ9978)*(Misc_calcs!$G$29:$Z$29)*($L9978:$AE9978))*Calcs!$G9978","v":3063.3298046852847},null,{"$f":"SUMPRODUCT(($L9978:$AE9978)*(Misc_calcs!$G$29:$Z$29))*$F9978*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1678.9362809783961},null,{"$f":"Assumptions!$G$86*$F9978","v":1.607596209E-3},null,{"$f":"($F9978*Assumptions!$G$37)","v":48209.060999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH9978))*(Misc_calcs!$G$29:$Z$29))","v":27316.32709087191},null,{"$f":"SUMPRODUCT(($AG9978:$AZ9978)*(Misc_calcs!$G$29:$Z$29))*$BF9978*$G9978","v":2453.7426490556259},null,{"$f":"SUMPRODUCT($BF9978*(Misc_calcs!$G$29:$Z$29))*$F9978*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1344.6974760021728},null,4742.2660856636812,null,3798.4401250577985,null,943.82596060588276,null,-26372.501130266028,null,false]
[null,50469086,"HGS23","HGS","22kV",178.06,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10025, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.2603524301070014E-3,1.4250545860375983E-3,1.6141428356593135E-3,1.8314320814257295E-3,2.0813538720740534E-3,2.3690581301540597E-3,2.7005318828931413E-3,3.0827378628834022E-3,3.5237763310447439E-3,4.0330740429787727E-3,4.621604945287427E-3,5.3021479672021215E-3,6.0895881842911968E-3,7.0012686977264718E-3,8.0574018211049519E-3,9.2815496281823274E-3,1.070118562543038E-2,1.2348351315645781E-2,1.4260423762756758E-2,1.6481013011863631E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10025,Demand!$B$9:$B$428,0))*$I10025*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG10025:$AZ10025)*(Misc_calcs!$G$29:$Z$29)*($L10025:$AE10025))*Calcs!$G10025","v":2819.8220649277705},null,{"$f":"SUMPRODUCT(($L10025:$AE10025)*(Misc_calcs!$G$29:$Z$29))*$F10025*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2786.8786782393495},null,{"$f":"Assumptions!$G$86*$F10025","v":1.049182938E-3},null,{"$f":"($F10025*Assumptions!$G$37)","v":31463.201999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10025))*(Misc_calcs!$G$29:$Z$29))","v":17827.750620535324},null,{"$f":"SUMPRODUCT(($AG10025:$AZ10025)*(Misc_calcs!$G$29:$Z$29))*$BF10025*$G10025","v":568.99650147021691},null,{"$f":"SUMPRODUCT($BF10025*(Misc_calcs!$G$29:$Z$29))*$F10025*Assumptions!$G$37*(1+Assumptions!$G$83)","v":572.76052930002402},null,5606.70074316712,null,1141.7570307702408,null,4464.9437123968792,null,-13362.806908138446,null,false]
[null,50472151,"FSH13","FSH","22kV",25.085000000000001,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10086, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.0284028652973711E-4,6.7426313665471774E-4,7.5472647021213642E-4,8.4541296969248779E-4,9.4766315405082392E-4,1.0629967101662028E-3,1.1931367308663861E-3,1.3400372576816027E-3,1.5059145812267236E-3,1.6932828143885012E-3,1.9049943243544957E-3,2.144285690147324E-3,2.4148299440701873E-3,2.7207959598615139E-3,3.0669159691444985E-3,3.4585623229289736E-3,3.9018347687406934E-3,4.4036596889919025E-3,4.5236270354648365E-3,4.5236270354648365E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.1215000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.1290000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.1537500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.1721249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.1732499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.1897499999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2159999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2606250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10086,Demand!$B$9:$B$428,0))*$I10086*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},null,{"$f":"SUMPRODUCT(($AG10086:$AZ10086)*(Misc_calcs!$G$29:$Z$29)*($L10086:$AE10086))*Calcs!$G10086","v":3460.4391843492922},null,{"$f":"SUMPRODUCT(($L10086:$AE10086)*(Misc_calcs!$G$29:$Z$29))*$F10086*Assumptions!$G$37*(1+Assumptions!$G$83)","v":148.80017092060945},null,{"$f":"Assumptions!$G$86*$F10086","v":1.4780834550000001E-4},null,{"$f":"($F10086*Assumptions!$G$37)","v":4432.5194999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10086))*(Misc_calcs!$G$29:$Z$29))","v":2511.564216085188},null,{"$f":"SUMPRODUCT(($AG10086:$AZ10086)*(Misc_calcs!$G$29:$Z$29))*$BF10086*$G10086","v":262.04533883120848},null,{"$f":"SUMPRODUCT($BF10086*(Misc_calcs!$G$29:$Z$29))*$F10086*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.367594007244389},null,3609.2393552699018,null,273.41293283845289,null,3335.8264224314489,null,824.26220634626088,null,true]
[null,50474213,"CRM35","CRM","22kV",423.28000000000003,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10131, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.1479312563841203E-3,1.0044117942501263E-2,1.1034368653022089E-2,1.2128899063449208E-2,1.3339057468660313E-2,1.4677452010735328E-2,1.6158092320349329E-2,1.779654721378162E-2,1.9610120275350383E-2,2.161804536436308E-2,2.3841704318945185E-2,2.6304869389129591E-2,2.9033973221427044E-2,3.2058409540177989E-2,3.5410868031127918E-2,3.9127707334126585E-2,4.3249370499374565E-2,4.7820847760518911E-2,5.2892192034034224E-2,5.8519093174297224E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10131,Demand!$B$9:$B$428,0))*$I10131*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG10131:$AZ10131)*(Misc_calcs!$G$29:$Z$29)*($L10131:$AE10131))*Calcs!$G10131","v":68753.523254497748},null,{"$f":"SUMPRODUCT(($L10131:$AE10131)*(Misc_calcs!$G$29:$Z$29))*$F10131*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31082.844715223117},null,{"$f":"Assumptions!$G$86*$F10131","v":2.4940927440000003E-3},null,{"$f":"($F10131*Assumptions!$G$37)","v":74793.576000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10131))*(Misc_calcs!$G$29:$Z$29))","v":42379.705058183717},null,{"$f":"SUMPRODUCT(($AG10131:$AZ10131)*(Misc_calcs!$G$29:$Z$29))*$BF10131*$G10131","v":7106.8346241293984},null,{"$f":"SUMPRODUCT($BF10131*(Misc_calcs!$G$29:$Z$29))*$F10131*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3236.6507591709214},null,99836.367969720857,null,10343.48538330032,null,89492.882586420543,null,47113.177528236825,null,true]
[null,50492191,"KBH31","KBH","22kV",40.299999999999997,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10236, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3745996854778248E-4,2.3745996854778248E-4,2.3745996854778248E-4,2.3745996854778248E-4,2.3745996854778248E-4,2.3745996854778248E-4,2.3745996854778248E-4,2.4423834233361743E-4,2.7161572665004982E-4,3.0250541484719653E-4,3.373850935731354E-4,3.7679971532916736E-4,4.2137117810490059E-4,4.7180941752699281E-4,5.289251195418124E-4,5.9364429247291627E-4,6.670249726995046E-4,7.50276378875675E-4,8.4478087633831078E-4,9.5211916703708444E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.4753750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.4915000000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.5199999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.5297499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.5335000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.5545},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.600625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.637},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10236,Demand!$B$9:$B$428,0))*$I10236*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},null,{"$f":"SUMPRODUCT(($AG10236:$AZ10236)*(Misc_calcs!$G$29:$Z$29)*($L10236:$AE10236))*Calcs!$G10236","v":623.79312036493798},null,{"$f":"SUMPRODUCT(($L10236:$AE10236)*(Misc_calcs!$G$29:$Z$29))*$F10236*Assumptions!$G$37*(1+Assumptions!$G$83)","v":47.328197965102817},null,{"$f":"Assumptions!$G$86*$F10236","v":2.3745968999999998E-4},null,{"$f":"($F10236*Assumptions!$G$37)","v":7121.0099999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10236))*(Misc_calcs!$G$29:$Z$29))","v":4034.9227788811263},null,{"$f":"SUMPRODUCT(($AG10236:$AZ10236)*(Misc_calcs!$G$29:$Z$29))*$BF10236*$G10236","v":384.39262528174152},null,{"$f":"SUMPRODUCT($BF10236*(Misc_calcs!$G$29:$Z$29))*$F10236*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.339346483030909},null,671.12131833004082,null,413.73197176477242,null,257.3893465652684,null,-3777.5334323158577,null,false]
[null,50492485,"NP11","NP","22kV",98.248999999999995,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10250, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7891326178290516E-4,5.7891326178290516E-4,5.7891326178290516E-4,5.7891326178290516E-4,6.2859191094322923E-4,6.9500971025467334E-4,7.6942424443213892E-4,8.5285464825796391E-4,9.4645441839692171E-4,1.0515295065292793E-3,1.1695588824287453E-3,1.3022179072032878E-3,1.4514049040577179E-3,1.6192713676354111E-3,1.8082563141668955E-3,2.0211253443377375E-3,2.2610150701749343E-3,2.5314836476938345E-3,2.8365682600895669E-3,3.1808505136567515E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.8592500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.8791250000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.9064999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.9215},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.93275},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.9526249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":1.997625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0298749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10250,Demand!$B$9:$B$428,0))*$I10250*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},null,{"$f":"SUMPRODUCT(($AG10250:$AZ10250)*(Misc_calcs!$G$29:$Z$29)*($L10250:$AE10250))*Calcs!$G10250","v":1382.6306432573795},null,{"$f":"SUMPRODUCT(($L10250:$AE10250)*(Misc_calcs!$G$29:$Z$29))*$F10250*Assumptions!$G$37*(1+Assumptions!$G$83)","v":369.75943373297747},null,{"$f":"Assumptions!$G$86*$F10250","v":5.7891258270000002E-4},null,{"$f":"($F10250*Assumptions!$G$37)","v":17360.598299999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10250))*(Misc_calcs!$G$29:$Z$29))","v":9836.9014417442158},null,{"$f":"SUMPRODUCT(($AG10250:$AZ10250)*(Misc_calcs!$G$29:$Z$29))*$BF10250*$G10250","v":643.93784021030456},null,{"$f":"SUMPRODUCT($BF10250*(Misc_calcs!$G$29:$Z$29))*$F10250*Assumptions!$G$37*(1+Assumptions!$G$83)","v":174.37997903909752},null,1752.3900769903569,null,818.31781924940208,null,934.0722577409548,null,-8902.8291840032616,null,false]
[null,50497662,"FTN13","FTN","22kV",161.68,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10341, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1765917508396368E-3,2.4340085671396647E-3,2.7246791919344664E-3,3.0530825506794868E-3,3.4243161267346186E-3,3.8441827411179511E-3,4.3192896313513553E-3,4.8571615841676106E-3,5.4663701283087446E-3,6.1566810812435351E-3,6.9392230725719324E-3,7.8266800431194151E-3,8.8335111490662858E-3,9.9762019927006462E-3,1.127355166444613E-2,1.2747000724902256E-2,1.442100599242065E-2,1.6323468844586526E-2,1.8486224706167256E-2,2.0945602499123146E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.2832499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.2869999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.2945},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.2993749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.2971249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3031250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3143750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10341,Demand!$B$9:$B$428,0))*$I10341*Assumptions!$G$45*Assumptions!$G$48","v":1.3169999999999999},null,{"$f":"SUMPRODUCT(($AG10341:$AZ10341)*(Misc_calcs!$G$29:$Z$29)*($L10341:$AE10341))*Calcs!$G10341","v":5430.3443151422998},null,{"$f":"SUMPRODUCT(($L10341:$AE10341)*(Misc_calcs!$G$29:$Z$29))*$F10341*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3618.6168248086819},null,{"$f":"Assumptions!$G$86*$F10341","v":9.526670640000001E-4},null,{"$f":"($F10341*Assumptions!$G$37)","v":28568.856},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10341))*(Misc_calcs!$G$29:$Z$29))","v":16187.749749119124},null,{"$f":"SUMPRODUCT(($AG10341:$AZ10341)*(Misc_calcs!$G$29:$Z$29))*$BF10341*$G10341","v":705.45586148196116},null,{"$f":"SUMPRODUCT($BF10341*(Misc_calcs!$G$29:$Z$29))*$F10341*Assumptions!$G$37*(1+Assumptions!$G$83)","v":472.22931611325868},null,9048.9611399509813,null,1177.6851775952198,null,7871.2759623557613,null,-8316.473786763363,null,false]
[null,50500463,"NP23","NP","22kV",53.893999999999998,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10402, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1755998870754815E-4,3.1755998870754815E-4,3.1755998870754815E-4,3.1755998870754815E-4,3.1755998870754815E-4,3.1755998870754815E-4,3.1755998870754815E-4,3.1755998870754815E-4,3.3267531372758541E-4,3.7064021677405822E-4,4.1355757368641147E-4,4.6211197507128323E-4,5.170859678996449E-4,5.7937437666384629E-4,6.5000074751957215E-4,7.3013623300020175E-4,8.211212826858661E-4,9.2449056022551694E-4,1.0420015704414429E-3,1.175667553151741E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.8213750000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.828125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.8491249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.864125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.8716249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.8828749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9027499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.932375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10402,Demand!$B$9:$B$428,0))*$I10402*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},null,{"$f":"SUMPRODUCT(($AG10402:$AZ10402)*(Misc_calcs!$G$29:$Z$29)*($L10402:$AE10402))*Calcs!$G10402","v":520.12165778077406},null,{"$f":"SUMPRODUCT(($L10402:$AE10402)*(Misc_calcs!$G$29:$Z$29))*$F10402*Assumptions!$G$37*(1+Assumptions!$G$83)","v":79.806623774771722},null,{"$f":"Assumptions!$G$86*$F10402","v":3.1755961620000002E-4},null,{"$f":"($F10402*Assumptions!$G$37)","v":9523.0697999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10402))*(Misc_calcs!$G$29:$Z$29))","v":5395.9833311419225},null,{"$f":"SUMPRODUCT(($AG10402:$AZ10402)*(Misc_calcs!$G$29:$Z$29))*$BF10402*$G10402","v":339.64519765246308},null,{"$f":"SUMPRODUCT($BF10402*(Misc_calcs!$G$29:$Z$29))*$F10402*Assumptions!$G$37*(1+Assumptions!$G$83)","v":52.471222138475987},null,599.92828155554582,null,392.11641979093906,null,207.81186176460676,null,-5188.1714693773156,null,false]
[null,50501299,"NP23","NP","22kV",17.298999999999999,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10447, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0193101726819079E-4,1.0193101726819079E-4,1.0982623784685377E-4,1.2100321283549021E-4,1.3347676707783061E-4,1.4740612284742152E-4,1.6297073098989732E-4,1.8037289601080704E-4,1.9984074652766749E-4,2.2163159693448968E-4,2.4603575224984984E-4,2.733808150632911E-4,3.0403656136978555E-4,3.3842046101338342E-4,3.7700392859104948E-4,4.2031940215726859E-4,4.6896836010216933E-4,5.2363040135822831E-4,5.8507353085859208E-4,6.5416581119090488E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.8213750000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.828125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.8491249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.864125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.8716249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.8828749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9027499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.932375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10447,Demand!$B$9:$B$428,0))*$I10447*Assumptions!$G$45*Assumptions!$G$48","v":1.9451249999999998},null,{"$f":"SUMPRODUCT(($AG10447:$AZ10447)*(Misc_calcs!$G$29:$Z$29)*($L10447:$AE10447))*Calcs!$G10447","v":273.47830428252536},null,{"$f":"SUMPRODUCT(($L10447:$AE10447)*(Misc_calcs!$G$29:$Z$29))*$F10447*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.418914793545396},null,{"$f":"Assumptions!$G$86*$F10447","v":1.019308977E-4},null,{"$f":"($F10447*Assumptions!$G$37)","v":3056.7332999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10447))*(Misc_calcs!$G$29:$Z$29))","v":1732.0131303192209},null,{"$f":"SUMPRODUCT(($AG10447:$AZ10447)*(Misc_calcs!$G$29:$Z$29))*$BF10447*$G10447","v":109.01997020428915},null,{"$f":"SUMPRODUCT($BF10447*(Misc_calcs!$G$29:$Z$29))*$F10447*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.4060784173644025},null,286.89721907607077,null,114.42604862165355,null,172.47117045441723,null,-1559.5419598648036,null,false]
[null,50510476,"NP25","NP","22kV",50.816999999999993,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10492, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3865228847882859E-4,4.8058358193240805E-4,5.2699075447309941E-4,5.7837596337646856E-4,6.3529940827543676E-4,6.9838616665380843E-4,7.6833384414437978E-4,8.4592113753448545E-4,9.320174202074173E-4,1.0275934730071274E-3,1.1337334983800556E-3,1.2516485723172788E-3,1.3826917073113689E-3,1.5283747205013045E-3,1.6903871246810368E-3,1.8706172862021689E-3,2.0711761233555125E-3,2.2944236519590738E-3,2.542998722047881E-3,2.8198523312434475E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.1266249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.1356249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.1532499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.1757499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.191125},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.2526250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.2886249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10492,Demand!$B$9:$B$428,0))*$I10492*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},null,{"$f":"SUMPRODUCT(($AG10492:$AZ10492)*(Misc_calcs!$G$29:$Z$29)*($L10492:$AE10492))*Calcs!$G10492","v":1466.3929447408382},null,{"$f":"SUMPRODUCT(($L10492:$AE10492)*(Misc_calcs!$G$29:$Z$29))*$F10492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":178.2847097191972},null,{"$f":"Assumptions!$G$86*$F10492","v":2.9942900909999998E-4},null,{"$f":"($F10492*Assumptions!$G$37)","v":8979.3638999999985},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10492))*(Misc_calcs!$G$29:$Z$29))","v":5087.9074653697835},null,{"$f":"SUMPRODUCT(($AG10492:$AZ10492)*(Misc_calcs!$G$29:$Z$29))*$BF10492*$G10492","v":378.4383590385342},null,{"$f":"SUMPRODUCT($BF10492*(Misc_calcs!$G$29:$Z$29))*$F10492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46.650724101672608},null,1644.6776544600355,null,425.08908314020681,null,1219.5885713198286,null,-3868.3188940499549,null,false]
[null,50514928,"OAK26","OAK","11kV",44.73,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10581, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.63562888167303E-4,2.63562888167303E-4,2.63562888167303E-4,2.63562888167303E-4,2.8260050274885973E-4,3.0943317521467818E-4,3.3916979698260497E-4,3.7214304249735347E-4,4.0872501432836583E-4,4.4933201646854234E-4,4.944299134988934E-4,5.4454014818003708E-4,6.0024649907218747E-4,6.6220266995690102E-4,7.311408142781587E-4,8.0788111069708007E-4,8.9334252034332104E-4,9.8855487264936552E-4,1.0946724449991153E-3,1.2129892220658434E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":1.8464999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":1.8839999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":1.9286249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":1.969875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.003625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.0433750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.0958749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.1581249999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10581,Demand!$B$9:$B$428,0))*$I10581*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},null,{"$f":"SUMPRODUCT(($AG10581:$AZ10581)*(Misc_calcs!$G$29:$Z$29)*($L10581:$AE10581))*Calcs!$G10581","v":638.23804854010348},null,{"$f":"SUMPRODUCT(($L10581:$AE10581)*(Misc_calcs!$G$29:$Z$29))*$F10581*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.749544101154015},null,{"$f":"Assumptions!$G$86*$F10581","v":2.6356257899999997E-4},null,{"$f":"($F10581*Assumptions!$G$37)","v":7903.7909999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10581))*(Misc_calcs!$G$29:$Z$29))","v":4478.4639180980857},null,{"$f":"SUMPRODUCT(($AG10581:$AZ10581)*(Misc_calcs!$G$29:$Z$29))*$BF10581*$G10581","v":323.25508949809199},null,{"$f":"SUMPRODUCT($BF10581*(Misc_calcs!$G$29:$Z$29))*$F10581*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.144160327911955},null,707.98759264125749,null,359.39924982600394,null,348.58834281525355,null,-4129.875575282832,null,false]
[null,50528892,"DSH32","DSH","22kV",46.494999999999997,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10657, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.7396280986672825E-4,2.7396280986672825E-4,2.7396280986672825E-4,2.7396280986672825E-4,2.7396280986672825E-4,2.7396280986672825E-4,2.7396280986672825E-4,2.7396280986672825E-4,2.8395281145655871E-4,3.137391497864563E-4,3.470979757774315E-4,3.8448334521115016E-4,4.2640905393848046E-4,4.7345666933704377E-4,5.2628465666676395E-4,5.8563875095824891E-4,6.523637459184971E-4,7.2741689508547952E-4,8.1188314751120237E-4,9.0699247106207164E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":4.8480000000000008},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":4.8877499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":4.9672499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.036999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.0669999999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.0992499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10657,Demand!$B$9:$B$428,0))*$I10657*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},null,{"$f":"SUMPRODUCT(($AG10657:$AZ10657)*(Misc_calcs!$G$29:$Z$29)*($L10657:$AE10657))*Calcs!$G10657","v":1934.0721517099948},null,{"$f":"SUMPRODUCT(($L10657:$AE10657)*(Misc_calcs!$G$29:$Z$29))*$F10657*Assumptions!$G$37*(1+Assumptions!$G$83)","v":56.732962198224477},null,{"$f":"Assumptions!$G$86*$F10657","v":2.7396248849999999E-4},null,{"$f":"($F10657*Assumptions!$G$37)","v":8215.6664999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10657))*(Misc_calcs!$G$29:$Z$29))","v":4655.1795187116149},null,{"$f":"SUMPRODUCT(($AG10657:$AZ10657)*(Misc_calcs!$G$29:$Z$29))*$BF10657*$G10657","v":1319.467362040335},null,{"$f":"SUMPRODUCT($BF10657*(Misc_calcs!$G$29:$Z$29))*$F10657*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.052860291180053},null,1990.8051139082193,null,1358.520222331515,null,632.28489157670424,null,-4022.8946271349105,null,false]
[null,50531156,"LD04","LD","22kV",222.7,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10702, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.3122167492702519E-3,1.4243664212125712E-3,1.5607443794783988E-3,1.7119931419806746E-3,1.8798286731185674E-3,2.0661717537848257E-3,2.2731729503927735E-3,2.5032406697574824E-3,2.7590726846476689E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.1588750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.1712499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.20425},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.2278749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.2469999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.2717499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.3039999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.3523749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10702,Demand!$B$9:$B$428,0))*$I10702*Assumptions!$G$45*Assumptions!$G$48","v":2.378625},null,{"$f":"SUMPRODUCT(($AG10702:$AZ10702)*(Misc_calcs!$G$29:$Z$29)*($L10702:$AE10702))*Calcs!$G10702","v":2159.0712895968691},null,{"$f":"SUMPRODUCT(($L10702:$AE10702)*(Misc_calcs!$G$29:$Z$29))*$F10702*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1043.6849646423113},null,{"$f":"Assumptions!$G$86*$F10702","v":1.3122152100000001E-3},null,{"$f":"($F10702*Assumptions!$G$37)","v":39351.089999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10702))*(Misc_calcs!$G$29:$Z$29))","v":22297.203544834418},null,{"$f":"SUMPRODUCT(($AG10702:$AZ10702)*(Misc_calcs!$G$29:$Z$29))*$BF10702*$G10702","v":1845.7135282304889},null,{"$f":"SUMPRODUCT($BF10702*(Misc_calcs!$G$29:$Z$29))*$F10702*Assumptions!$G$37*(1+Assumptions!$G$83)","v":895.94381914573535},null,3202.7562542391806,null,2741.6573473762242,null,461.09890686295648,null,-21836.104637971461,null,false]
[null,50541871,"MGE32","MGE","22kV",71,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10763, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.1835379074175083E-4,4.2180458644661828E-4,4.629818121084018E-4,5.0876263925648374E-4,5.5969275367882842E-4,6.1638482201090768E-4,6.7952689462575083E-4,7.4989187764582053E-4,8.2834821137007467E-4,9.1587191014868251E-4,1.0135601387782954E-3,1.1226465231318084E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9661249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9672499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9721250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9743750000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9732500000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9721250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":1.9859999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0006249999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10763,Demand!$B$9:$B$428,0))*$I10763*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},null,{"$f":"SUMPRODUCT(($AG10763:$AZ10763)*(Misc_calcs!$G$29:$Z$29)*($L10763:$AE10763))*Calcs!$G10763","v":740.16019356615743},null,{"$f":"SUMPRODUCT(($L10763:$AE10763)*(Misc_calcs!$G$29:$Z$29))*$F10763*Assumptions!$G$37*(1+Assumptions!$G$83)","v":118.82655029317367},null,{"$f":"Assumptions!$G$86*$F10763","v":4.1835330000000005E-4},null,{"$f":"($F10763*Assumptions!$G$37)","v":12545.699999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10763))*(Misc_calcs!$G$29:$Z$29))","v":7108.6728858699753},null,{"$f":"SUMPRODUCT(($AG10763:$AZ10763)*(Misc_calcs!$G$29:$Z$29))*$BF10763*$G10763","v":566.28802482322919},null,{"$f":"SUMPRODUCT($BF10763*(Misc_calcs!$G$29:$Z$29))*$F10763*Assumptions!$G$37*(1+Assumptions!$G$83)","v":91.066163587583688},null,858.98674385933111,null,657.35418841081287,null,201.63255544851825,null,-6907.0403304214569,null,false]
[null,50613204,"CDA22","CDA","22kV",44.945,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10808, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.4405854935760367E-4,4.8837704553987733E-4,5.3759789342234881E-4,5.922895334504395E-4,6.5308820523569944E-4,7.207061786995159E-4,7.9594099605176795E-4,8.7968584968086132E-4,9.7294123658522099E-4,1.0768280474705062E-3,1.1926022683141069E-3,1.3216714943319549E-3,1.4656134811794764E-3,1.6261969862243248E-3,1.8054051842323058E-3,2.0054619772473534E-3,2.2288615583139892E-3,2.4784016335406564E-3,2.7572207574583681E-3,3.0688402933928263E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.1679999999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.1364999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.1192500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.1064999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0821249999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0622500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0509999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.04725},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10808,Demand!$B$9:$B$428,0))*$I10808*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},null,{"$f":"SUMPRODUCT(($AG10808:$AZ10808)*(Misc_calcs!$G$29:$Z$29)*($L10808:$AE10808))*Calcs!$G10808","v":2247.8039042380624},null,{"$f":"SUMPRODUCT(($L10808:$AE10808)*(Misc_calcs!$G$29:$Z$29))*$F10808*Assumptions!$G$37*(1+Assumptions!$G$83)","v":166.89042106976081},null,{"$f":"Assumptions!$G$86*$F10808","v":2.648294235E-4},null,{"$f":"($F10808*Assumptions!$G$37)","v":7941.7814999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10808))*(Misc_calcs!$G$29:$Z$29))","v":4499.9901810623387},null,{"$f":"SUMPRODUCT(($AG10808:$AZ10808)*(Misc_calcs!$G$29:$Z$29))*$BF10808*$G10808","v":494.50511358406277},null,{"$f":"SUMPRODUCT($BF10808*(Misc_calcs!$G$29:$Z$29))*$F10808*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.492457692966333},null,2414.6943253078234,null,530.99757127702912,null,1883.6967540307942,null,-2616.2934270315445,null,false]
[null,50629851,"MGE31","MGE","22kV",203.62,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10853, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3986638552650047E-3,1.5187211486219507E-3,1.6504490994841861E-3,1.7950459187402079E-3,1.9538369249388738E-3,2.1282883071479328E-3,2.3200223979346832E-3,2.5308346236220737E-3,2.7627123175830034E-3,3.0178556030249258E-3,3.298700574718926E-3,3.6079450347016291E-3,3.9485770654126926E-3,4.3239067553459782E-3,4.7376014274453891E-3,5.1937247595635061E-3,5.6967802297636701E-3,6.251759367575006E-3,6.8641953460506508E-3,7.5402225092397503E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7746249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7614999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7581249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7603749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7577499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7588749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7633749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7779999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10853,Demand!$B$9:$B$428,0))*$I10853*Assumptions!$G$45*Assumptions!$G$48","v":2.7843750000000003},null,{"$f":"SUMPRODUCT(($AG10853:$AZ10853)*(Misc_calcs!$G$29:$Z$29)*($L10853:$AE10853))*Calcs!$G10853","v":6204.1399264301072},null,{"$f":"SUMPRODUCT(($L10853:$AE10853)*(Misc_calcs!$G$29:$Z$29))*$F10853*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2050.2468290156717},null,{"$f":"Assumptions!$G$86*$F10853","v":1.199790126E-3},null,{"$f":"($F10853*Assumptions!$G$37)","v":35979.653999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10853))*(Misc_calcs!$G$29:$Z$29))","v":20386.872859448515},null,{"$f":"SUMPRODUCT(($AG10853:$AZ10853)*(Misc_calcs!$G$29:$Z$29))*$BF10853*$G10853","v":2263.0334674352202},null,{"$f":"SUMPRODUCT($BF10853*(Misc_calcs!$G$29:$Z$29))*$F10853*Assumptions!$G$37*(1+Assumptions!$G$83)","v":748.99895175804113},null,8254.3867554457793,null,3012.0324191932614,null,5242.3543362525179,null,-15144.518523195997,null,false]
[null,50658496,"MGE12","MGE","22kV",59.482999999999997,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C10913, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5049209203790929E-4,3.5049209203790929E-4,3.5049209203790929E-4,3.5049209203790929E-4,3.5049209203790929E-4,3.5049209203790929E-4,3.5049209203790929E-4,3.8498298065876418E-4,4.234417483947858E-4,4.6627324322837761E-4,5.1400349875380938E-4,5.6722399742858249E-4,6.2659998690395334E-4,6.9287986755274197E-4,7.6690579041058401E-4,8.4962562294694144E-4,9.4210646067097983E-4,1.0455498858691873E-3,1.161309201122077E-3,1.2909088950590788E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.9092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.8766249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.8548749999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.8424999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.8166250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7974999999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7945000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.8008749999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C10913,Demand!$B$9:$B$428,0))*$I10913*Assumptions!$G$45*Assumptions!$G$48","v":2.7858749999999999},null,{"$f":"SUMPRODUCT(($AG10913:$AZ10913)*(Misc_calcs!$G$29:$Z$29)*($L10913:$AE10913))*Calcs!$G10913","v":1061.7663197580011},null,{"$f":"SUMPRODUCT(($L10913:$AE10913)*(Misc_calcs!$G$29:$Z$29))*$F10913*Assumptions!$G$37*(1+Assumptions!$G$83)","v":101.64225435916178},null,{"$f":"Assumptions!$G$86*$F10913","v":3.5049168089999999E-4},null,{"$f":"($F10913*Assumptions!$G$37)","v":10510.646099999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH10913))*(Misc_calcs!$G$29:$Z$29))","v":5955.5660460592071},null,{"$f":"SUMPRODUCT(($AG10913:$AZ10913)*(Misc_calcs!$G$29:$Z$29))*$BF10913*$G10913","v":669.98329205076152},null,{"$f":"SUMPRODUCT($BF10913*(Misc_calcs!$G$29:$Z$29))*$F10913*Assumptions!$G$37*(1+Assumptions!$G$83)","v":63.918425929404194},null,1163.408574117163,null,733.9017179801657,null,429.50685613699727,null,-5526.05918992221,null,false]
[null,50735015,"STO14","STO","22kV",43.040999999999997,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11018, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0343571366364926E-3,1.1569049098965798E-3,1.2949644012119018E-3,1.4505648646017289E-3,1.6260063708790715E-3,1.8238964083023136E-3,2.0471914703296843E-3,2.2992443136485496E-3,2.5838576635670483E-3,2.9053452507114006E-3,3.2686011845541895E-3,3.6791788076392645E-3,4.1433803317809416E-3,4.6683587366314287E-3,5.2622336148275203E-3,5.9342228798559271E-3,6.6947925166979533E-3,7.5558268556468206E-3,7.7616675795671511E-3,7.7616675795671511E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.6023750000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.5888749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.6829999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.7640000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.8029999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.8626249999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":4.9496249999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.0714999999999986},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11018,Demand!$B$9:$B$428,0))*$I11018*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},null,{"$f":"SUMPRODUCT(($AG11018:$AZ11018)*(Misc_calcs!$G$29:$Z$29)*($L11018:$AE11018))*Calcs!$G11018","v":7713.946471302007},null,{"$f":"SUMPRODUCT(($L11018:$AE11018)*(Misc_calcs!$G$29:$Z$29))*$F11018*Assumptions!$G$37*(1+Assumptions!$G$83)","v":438.06638146738823},null,{"$f":"Assumptions!$G$86*$F11018","v":2.5361048429999998E-4},null,{"$f":"($F11018*Assumptions!$G$37)","v":7605.3446999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11018))*(Misc_calcs!$G$29:$Z$29))","v":4309.3576011370378},null,{"$f":"SUMPRODUCT(($AG11018:$AZ11018)*(Misc_calcs!$G$29:$Z$29))*$BF11018*$G11018","v":577.34582014160731},null,{"$f":"SUMPRODUCT($BF11018*(Misc_calcs!$G$29:$Z$29))*$F11018*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.466095784263636},null,8152.0128527693951,null,610.81191592587095,null,7541.2009368435238,null,3231.843335706486,null,true]
[null,50955547,"DN09","DN","22kV",95.052000000000007,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11079, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.6007555658570281E-4,5.7908897037122235E-4,6.3717445222625613E-4,7.0192080223268401E-4,7.7413740141538579E-4,8.5473544016254315E-4,9.4474100393484423E-4,1.04530986452206E-3,1.1577442011888733E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.2687499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.270999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.2934999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.3482500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.3782500000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11079,Demand!$B$9:$B$428,0))*$I11079*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},null,{"$f":"SUMPRODUCT(($AG11079:$AZ11079)*(Misc_calcs!$G$29:$Z$29)*($L11079:$AE11079))*Calcs!$G11079","v":2328.8904117344082},null,{"$f":"SUMPRODUCT(($L11079:$AE11079)*(Misc_calcs!$G$29:$Z$29))*$F11079*Assumptions!$G$37*(1+Assumptions!$G$83)","v":187.65646282983772},null,{"$f":"Assumptions!$G$86*$F11079","v":5.600748996000001E-4},null,{"$f":"($F11079*Assumptions!$G$37)","v":16795.688399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11079))*(Misc_calcs!$G$29:$Z$29))","v":9516.8109175734189},null,{"$f":"SUMPRODUCT(($AG11079:$AZ11079)*(Misc_calcs!$G$29:$Z$29))*$BF11079*$G11079","v":2023.4336790110842},null,{"$f":"SUMPRODUCT($BF11079*(Misc_calcs!$G$29:$Z$29))*$F11079*Assumptions!$G$37*(1+Assumptions!$G$83)","v":163.21604965623777},null,2516.5468745642461,null,2186.6497286673221,null,329.89714589692403,null,-9186.9137716764944,null,false]
[null,50957638,"DN11","DN","22kV",48.710999999999999,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11124, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,2.870201619834003E-4,3.0133428704879207E-4,3.2934745127104382E-4,3.603331702696158E-4,3.9462549030678439E-4,4.3259730522762345E-4,4.7466497203243422E-4,5.2129348248955995E-4,5.7300225838876327E-4,6.303716463035169E-4,6.940501970140703E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.07925},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.169999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.3079999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.3747500000000006},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.403249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.496999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.6395},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7579999999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11124,Demand!$B$9:$B$428,0))*$I11124*Assumptions!$G$45*Assumptions!$G$48","v":7.7520000000000007},null,{"$f":"SUMPRODUCT(($AG11124:$AZ11124)*(Misc_calcs!$G$29:$Z$29)*($L11124:$AE11124))*Calcs!$G11124","v":1839.2877859979235},null,{"$f":"SUMPRODUCT(($L11124:$AE11124)*(Misc_calcs!$G$29:$Z$29))*$F11124*Assumptions!$G$37*(1+Assumptions!$G$83)","v":53.518515552937885},null,{"$f":"Assumptions!$G$86*$F11124","v":2.8701982530000001E-4},null,{"$f":"($F11124*Assumptions!$G$37)","v":8607.2336999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11124))*(Misc_calcs!$G$29:$Z$29))","v":4877.0502104734151},null,{"$f":"SUMPRODUCT(($AG11124:$AZ11124)*(Misc_calcs!$G$29:$Z$29))*$BF11124*$G11124","v":1466.3282141278116},null,{"$f":"SUMPRODUCT($BF11124*(Misc_calcs!$G$29:$Z$29))*$F11124*Assumptions!$G$37*(1+Assumptions!$G$83)","v":42.864171558363402},null,1892.8063015508615,null,1509.1923856861749,null,383.61391586468653,null,-4493.4362946087285,null,false]
[null,50970745,"DN10","DN","22kV",116.07,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11192, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,6.8392006325908468E-4,7.1802818044698939E-4,7.8477877007308524E-4,8.586124504361295E-4,9.4032519677092366E-4,1.0308055514723627E-3,1.1310456222168429E-3,1.2421534050330156E-3,1.3653665934015673E-3,1.5020680541653674E-3,1.6538031731523298E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0707500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0831249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0827499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0789999999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0748749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.0808749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.1007499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11192,Demand!$B$9:$B$428,0))*$I11192*Assumptions!$G$45*Assumptions!$G$48","v":2.098125},null,{"$f":"SUMPRODUCT(($AG11192:$AZ11192)*(Misc_calcs!$G$29:$Z$29)*($L11192:$AE11192))*Calcs!$G11192","v":1204.3216417423196},null,{"$f":"SUMPRODUCT(($L11192:$AE11192)*(Misc_calcs!$G$29:$Z$29))*$F11192*Assumptions!$G$37*(1+Assumptions!$G$83)","v":303.87147710898756},null,{"$f":"Assumptions!$G$86*$F11192","v":6.83919261E-4},null,{"$f":"($F11192*Assumptions!$G$37)","v":20509.568999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11192))*(Misc_calcs!$G$29:$Z$29))","v":11621.178336097579},null,{"$f":"SUMPRODUCT(($AG11192:$AZ11192)*(Misc_calcs!$G$29:$Z$29))*$BF11192*$G11192","v":963.78993683852946},null,{"$f":"SUMPRODUCT($BF11192*(Misc_calcs!$G$29:$Z$29))*$F11192*Assumptions!$G$37*(1+Assumptions!$G$83)","v":243.37743661086881},null,1508.1931188513072,null,1207.1673734493984,null,301.02574540190881,null,-11320.15259069567,null,false]
[null,50983585,"LD02","LD","22kV",42.993000000000002,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11229, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.5332795106140977E-4,2.7659818234523914E-4,3.0320259986068421E-4,3.327201023493781E-4,3.6548819362128423E-4,4.018848213192751E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5736249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5357499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5125000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.4911249999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.4791250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.4768750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.48325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.4993750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11229,Demand!$B$9:$B$428,0))*$I11229*Assumptions!$G$45*Assumptions!$G$48","v":2.5057499999999999},null,{"$f":"SUMPRODUCT(($AG11229:$AZ11229)*(Misc_calcs!$G$29:$Z$29)*($L11229:$AE11229))*Calcs!$G11229","v":409.95279612702154},null,{"$f":"SUMPRODUCT(($L11229:$AE11229)*(Misc_calcs!$G$29:$Z$29))*$F11229*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.403636306878973},null,{"$f":"Assumptions!$G$86*$F11229","v":2.5332765390000003E-4},null,{"$f":"($F11229*Assumptions!$G$37)","v":7596.8630999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11229))*(Misc_calcs!$G$29:$Z$29))","v":4304.5517377775759},null,{"$f":"SUMPRODUCT(($AG11229:$AZ11229)*(Misc_calcs!$G$29:$Z$29))*$BF11229*$G11229","v":386.66480119799337},null,{"$f":"SUMPRODUCT($BF11229*(Misc_calcs!$G$29:$Z$29))*$F11229*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.39149357373627},null,445.35643243390052,null,420.05629477172965,null,25.300137662170869,null,-4279.2516001154054,null,false]
[null,78585482,"GW11","GW","22kV",250.21,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11274, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4743141124154012E-3,1.4743141124154012E-3,1.4743141124154012E-3,1.4743141124154012E-3,1.4743141124154012E-3,1.4743141124154012E-3,1.4821957412987359E-3,1.6119445710317142E-3,1.7546957188415988E-3,1.9118303834034177E-3,2.0848816870835955E-3,2.2755517548710752E-3,2.4857307405683603E-3,2.7175180243331084E-3,2.9732458316085609E-3,3.2555055524454263E-3,3.5671770725507592E-3,3.9114614634933841E-3,4.2919174197893744E-3,4.7125018755748045E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.7494999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.7918749999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.8106249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.8443749999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.8781249999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9152499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11274,Demand!$B$9:$B$428,0))*$I11274*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},null,{"$f":"SUMPRODUCT(($AG11274:$AZ11274)*(Misc_calcs!$G$29:$Z$29)*($L11274:$AE11274))*Calcs!$G11274","v":3904.4349100397048},null,{"$f":"SUMPRODUCT(($L11274:$AE11274)*(Misc_calcs!$G$29:$Z$29))*$F11274*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1696.7831639027011},null,{"$f":"Assumptions!$G$86*$F11274","v":1.4743123830000002E-3},null,{"$f":"($F11274*Assumptions!$G$37)","v":44212.106999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11274))*(Misc_calcs!$G$29:$Z$29))","v":25051.563982725729},null,{"$f":"SUMPRODUCT(($AG11274:$AZ11274)*(Misc_calcs!$G$29:$Z$29))*$BF11274*$G11274","v":2582.0457857269535},null,{"$f":"SUMPRODUCT($BF11274*(Misc_calcs!$G$29:$Z$29))*$F11274*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1130.9663137112659},null,5601.2180739424057,null,3713.0120994382196,null,1888.2059745041861,null,-23163.358008221541,null,false]
[null,86041289,"FTN21","FTN","22kV",53.043000000000006,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11335, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1773195747475447E-3,1.2986647058389374E-3,1.4333999554870798E-3,1.5830537289268452E-3,1.7493324997759035E-3,1.9341418266877663E-3,2.1396098714705153E-3,2.3681137180526484E-3,2.6223088276387989E-3,2.9051620056893945E-3,3.2199883015019094E-3,3.5704923117521503E-3,3.9608144160284227E-3,4.3955825358937949E-3,4.8799700801665791E-3,5.4197608188393601E-3,6.0214215173974503E-3,6.6921832634083004E-3,7.4401325294341045E-3,8.2743131420271419E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.94799999999999984},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.95124999999999982},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.96124999999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.96799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.97049999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.97374999999999989},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.98299999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":0.99549999999999983},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11335,Demand!$B$9:$B$428,0))*$I11335*Assumptions!$G$45*Assumptions!$G$48","v":1.00125},null,{"$f":"SUMPRODUCT(($AG11335:$AZ11335)*(Misc_calcs!$G$29:$Z$29)*($L11335:$AE11335))*Calcs!$G11335","v":1836.9771097969738},null,{"$f":"SUMPRODUCT(($L11335:$AE11335)*(Misc_calcs!$G$29:$Z$29))*$F11335*Assumptions!$G$37*(1+Assumptions!$G$83)","v":530.62268870557648},null,{"$f":"Assumptions!$G$86*$F11335","v":3.1254526890000004E-4},null,{"$f":"($F11335*Assumptions!$G$37)","v":9372.6980999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11335))*(Misc_calcs!$G$29:$Z$29))","v":5310.7793786648062},null,{"$f":"SUMPRODUCT(($AG11335:$AZ11335)*(Misc_calcs!$G$29:$Z$29))*$BF11335*$G11335","v":174.42296440121862},null,{"$f":"SUMPRODUCT($BF11335*(Misc_calcs!$G$29:$Z$29))*$F11335*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50.827236951495998},null,2367.5997985025501,null,225.25020135271461,null,2142.3495971498355,null,-3168.4297815149707,null,false]
[null,89449243,"LWN35","LWN","22kV",12.526999999999999,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11440, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.7427779588993107E-4,3.0182986888281432E-4,3.323461784004142E-4,3.6615665916213522E-4,4.0362873263888592E-4,4.4517162207483268E-4,4.9124116842098301E-4,5.4234520565319528E-4,5.9904956079789655E-4,6.6198475164402589E-4,7.318534636742009E-4,8.0943889730754055E-4,8.9561408722929094E-4,9.9135230752049521E-4,1.0977386896422051E-3,1.2159831952382539E-3,1.3474351023830254E-3,1.4935991825222412E-3,1.6561537661662533E-3,1.8369709186544254E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.6512500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.6519999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.6559999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.661},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.6617499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.6607499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.67},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.6872499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11440,Demand!$B$9:$B$428,0))*$I11440*Assumptions!$G$45*Assumptions!$G$48","v":1.69075},null,{"$f":"SUMPRODUCT(($AG11440:$AZ11440)*(Misc_calcs!$G$29:$Z$29)*($L11440:$AE11440))*Calcs!$G11440","v":612.17179284943916},null,{"$f":"SUMPRODUCT(($L11440:$AE11440)*(Misc_calcs!$G$29:$Z$29))*$F11440*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.353983857147711},null,{"$f":"Assumptions!$G$86*$F11440","v":7.3812842100000006E-5},null,{"$f":"($F11440*Assumptions!$G$37)","v":2213.5208999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11440))*(Misc_calcs!$G$29:$Z$29))","v":1254.2302146661013},null,{"$f":"SUMPRODUCT(($AG11440:$AZ11440)*(Misc_calcs!$G$29:$Z$29))*$BF11440*$G11440","v":60.943599436285041},null,{"$f":"SUMPRODUCT($BF11440*(Misc_calcs!$G$29:$Z$29))*$F11440*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.8348788153570372},null,640.52577670658684,null,63.778478251642078,null,576.74729845494471,null,-677.48291621115663,null,false]
[null,89956099,"EB22","EB","22kV",57.649000000000001,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11464, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.3968560116156611E-4,3.3968560116156611E-4,3.3968560116156611E-4,3.3968560116156611E-4,3.6614268321628939E-4,3.9709997982728201E-4,4.3103766983203836E-4,4.6825936298202969E-4,5.0910066042410794E-4,5.5393259772892433E-4,6.0316546358587901E-4,6.5725303552539209E-4,7.1669727861042821E-4,7.8205355812983337E-4,8.5393642298283281E-4,9.3302602273027642E-4,1.020075228273948E-3,1.1159175338886582E-3,1.22147582695955E-3,1.3377721213656008E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.8371249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.8446249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.8671249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.8847499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.8971249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.915875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9417499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9830000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11464,Demand!$B$9:$B$428,0))*$I11464*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},null,{"$f":"SUMPRODUCT(($AG11464:$AZ11464)*(Misc_calcs!$G$29:$Z$29)*($L11464:$AE11464))*Calcs!$G11464","v":677.6363210688146},null,{"$f":"SUMPRODUCT(($L11464:$AE11464)*(Misc_calcs!$G$29:$Z$29))*$F11464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.61789812833908},null,{"$f":"Assumptions!$G$86*$F11464","v":3.3968520270000001E-4},null,{"$f":"($F11464*Assumptions!$G$37)","v":10186.578299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11464))*(Misc_calcs!$G$29:$Z$29))","v":5771.9420168664547},null,{"$f":"SUMPRODUCT(($AG11464:$AZ11464)*(Misc_calcs!$G$29:$Z$29))*$BF11464*$G11464","v":374.01642298411622},null,{"$f":"SUMPRODUCT($BF11464*(Misc_calcs!$G$29:$Z$29))*$F11464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":60.037679792584726},null,785.2542191971537,null,434.05410277670092,null,351.20011642045279,null,-5420.7419004460016,null,false]
[null,92986457,"KBH31","KBH","22kV",56.07,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11545, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.3038164854774603E-4,3.3038164854774603E-4,3.3959198997251074E-4,3.7472607131248118E-4,4.1401845331833306E-4,4.5799076614459939E-4,5.0723238453207202E-4,5.6240941841785921E-4,6.2427491351736133E-4,6.9368042622020118E-4,7.7158915959930842E-4,8.590908728705552E-4,9.5741880568341433E-4,1.0679688916532979E-3,1.1923215731121837E-3,1.3322665717802368E-3,1.4898310186576532E-3,1.6673114017113268E-3,1.8673098528048607E-3,2.0927753668395048E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.4753750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.4915000000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.5199999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.5297499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.5335000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.5545},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.600625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.637},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11545,Demand!$B$9:$B$428,0))*$I11545*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},null,{"$f":"SUMPRODUCT(($AG11545:$AZ11545)*(Misc_calcs!$G$29:$Z$29)*($L11545:$AE11545))*Calcs!$G11545","v":1304.6852880772842},null,{"$f":"SUMPRODUCT(($L11545:$AE11545)*(Misc_calcs!$G$29:$Z$29))*$F11545*Assumptions!$G$37*(1+Assumptions!$G$83)","v":137.36721047948268},null,{"$f":"Assumptions!$G$86*$F11545","v":3.3038126100000002E-4},null,{"$f":"($F11545*Assumptions!$G$37)","v":9907.5689999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11545))*(Misc_calcs!$G$29:$Z$29))","v":5613.8491367708393},null,{"$f":"SUMPRODUCT(($AG11545:$AZ11545)*(Misc_calcs!$G$29:$Z$29))*$BF11545*$G11545","v":534.81127790439825},null,{"$f":"SUMPRODUCT($BF11545*(Misc_calcs!$G$29:$Z$29))*$F11545*Assumptions!$G$37*(1+Assumptions!$G$83)","v":56.793869065143944},null,1442.052498556767,null,591.60514696954215,null,850.44735158722483,null,-4763.4017851836143,null,false]
[null,93674908,"DMA21","DMA","22kV",55.135999999999996,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11590, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2237749009912831E-3,1.3499081353078757E-3,1.4899598428772056E-3,1.6455187375923408E-3,1.8183586280497749E-3,2.0104602634891822E-3,2.2240357799030658E-3,2.4615560575109033E-3,2.7257813381726674E-3,3.0197954931977917E-3,3.3470443789304764E-3,3.7113787700689357E-3,4.117102419586809E-3,4.5690258601331054E-3,5.072526635749571E-3,5.6336167356206661E-3,6.2590180944370761E-3,6.9562471280146306E-3,7.7337093894176197E-3,8.6008055615030901E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":2.835375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":2.884125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":2.9501249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.0067500000000003},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.0543749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.1072499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.1747499999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.2542499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11590,Demand!$B$9:$B$428,0))*$I11590*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},null,{"$f":"SUMPRODUCT(($AG11590:$AZ11590)*(Misc_calcs!$G$29:$Z$29)*($L11590:$AE11590))*Calcs!$G11590","v":5225.7223763043366},null,{"$f":"SUMPRODUCT(($L11590:$AE11590)*(Misc_calcs!$G$29:$Z$29))*$F11590*Assumptions!$G$37*(1+Assumptions!$G$83)","v":573.32406265606119},null,{"$f":"Assumptions!$G$86*$F11590","v":3.248778528E-4},null,{"$f":"($F11590*Assumptions!$G$37)","v":9742.5311999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11590))*(Misc_calcs!$G$29:$Z$29))","v":5520.3350455679865},null,{"$f":"SUMPRODUCT(($AG11590:$AZ11590)*(Misc_calcs!$G$29:$Z$29))*$BF11590*$G11590","v":488.64316782099542},null,{"$f":"SUMPRODUCT($BF11590*(Misc_calcs!$G$29:$Z$29))*$F11590*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.917512203823172},null,5799.0464389603976,null,543.56068002481857,null,5255.4857589355788,null,-264.84928663240771,null,false]
[null,93684551,"SS12","SS","22kV",42.634999999999998,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11651, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7348151599424184E-4,5.1905025441956534E-4,5.6944920386290689E-4,6.2521381300472041E-4,6.8694050464809873E-4,7.5529373754152848E-4,8.3101389509379142E-4,9.1492609850493743E-4,1.0079500533941299E-3,1.1111110519358908E-3,1.2255522669844675E-3,1.3525484908549401E-3,1.4935214895442424E-3,1.650057163445053E-3,1.8239247282873035E-3,2.0170981554235067E-3,2.2317801389769012E-3,2.4704288891559136E-3,2.7357880866078839E-3,3.0309203724907079E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.5967499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.6020000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.6218749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.6428749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.6589999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.6743749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7017500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7313749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11651,Demand!$B$9:$B$428,0))*$I11651*Assumptions!$G$45*Assumptions!$G$48","v":1.7565},null,{"$f":"SUMPRODUCT(($AG11651:$AZ11651)*(Misc_calcs!$G$29:$Z$29)*($L11651:$AE11651))*Calcs!$G11651","v":1350.9850517602888},null,{"$f":"SUMPRODUCT(($L11651:$AE11651)*(Misc_calcs!$G$29:$Z$29))*$F11651*Assumptions!$G$37*(1+Assumptions!$G$83)","v":161.40242646086097},null,{"$f":"Assumptions!$G$86*$F11651","v":2.5121821050000002E-4},null,{"$f":"($F11651*Assumptions!$G$37)","v":7533.6044999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11651))*(Misc_calcs!$G$29:$Z$29))","v":4268.7080068882597},null,{"$f":"SUMPRODUCT(($AG11651:$AZ11651)*(Misc_calcs!$G$29:$Z$29))*$BF11651*$G11651","v":270.67880146141476},null,{"$f":"SUMPRODUCT($BF11651*(Misc_calcs!$G$29:$Z$29))*$F11651*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.837711146215412},null,1512.3874782211496,null,303.51651260763015,null,1208.8709656135195,null,-3059.8370412747399,null,false]
[null,93692475,"MC21","MC","22kV",24.608000000000004,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11696, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.024836657294E-4,6.760612109621908E-4,7.5923400799016421E-4,8.5329507437198688E-4,9.5971515814787455E-4,1.0801674754630972E-3,1.2165559193585487E-3,1.3710472293917333E-3,1.5461076810673966E-3,1.7445449332075436E-3,1.9695557617732595E-3,2.2247805118617943E-3,2.5143652174650553E-3,2.8430324731726622E-3,3.2161622957129384E-3,3.6398843887661338E-3,4.1211834249599115E-3,4.4376086939891847E-3,4.4376086939891847E-3,4.4376086939891847E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.0369999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.0542499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.1074999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.1236250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.1423749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.1719999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11696,Demand!$B$9:$B$428,0))*$I11696*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},null,{"$f":"SUMPRODUCT(($AG11696:$AZ11696)*(Misc_calcs!$G$29:$Z$29)*($L11696:$AE11696))*Calcs!$G11696","v":3107.0579565493204},null,{"$f":"SUMPRODUCT(($L11696:$AE11696)*(Misc_calcs!$G$29:$Z$29))*$F11696*Assumptions!$G$37*(1+Assumptions!$G$83)","v":149.29906372731708},null,{"$f":"Assumptions!$G$86*$F11696","v":1.4499771840000003E-4},null,{"$f":"($F11696*Assumptions!$G$37)","v":4348.2336000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11696))*(Misc_calcs!$G$29:$Z$29))","v":2463.8059489505413},null,{"$f":"SUMPRODUCT(($AG11696:$AZ11696)*(Misc_calcs!$G$29:$Z$29))*$BF11696*$G11696","v":224.35563607956692},null,{"$f":"SUMPRODUCT($BF11696*(Misc_calcs!$G$29:$Z$29))*$F11696*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.939386833343521},null,3256.3570202766373,null,235.29502291291044,null,3021.0619973637267,null,557.25604841318545,null,true]
[null,93752264,"DN02","DN","22kV",104.60999999999999,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11795, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.1896361049497721E-4,6.6836748329633829E-4,7.2228374409410035E-4,7.8114920186356175E-4,8.4544444611813852E-4,9.1569833156188282E-4,9.9249292865791683E-4,1.0764689889702413E-3,1.1683319792914558E-3,1.2688587442702378E-3,1.3789048635578461E-3,1.4994127764667914E-3,1.6314207548480666E-3,1.7760728134245717E-3,1.9346296562546418E-3,2.1084807684369437E-3,2.2991577737130784E-3,2.5083491913947403E-3,2.7379167401684707E-3,2.9899133519574218E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":8.3782499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":8.49},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":8.7757499999999986},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":8.8349999999999991},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":8.8919999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.0644999999999989},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.2497499999999988},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11795,Demand!$B$9:$B$428,0))*$I11795*Assumptions!$G$45*Assumptions!$G$48","v":9.3262499999999982},null,{"$f":"SUMPRODUCT(($AG11795:$AZ11795)*(Misc_calcs!$G$29:$Z$29)*($L11795:$AE11795))*Calcs!$G11795","v":8437.1970791118893},null,{"$f":"SUMPRODUCT(($L11795:$AE11795)*(Misc_calcs!$G$29:$Z$29))*$F11795*Assumptions!$G$37*(1+Assumptions!$G$83)","v":437.14094756280582},null,{"$f":"Assumptions!$G$86*$F11795","v":6.1639350299999996E-4},null,{"$f":"($F11795*Assumptions!$G$37)","v":18484.586999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11795))*(Misc_calcs!$G$29:$Z$29))","v":10473.778459026173},null,{"$f":"SUMPRODUCT(($AG11795:$AZ11795)*(Misc_calcs!$G$29:$Z$29))*$BF11795*$G11795","v":3764.8782407067511},null,{"$f":"SUMPRODUCT($BF11795*(Misc_calcs!$G$29:$Z$29))*$F11795*Assumptions!$G$37*(1+Assumptions!$G$83)","v":197.690931545084},null,8874.3380266746954,null,3962.569172251835,null,4911.7688544228604,null,-5562.0096046033123,null,false]
[null,93815794,"MGE23","MGE","22kV",101.41,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11861, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.9753884393128087E-4,5.9753884393128087E-4,5.9753884393128087E-4,5.9753884393128087E-4,6.3265650153038091E-4,6.9110278627844348E-4,7.5570813371508806E-4,8.2715974502519144E-4,9.0622415870676601E-4,9.937566076801841E-4,1.0907114953307704E-3,1.1981541255097639E-3,1.3172738379107958E-3,1.4493987186291436E-3,1.596012076343262E-3,1.7587708977064795E-3,1.9395265215089662E-3,2.1403478003112382E-3,2.3635470509483537E-3,2.6117091319933236E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.4087499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.423},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.4404999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.4569999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.4670000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.4794999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5002499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5284999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11861,Demand!$B$9:$B$428,0))*$I11861*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},null,{"$f":"SUMPRODUCT(($AG11861:$AZ11861)*(Misc_calcs!$G$29:$Z$29)*($L11861:$AE11861))*Calcs!$G11861","v":1156.0504688804483},null,{"$f":"SUMPRODUCT(($L11861:$AE11861)*(Misc_calcs!$G$29:$Z$29))*$F11861*Assumptions!$G$37*(1+Assumptions!$G$83)","v":347.8472065613883},null,{"$f":"Assumptions!$G$86*$F11861","v":5.9753814299999997E-4},null,{"$f":"($F11861*Assumptions!$G$37)","v":17919.146999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11861))*(Misc_calcs!$G$29:$Z$29))","v":10153.387568395412},null,{"$f":"SUMPRODUCT(($AG11861:$AZ11861)*(Misc_calcs!$G$29:$Z$29))*$BF11861*$G11861","v":610.31363317143928},null,{"$f":"SUMPRODUCT($BF11861*(Misc_calcs!$G$29:$Z$29))*$F11861*Assumptions!$G$37*(1+Assumptions!$G$83)","v":185.78126217960002},null,1503.8976754418366,null,796.09489535103933,null,707.80278009079723,null,-9445.5847883046154,null,false]
[null,94169900,"DVY32","DVY","22kV",75.573999999999998,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11906, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.7446291497527883E-4,7.4441540257172054E-4,8.2245693843335061E-4,9.0957014443091336E-4,1.0068605767393187E-3,1.1155723926623957E-3,1.2371060380458117E-3,1.3730382179308821E-3,1.5251444474209607E-3,1.6954245185505541E-3,1.8861312628566257E-3,2.0998030390207041E-3,2.3393004311365977E-3,2.6078477067184563E-3,2.9090796554673004E-3,3.2470945111580506E-3,3.6265137510353212E-3,4.0525496712200066E-3,4.5310817544201264E-3,5.0687429795083982E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.6537500000000005},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.6784999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.7160000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.7482499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.7707499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.7932500000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.8329999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.8854999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11906,Demand!$B$9:$B$428,0))*$I11906*Assumptions!$G$45*Assumptions!$G$48","v":4.9252500000000001},null,{"$f":"SUMPRODUCT(($AG11906:$AZ11906)*(Misc_calcs!$G$29:$Z$29)*($L11906:$AE11906))*Calcs!$G11906","v":7453.4882540577837},null,{"$f":"SUMPRODUCT(($L11906:$AE11906)*(Misc_calcs!$G$29:$Z$29))*$F11906*Assumptions!$G$37*(1+Assumptions!$G$83)","v":447.93987588388035},null,{"$f":"Assumptions!$G$86*$F11906","v":4.4530468019999999E-4},null,{"$f":"($F11906*Assumptions!$G$37)","v":13353.925799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11906))*(Misc_calcs!$G$29:$Z$29))","v":7566.6316151653191},null,{"$f":"SUMPRODUCT(($AG11906:$AZ11906)*(Misc_calcs!$G$29:$Z$29))*$BF11906*$G11906","v":1700.876347741734},null,{"$f":"SUMPRODUCT($BF11906*(Misc_calcs!$G$29:$Z$29))*$F11906*Assumptions!$G$37*(1+Assumptions!$G$83)","v":103.17753838134566},null,7901.4281299416643,null,1804.0538861230796,null,6097.3742438185845,null,-1469.2573713467345,null,false]
[null,94313492,"FSH21","FSH","22kV",68.343000000000004,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C11951, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.0269793127695034E-4,4.0269793127695034E-4,4.0269793127695034E-4,4.0269793127695034E-4,4.0269793127695034E-4,4.0897820504405633E-4,4.5599155242054138E-4,5.091972716880994E-4,5.6946036367946104E-4,6.3777096230144725E-4,7.1526283551398171E-4,8.032346603847264E-4,9.0317449201680628E-4,1.0167879100609163E-3,1.1460304002067054E-3,1.2931446129990413E-3,1.4607032402696868E-3,1.6516583624065968E-3,1.8693982498996752E-3,2.1178127527549289E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":1.9391250000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":1.9488749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":1.9672499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":1.9886249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":1.9957499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.00325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0279999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0602499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C11951,Demand!$B$9:$B$428,0))*$I11951*Assumptions!$G$45*Assumptions!$G$48","v":2.0759999999999996},null,{"$f":"SUMPRODUCT(($AG11951:$AZ11951)*(Misc_calcs!$G$29:$Z$29)*($L11951:$AE11951))*Calcs!$G11951","v":886.51893628250707},null,{"$f":"SUMPRODUCT(($L11951:$AE11951)*(Misc_calcs!$G$29:$Z$29))*$F11951*Assumptions!$G$37*(1+Assumptions!$G$83)","v":164.57060790999444},null,{"$f":"Assumptions!$G$86*$F11951","v":4.0269745890000007E-4},null,{"$f":"($F11951*Assumptions!$G$37)","v":12076.2081},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH11951))*(Misc_calcs!$G$29:$Z$29))","v":6842.6483244931242},null,{"$f":"SUMPRODUCT(($AG11951:$AZ11951)*(Misc_calcs!$G$29:$Z$29))*$BF11951*$G11951","v":450.03977643597199},null,{"$f":"SUMPRODUCT($BF11951*(Misc_calcs!$G$29:$Z$29))*$F11951*Assumptions!$G$37*(1+Assumptions!$G$83)","v":84.377843418190949},null,1051.0895441925015,null,534.41761985416292,null,516.67192433833861,null,-6325.9764001547856,null,false]
[null,94400211,"SR25","SR","11kV",41.006,35822.123268329015,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12012, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.1948991150922613E-4,9.106908130454925E-4,1.0128006162621168E-3,1.127171215610269E-3,1.2553256608292508E-3,1.3989801204245327E-3,1.5600686883777523E-3,1.7407714042706481E-3,1.9435459053839788E-3,2.1711631840498845E-3,2.4267479854238531E-3,2.7138244508411744E-3,3.0363676910975133E-3,3.3988620635484238E-3,3.8063670282210294E-3,4.2645915727148849E-3,4.779978325282529E-3,5.3597986220976293E-3,6.0122599605727349E-3,6.7466274582069566E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.4035000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.4335000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.4784999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.5257499999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.5557499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.6037499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.6585000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7282500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12012,Demand!$B$9:$B$428,0))*$I12012*Assumptions!$G$45*Assumptions!$G$48","v":3.7709999999999999},null,{"$f":"SUMPRODUCT(($AG12012:$AZ12012)*(Misc_calcs!$G$29:$Z$29)*($L12012:$AE12012))*Calcs!$G12012","v":4822.8403824645093},null,{"$f":"SUMPRODUCT(($L12012:$AE12012)*(Misc_calcs!$G$29:$Z$29))*$F12012*Assumptions!$G$37*(1+Assumptions!$G$83)","v":314.41131484336449},null,{"$f":"Assumptions!$G$86*$F12012","v":2.4161965380000002E-4},null,{"$f":"($F12012*Assumptions!$G$37)","v":7245.7601999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12012))*(Misc_calcs!$G$29:$Z$29))","v":4105.6090191265394},null,{"$f":"SUMPRODUCT(($AG12012:$AZ12012)*(Misc_calcs!$G$29:$Z$29))*$BF12012*$G12012","v":457.96602293718735},null,{"$f":"SUMPRODUCT($BF12012*(Misc_calcs!$G$29:$Z$29))*$F12012*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.376319940804443},null,5137.2516973078737,null,488.34234287799177,null,4648.9093544298821,null,543.30033530334276,null,true]
[null,95294523,"HGS33","HGS","22kV",102.77999999999999,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12067, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.3867326656675189E-3,2.6535603722835834E-3,2.952286367592127E-3,3.2868532648875717E-3,3.6617009136100005E-3,4.0818299150753752E-3,4.5528733189412474E-3,5.0811775598046064E-3,5.6738938310093865E-3,6.3390812483573701E-3,7.0858233323076447E-3,7.9243595360620131E-3,8.8662337716577701E-3,9.9244621402073963E-3,1.1113722359559389E-2,1.2450567707230294E-2,1.3953668663361387E-2,1.5644085853211784E-2,1.7545578357561258E-2,1.8534518106640457E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12067,Demand!$B$9:$B$428,0))*$I12067*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG12067:$AZ12067)*(Misc_calcs!$G$29:$Z$29)*($L12067:$AE12067))*Calcs!$G12067","v":7137.4530796988647},null,{"$f":"SUMPRODUCT(($L12067:$AE12067)*(Misc_calcs!$G$29:$Z$29))*$F12067*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2287.1847589035501},null,{"$f":"Assumptions!$G$86*$F12067","v":6.0561059399999993E-4},null,{"$f":"($F12067*Assumptions!$G$37)","v":18161.225999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12067))*(Misc_calcs!$G$29:$Z$29))","v":10290.554918446704},null,{"$f":"SUMPRODUCT(($AG12067:$AZ12067)*(Misc_calcs!$G$29:$Z$29))*$BF12067*$G12067","v":598.61529026488233},null,{"$f":"SUMPRODUCT($BF12067*(Misc_calcs!$G$29:$Z$29))*$F12067*Assumptions!$G$37*(1+Assumptions!$G$83)","v":190.83479836722935},null,9424.6378386024153,null,789.45008863211172,null,8635.1877499703041,null,-1655.3671684763995,null,false]
[null,95413483,"SVW53","SVW","22kV",202.91,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12117, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.1956079954846288E-3,1.1956079954846288E-3,1.288319015084942E-3,1.4096607999921848E-3,1.5440239190987353E-3,1.6928872920095608E-3,1.8579036005403359E-3,2.0409201418752176E-3,2.2440022188583886E-3,2.4694593789010609E-3,2.7198748514547328E-3,2.998138577240593E-3,3.3074842710268033E-3,3.6515310143769757E-3,4.0343299362041469E-3,4.460416607998452E-3,4.9348698582015E-3,5.4633777974430024E-3,6.0523119444344294E-3,6.7088104525794175E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.5879999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.5894999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6029999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6147499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6257499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.64},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6579999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6804999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12117,Demand!$B$9:$B$428,0))*$I12117*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},null,{"$f":"SUMPRODUCT(($AG12117:$AZ12117)*(Misc_calcs!$G$29:$Z$29)*($L12117:$AE12117))*Calcs!$G12117","v":3472.7186211210637},null,{"$f":"SUMPRODUCT(($L12117:$AE12117)*(Misc_calcs!$G$29:$Z$29))*$F12117*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1713.880087768393},null,{"$f":"Assumptions!$G$86*$F12117","v":1.1956065930000001E-3},null,{"$f":"($F12117*Assumptions!$G$37)","v":35854.197},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12117))*(Misc_calcs!$G$29:$Z$29))","v":20315.786130589815},null,{"$f":"SUMPRODUCT(($AG12117:$AZ12117)*(Misc_calcs!$G$29:$Z$29))*$BF12117*$G12117","v":1491.130819141727},null,{"$f":"SUMPRODUCT($BF12117*(Misc_calcs!$G$29:$Z$29))*$F12117*Assumptions!$G$37*(1+Assumptions!$G$83)","v":743.78470845053982},null,5186.5987088894562,null,2234.9155275922667,null,2951.6831812971895,null,-17364.102949292625,null,false]
[null,97151168,"GW12","GW","22kV",42.079000000000001,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12162, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.4794238254397368E-4,2.4794238254397368E-4,2.4794238254397368E-4,2.4794238254397368E-4,2.4794238254397368E-4,2.4794238254397368E-4,2.4794238254397368E-4,2.4794238254397368E-4,2.5370733721074364E-4,2.7659824953813389E-4,3.0185075853311771E-4,3.2972303343109695E-4,3.6050246047068427E-4,3.9450902173010125E-4,4.3209907022525803E-4,4.7366954817266744E-4,5.196627009060005E-4,5.7057134518861984E-4,6.2694475766591606E-4,6.8939525704040684E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.1689999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.1840000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.2462499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.2676249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.286},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.3332499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.390625},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12162,Demand!$B$9:$B$428,0))*$I12162*Assumptions!$G$45*Assumptions!$G$48","v":2.4097499999999998},null,{"$f":"SUMPRODUCT(($AG12162:$AZ12162)*(Misc_calcs!$G$29:$Z$29)*($L12162:$AE12162))*Calcs!$G12162","v":481.86096326796974},null,{"$f":"SUMPRODUCT(($L12162:$AE12162)*(Misc_calcs!$G$29:$Z$29))*$F12162*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43.445062700575505},null,{"$f":"Assumptions!$G$86*$F12162","v":2.4794209170000004E-4},null,{"$f":"($F12162*Assumptions!$G$37)","v":7435.3593000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12162))*(Misc_calcs!$G$29:$Z$29))","v":4213.0400896411657},null,{"$f":"SUMPRODUCT(($AG12162:$AZ12162)*(Misc_calcs!$G$29:$Z$29))*$BF12162*$G12162","v":351.8243832368168},null,{"$f":"SUMPRODUCT($BF12162*(Misc_calcs!$G$29:$Z$29))*$F12162*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.986827211662728},null,525.30602596854521,null,383.81121044847953,null,141.49481552006569,null,-4071.5452741211002,null,false]
[null,99327002,"FSH22","FSH","22kV",62.555999999999997,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12267, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.442095103781937E-3,1.6179583517375255E-3,1.8167678215551706E-3,2.0416197277836642E-3,2.2960366310037878E-3,2.5840269021406058E-3,2.9101525495815626E-3,3.279606591609802E-3,3.6983013244669782E-3,4.1729690280329079E-3,4.7112768700510134E-3,5.3219580199233849E-3,6.0149612687868627E-3,6.8016217789338375E-3,7.6948559584540405E-3,8.7093838828691782E-3,9.8619831720775687E-3,1.1171778786767719E-2,1.1280845638052154E-2,1.1280845638052154E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2632500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.246375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2381250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2313749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2133749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2249999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2418749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2688749999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12267,Demand!$B$9:$B$428,0))*$I12267*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},null,{"$f":"SUMPRODUCT(($AG12267:$AZ12267)*(Misc_calcs!$G$29:$Z$29)*($L12267:$AE12267))*Calcs!$G12267","v":8652.8961175472978},null,{"$f":"SUMPRODUCT(($L12267:$AE12267)*(Misc_calcs!$G$29:$Z$29))*$F12267*Assumptions!$G$37*(1+Assumptions!$G$83)","v":921.21481466186583},null,{"$f":"Assumptions!$G$86*$F12267","v":3.6859871880000003E-4},null,{"$f":"($F12267*Assumptions!$G$37)","v":11053.645199999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12267))*(Misc_calcs!$G$29:$Z$29))","v":6263.2414232180599},null,{"$f":"SUMPRODUCT(($AG12267:$AZ12267)*(Misc_calcs!$G$29:$Z$29))*$BF12267*$G12267","v":661.49376398473203},null,{"$f":"SUMPRODUCT($BF12267*(Misc_calcs!$G$29:$Z$29))*$F12267*Assumptions!$G$37*(1+Assumptions!$G$83)","v":70.693304947947013},null,9574.1109322091634,null,732.18706893267904,null,8841.9238632764846,null,2578.6824400584246,null,true]
[null,99638493,"MTN23","MTN","22kV",15.154,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12328, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8631602264764804E-4,2.1026747853523285E-4,2.3759790131519832E-4,2.6880518800825805E-4,3.0446253741892135E-4,3.4523002615269451E-4,3.9186798303338512E-4,4.4525244324214512E-4,5.0639300770596754E-4,5.7645348443645925E-4,6.5677574776003625E-4,7.4890731996229574E-4,8.5463325926785311E-4,9.7601303000127986E-4,1.1154231372042011E-3,1.2756064312103919E-3,1.4597291303597973E-3,1.6714467752386684E-3,1.9149805191280601E-3,2.1952053808515291E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0984999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0883749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0816249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0834999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0819999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0842499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.0928749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1116250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12328,Demand!$B$9:$B$428,0))*$I12328*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},null,{"$f":"SUMPRODUCT(($AG12328:$AZ12328)*(Misc_calcs!$G$29:$Z$29)*($L12328:$AE12328))*Calcs!$G12328","v":810.98702576089079},null,{"$f":"SUMPRODUCT(($L12328:$AE12328)*(Misc_calcs!$G$29:$Z$29))*$F12328*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.007937065106169},null,{"$f":"Assumptions!$G$86*$F12328","v":8.92919142E-5},null,{"$f":"($F12328*Assumptions!$G$37)","v":2677.7118},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12328))*(Misc_calcs!$G$29:$Z$29))","v":1517.2511114432905},null,{"$f":"SUMPRODUCT(($AG12328:$AZ12328)*(Misc_calcs!$G$29:$Z$29))*$BF12328*$G12328","v":101.57434105541195},null,{"$f":"SUMPRODUCT($BF12328*(Misc_calcs!$G$29:$Z$29))*$F12328*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.1485364427924232},null,843.99496282599694,null,105.72287749820437,null,738.27208532779252,null,-778.97902611549796,null,false]
[null,103857388,"KBH34","KBH","22kV",164.34,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12398, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,9.6834171789435654E-4,1.0496018243222188E-3,1.1784388104743209E-3,1.3253167835292896E-3,1.4929110764289816E-3,1.6843075167716438E-3,1.9030667638437796E-3,2.1532988680580531E-3,2.4397496916167371E-3,2.7679010935004137E-3,3.144087088945488E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":4.0927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":4.2453749999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":4.4182499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":4.73325},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":4.9005000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.0812499999999989},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.29575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12398,Demand!$B$9:$B$428,0))*$I12398*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},null,{"$f":"SUMPRODUCT(($AG12398:$AZ12398)*(Misc_calcs!$G$29:$Z$29)*($L12398:$AE12398))*Calcs!$G12398","v":4326.4815937302119},null,{"$f":"SUMPRODUCT(($L12398:$AE12398)*(Misc_calcs!$G$29:$Z$29))*$F12398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":672.07773697281857},null,{"$f":"Assumptions!$G$86*$F12398","v":9.683405820000001E-4},null,{"$f":"($F12398*Assumptions!$G$37)","v":29038.877999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12398))*(Misc_calcs!$G$29:$Z$29))","v":16454.074676955941},null,{"$f":"SUMPRODUCT(($AG12398:$AZ12398)*(Misc_calcs!$G$29:$Z$29))*$BF12398*$G12398","v":3074.3311761620494},null,{"$f":"SUMPRODUCT($BF12398*(Misc_calcs!$G$29:$Z$29))*$F12398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":487.89560834426686},null,4998.5593307030304,null,3562.2267845063161,null,1436.3325461967142,null,-15017.742130759227,null,false]
[null,106535105,"NO02","NO","22kV",49.613999999999997,50364.510393634941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12433, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,2.9234091512480589E-4,3.1919480424433494E-4,3.4989635032419173E-4,3.8395960174823893E-4,4.2177403852549007E-4,4.6377581292151053E-4,5.1045346149181841E-4,5.6235432578757133E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.0259999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.1055000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.2097499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.2945000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.3372499999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.3964999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.5127499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6515000000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12433,Demand!$B$9:$B$428,0))*$I12433*Assumptions!$G$45*Assumptions!$G$48","v":4.6844999999999999},null,{"$f":"SUMPRODUCT(($AG12433:$AZ12433)*(Misc_calcs!$G$29:$Z$29)*($L12433:$AE12433))*Calcs!$G12433","v":1082.0347853183948},null,{"$f":"SUMPRODUCT(($L12433:$AE12433)*(Misc_calcs!$G$29:$Z$29))*$F12433*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50.005180986991036},null,{"$f":"Assumptions!$G$86*$F12433","v":2.9234057219999998E-4},null,{"$f":"($F12433*Assumptions!$G$37)","v":8766.7937999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12433))*(Misc_calcs!$G$29:$Z$29))","v":4967.4605149232821},null,{"$f":"SUMPRODUCT(($AG12433:$AZ12433)*(Misc_calcs!$G$29:$Z$29))*$BF12433*$G12433","v":957.85683400938251},null,{"$f":"SUMPRODUCT($BF12433*(Misc_calcs!$G$29:$Z$29))*$F12433*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.468126075895327},null,1132.0399663053859,null,1002.3249600852778,null,129.71500622010808,null,-4837.745508703174,null,false]
[null,106759433,"OAK26","OAK","11kV",48.16,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12478, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.5440239391024114E-4,4.9440497256867787E-4,5.3831836096636279E-4,5.8654360949875737E-4,6.3952409189553766E-4,6.9775005285899086E-4,7.6176365009087256E-4,8.321645448695859E-4,9.0961610130345968E-4,9.9485226100871167E-4,1.0886851673153979E-3,1.1920136212722793E-3,1.3058324607921495E-3,1.4312429643527915E-3,1.5694643918564616E-3,1.7218467876761543E-3,1.8898851847169327E-3,2.0752353636477902E-3,2.2797313384830247E-3,2.5054047586000579E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":1.8464999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":1.8839999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":1.9286249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":1.969875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.003625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.0433750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.0958749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.1581249999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12478,Demand!$B$9:$B$428,0))*$I12478*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},null,{"$f":"SUMPRODUCT(($AG12478:$AZ12478)*(Misc_calcs!$G$29:$Z$29)*($L12478:$AE12478))*Calcs!$G12478","v":1361.9209867655497},null,{"$f":"SUMPRODUCT(($L12478:$AE12478)*(Misc_calcs!$G$29:$Z$29))*$F12478*Assumptions!$G$37*(1+Assumptions!$G$83)","v":160.04712886344279},null,{"$f":"Assumptions!$G$86*$F12478","v":2.83773168E-4},null,{"$f":"($F12478*Assumptions!$G$37)","v":8509.8719999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12478))*(Misc_calcs!$G$29:$Z$29))","v":4821.8829039929296},null,{"$f":"SUMPRODUCT(($AG12478:$AZ12478)*(Misc_calcs!$G$29:$Z$29))*$BF12478*$G12478","v":348.04303845803963},null,{"$f":"SUMPRODUCT($BF12478*(Misc_calcs!$G$29:$Z$29))*$F12478*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41.899930266273735},null,1521.9681156289926,null,389.94296872431335,null,1132.0251469046793,null,-3689.8577570882503,null,false]
[null,107482268,"GW08","GW","22kV",16.55,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12523, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,9.7517679391210941E-5,1.0647547083975778E-4,1.1671674523048691E-4,1.2807940115558831E-4,1.4069335948717826E-4,1.5470410980471239E-4,1.7027461578767282E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.19475},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.2052499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.2262499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.2562499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.2712499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.2974999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.3331250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.3743750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12523,Demand!$B$9:$B$428,0))*$I12523*Assumptions!$G$45*Assumptions!$G$48","v":1.40625},null,{"$f":"SUMPRODUCT(($AG12523:$AZ12523)*(Misc_calcs!$G$29:$Z$29)*($L12523:$AE12523))*Calcs!$G12523","v":86.67420105727625},null,{"$f":"SUMPRODUCT(($L12523:$AE12523)*(Misc_calcs!$G$29:$Z$29))*$F12523*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.3872211206120904},null,{"$f":"Assumptions!$G$86*$F12523","v":9.7517565000000014E-5},null,{"$f":"($F12523*Assumptions!$G$37)","v":2924.3849999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12523))*(Misc_calcs!$G$29:$Z$29))","v":1657.0216374809595},null,{"$f":"SUMPRODUCT(($AG12523:$AZ12523)*(Misc_calcs!$G$29:$Z$29))*$BF12523*$G12523","v":79.279615718563164},null,{"$f":"SUMPRODUCT($BF12523*(Misc_calcs!$G$29:$Z$29))*$F12523*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.948075753233117},null,92.061422177888346,null,84.227691471796277,null,7.8337307060920693,null,-1649.1879067748673,null,false]
[null,107879305,"CDA22","CDA","22kV",101.28000000000002,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12584, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0006507927230639E-3,1.1005190159590339E-3,1.2114343007190009E-3,1.3346775825533546E-3,1.4716825770668962E-3,1.6240543281496713E-3,1.7935900340443447E-3,1.9823024330999587E-3,2.1924460661108289E-3,2.4265467715610832E-3,2.6874348144365948E-3,2.9782820991420718E-3,3.3026439731640312E-3,3.6645061912292721E-3,4.068337680699698E-3,4.5191498288043603E-3,5.0225631021479774E-3,5.5848819100010605E-3,6.213178736575448E-3,6.9153886954016128E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.1679999999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.1364999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.1192500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.1064999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0821249999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0622500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0509999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.04725},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12584,Demand!$B$9:$B$428,0))*$I12584*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},null,{"$f":"SUMPRODUCT(($AG12584:$AZ12584)*(Misc_calcs!$G$29:$Z$29)*($L12584:$AE12584))*Calcs!$G12584","v":5065.2481793576808},null,{"$f":"SUMPRODUCT(($L12584:$AE12584)*(Misc_calcs!$G$29:$Z$29))*$F12584*Assumptions!$G$37*(1+Assumptions!$G$83)","v":847.45378986145545},null,{"$f":"Assumptions!$G$86*$F12584","v":5.9677214400000015E-4},null,{"$f":"($F12584*Assumptions!$G$37)","v":17896.176000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12584))*(Misc_calcs!$G$29:$Z$29))","v":10140.37168846354},null,{"$f":"SUMPRODUCT(($AG12584:$AZ12584)*(Misc_calcs!$G$29:$Z$29))*$BF12584*$G12584","v":1114.3281322459427},null,{"$f":"SUMPRODUCT($BF12584*(Misc_calcs!$G$29:$Z$29))*$F12584*Assumptions!$G$37*(1+Assumptions!$G$83)","v":185.30525224294396},null,5912.7019692191361,null,1299.6333844888866,null,4613.0685847302493,null,-5527.3031037332903,null,false]
[null,113219619,"NP14","NP","22kV",99.593000000000018,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12689, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.8683252227243929E-4,5.8683252227243929E-4,5.8683252227243929E-4,6.3372519636107694E-4,6.9944433850517129E-4,7.7293162502624119E-4,8.5515906412135208E-4,9.4722449092321602E-4,1.0503682050208882E-3,1.1659918382267737E-3,1.295679754254138E-3,1.4412233230156222E-3,1.6046484589064612E-3,1.7882468654641854E-3,1.9946114890726729E-3,2.226676752895701E-3,2.4877642201127769E-3,2.7816344240724523E-3,3.1125457036360335E-3,3.4853209964186855E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.446375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.4347499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.4336249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.4261249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.418625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.4148749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.4159999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.4246249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12689,Demand!$B$9:$B$428,0))*$I12689*Assumptions!$G$45*Assumptions!$G$48","v":1.423125},null,{"$f":"SUMPRODUCT(($AG12689:$AZ12689)*(Misc_calcs!$G$29:$Z$29)*($L12689:$AE12689))*Calcs!$G12689","v":1073.4525454555232},null,{"$f":"SUMPRODUCT(($L12689:$AE12689)*(Misc_calcs!$G$29:$Z$29))*$F12689*Assumptions!$G$37*(1+Assumptions!$G$83)","v":410.42855649742501},null,{"$f":"Assumptions!$G$86*$F12689","v":5.8683183390000017E-4},null,{"$f":"($F12689*Assumptions!$G$37)","v":17598.083100000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12689))*(Misc_calcs!$G$29:$Z$29))","v":9971.4656158091384},null,{"$f":"SUMPRODUCT(($AG12689:$AZ12689)*(Misc_calcs!$G$29:$Z$29))*$BF12689*$G12689","v":469.08693178268402},null,{"$f":"SUMPRODUCT($BF12689*(Misc_calcs!$G$29:$Z$29))*$F12689*Assumptions!$G$37*(1+Assumptions!$G$83)","v":179.1834824794168},null,1483.8811019529483,null,648.27041426210076,null,835.6106876908475,null,-9135.8549281182914,null,false]
[null,114943105,"SVW45","SVW","22kV",25.055,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12716, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.4763174967654318E-4,1.5972894009866695E-4,1.7751539277532734E-4,1.9756006562063225E-4,2.2016651216826986E-4,2.4568050201479141E-4,2.7449601783528576E-4,3.0706211604699524E-4,3.4389077661866365E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.8387500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.7787500000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.7337499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.7037499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.6587499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.6137499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5889999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5664999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12716,Demand!$B$9:$B$428,0))*$I12716*Assumptions!$G$45*Assumptions!$G$48","v":5.5387500000000003},null,{"$f":"SUMPRODUCT(($AG12716:$AZ12716)*(Misc_calcs!$G$29:$Z$29)*($L12716:$AE12716))*Calcs!$G12716","v":740.05387760506085},null,{"$f":"SUMPRODUCT(($L12716:$AE12716)*(Misc_calcs!$G$29:$Z$29))*$F12716*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.514923798344595},null,{"$f":"Assumptions!$G$86*$F12716","v":1.4763157650000001E-4},null,{"$f":"($F12716*Assumptions!$G$37)","v":4427.2184999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12716))*(Misc_calcs!$G$29:$Z$29))","v":2508.5605514855251},null,{"$f":"SUMPRODUCT(($AG12716:$AZ12716)*(Misc_calcs!$G$29:$Z$29))*$BF12716*$G12716","v":622.30745797611576},null,{"$f":"SUMPRODUCT($BF12716*(Misc_calcs!$G$29:$Z$29))*$F12716*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.340420485469254},null,753.56880140340547,null,633.64787846158504,null,119.92092294182044,null,-2388.6396285437049,null,false]
[null,116267022,"NO07","NO","22kV",131.11000000000001,50364.510393634941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12794, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.9907323229761523E-4,1.0773871826144838E-3,1.1626026363569248E-3,1.2553603169599774E-3,1.3563623183160327E-3,1.4663780994454115E-3,1.5862510722291631E-3,1.716905841371526E-3,1.8593561616954155E-3,2.0147136844078962E-3,2.1841975711641777E-3,2.3691450626748753E-3,2.5710230973149512E-3,2.7914410847847348E-3,3.0321649504321882E-3,3.2951325774689608E-3,3.5824707871081637E-3,3.8965140107377711E-3,4.2398248237504252E-3,4.6152165277216738E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.7465000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.7618749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.7956250000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.8241249999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.8439999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.8687500000000004},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9081249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9594999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12794,Demand!$B$9:$B$428,0))*$I12794*Assumptions!$G$45*Assumptions!$G$48","v":2.9876249999999995},null,{"$f":"SUMPRODUCT(($AG12794:$AZ12794)*(Misc_calcs!$G$29:$Z$29)*($L12794:$AE12794))*Calcs!$G12794","v":4611.4023480236556},null,{"$f":"SUMPRODUCT(($L12794:$AE12794)*(Misc_calcs!$G$29:$Z$29))*$F12794*Assumptions!$G$37*(1+Assumptions!$G$83)","v":864.12547312546155},null,{"$f":"Assumptions!$G$86*$F12794","v":7.7253945300000007E-4},null,{"$f":"($F12794*Assumptions!$G$37)","v":23167.137000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12794))*(Misc_calcs!$G$29:$Z$29))","v":13127.015522062151},null,{"$f":"SUMPRODUCT(($AG12794:$AZ12794)*(Misc_calcs!$G$29:$Z$29))*$BF12794*$G12794","v":1638.7810186039969},null,{"$f":"SUMPRODUCT($BF12794*(Misc_calcs!$G$29:$Z$29))*$F12794*Assumptions!$G$37*(1+Assumptions!$G$83)","v":310.53601707234628},null,5475.5278211491168,null,1949.3170356763433,null,3526.2107854727738,null,-9600.8047365893763,null,false]
[null,116720252,"BR06","BR","11kV",125.79000000000002,31741.035805160776,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12839, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.3944979928364023E-3,2.571884417432739E-3,2.7634008667189835E-3,2.9702136226581431E-3,3.1935873288624524E-3,3.4348934004411625E-3,3.6956191593243599E-3,3.9773777580153838E-3,4.2819189602084761E-3,4.611140852671205E-3,4.96710256927505E-3,5.352038115107839E-3,5.768371386267933E-3,6.2187324892763324E-3,6.7059754731075318E-3,7.2331975966970358E-3,7.8037602655021635E-3,8.4213117823485166E-3,9.0898120704694454E-3,9.8135595404291349E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.85649999999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.84699999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.84774999999999989},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.85449999999999982},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.86024999999999985},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.86524999999999985},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.87674999999999992},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89074999999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12839,Demand!$B$9:$B$428,0))*$I12839*Assumptions!$G$45*Assumptions!$G$48","v":0.89749999999999996},null,{"$f":"SUMPRODUCT(($AG12839:$AZ12839)*(Misc_calcs!$G$29:$Z$29)*($L12839:$AE12839))*Calcs!$G12839","v":1970.7618792302605},null,{"$f":"SUMPRODUCT(($L12839:$AE12839)*(Misc_calcs!$G$29:$Z$29))*$F12839*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1867.0353563201179},null,{"$f":"Assumptions!$G$86*$F12839","v":7.4119241700000018E-4},null,{"$f":"($F12839*Assumptions!$G$37)","v":22227.093000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12839))*(Misc_calcs!$G$29:$Z$29))","v":12594.365666388512},null,{"$f":"SUMPRODUCT(($AG12839:$AZ12839)*(Misc_calcs!$G$29:$Z$29))*$BF12839*$G12839","v":299.35925404206387},null,{"$f":"SUMPRODUCT($BF12839*(Misc_calcs!$G$29:$Z$29))*$F12839*Assumptions!$G$37*(1+Assumptions!$G$83)","v":285.84630187606388},null,3837.7972355503784,null,585.20555591812774,null,3252.5916796322508,null,-9341.7739867562614,null,false]
[null,117536314,"MTN32","MTN","22kV",119.39999999999999,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12900, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.4134215468745064E-3,2.6192487989079123E-3,2.8439183871809847E-3,3.0892164216704517E-3,3.3571019371950363E-3,3.6497238611065469E-3,3.9694396604570761E-3,4.3188358358353524E-3,4.7007504457728371E-3,5.1182978640013158E-3,5.5748959920667914E-3,6.0742961720538441E-3,6.6206160686541927E-3,7.2183758167462895E-3,7.8725377602861472E-3,8.5885501409139579E-3,9.3723951305550897E-3,1.0230641641765634E-2,1.117050339300339E-2,1.219990275379257E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12900,Demand!$B$9:$B$428,0))*$I12900*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG12900:$AZ12900)*(Misc_calcs!$G$29:$Z$29)*($L12900:$AE12900))*Calcs!$G12900","v":3137.1456292452453},null,{"$f":"SUMPRODUCT(($L12900:$AE12900)*(Misc_calcs!$G$29:$Z$29))*$F12900*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2013.200042714444},null,{"$f":"Assumptions!$G$86*$F12900","v":7.0354062000000002E-4},null,{"$f":"($F12900*Assumptions!$G$37)","v":21097.979999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12900))*(Misc_calcs!$G$29:$Z$29))","v":11954.585106660212},null,{"$f":"SUMPRODUCT(($AG12900:$AZ12900)*(Misc_calcs!$G$29:$Z$29))*$BF12900*$G12900","v":398.14244023644181},null,{"$f":"SUMPRODUCT($BF12900*(Misc_calcs!$G$29:$Z$29))*$F12900*Assumptions!$G$37*(1+Assumptions!$G$83)","v":257.54255344643605},null,5150.3456719596888,null,655.6849936828778,null,4494.6606782768113,null,-7459.9244283834005,null,false]
[null,118879924,"MTN32","MTN","22kV",39.357999999999997,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C12945, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,7.9553974239436197E-4,8.6338688632678069E-4,9.3744505764379563E-4,1.0183030144397458E-3,1.1066065162824309E-3,1.2030639172984211E-3,1.3084523128665797E-3,1.4236242950318911E-3,1.5495153772590229E-3,1.6871521552040518E-3,1.8376612768489513E-3,2.0022793026775142E-3,2.1823635446406343E-3,2.3794039815368548E-3,2.5950363582021956E-3,2.8310565866506831E-3,3.089436579132221E-3,3.3723416560855262E-3,3.6821496862799617E-3,4.0214721321923611E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C12945,Demand!$B$9:$B$428,0))*$I12945*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG12945:$AZ12945)*(Misc_calcs!$G$29:$Z$29)*($L12945:$AE12945))*Calcs!$G12945","v":1034.1019905848777},null,{"$f":"SUMPRODUCT(($L12945:$AE12945)*(Misc_calcs!$G$29:$Z$29))*$F12945*Assumptions!$G$37*(1+Assumptions!$G$83)","v":218.74811541878159},null,{"$f":"Assumptions!$G$86*$F12945","v":2.319091434E-4},null,{"$f":"($F12945*Assumptions!$G$37)","v":6954.5585999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH12945))*(Misc_calcs!$G$29:$Z$29))","v":3940.6077104516976},null,{"$f":"SUMPRODUCT(($AG12945:$AZ12945)*(Misc_calcs!$G$29:$Z$29))*$BF12945*$G12945","v":131.24028612081975},null,{"$f":"SUMPRODUCT($BF12945*(Misc_calcs!$G$29:$Z$29))*$F12945*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.983780553962411},null,1252.8501060036592,null,159.22406667478216,null,1093.6260393288771,null,-2846.9816711228204,null,false]
[null,120462449,"MGE34","MGE","22kV",36.860999999999997,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13047, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3685377337538598E-4,5.7927968213704849E-4,6.2534943264677223E-4,6.7538866986399334E-4,7.2975284774331648E-4,7.8882999960604486E-4,8.5304376853724095E-4,9.2285672237358098E-4,9.9877398017801178E-4,1.0813471796497841E-3,1.1711788177138861E-3,1.2689269995954486E-3,1.3753106350376798E-3,1.4911151239941304E-3,1.617198578148016E-3,1.7544986290162841E-3,1.9040398782206958E-3,2.0669420507923144E-3,2.244428918163446E-3,2.4378380638402052E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.040375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.0553749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.0801249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.0958749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.1059999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.1281249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.1528749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.1963749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13047,Demand!$B$9:$B$428,0))*$I13047*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},null,{"$f":"SUMPRODUCT(($AG13047:$AZ13047)*(Misc_calcs!$G$29:$Z$29)*($L13047:$AE13047))*Calcs!$G13047","v":1710.0801294573619},null,{"$f":"SUMPRODUCT(($L13047:$AE13047)*(Misc_calcs!$G$29:$Z$29))*$F13047*Assumptions!$G$37*(1+Assumptions!$G$83)","v":129.80916620079296},null,{"$f":"Assumptions!$G$86*$F13047","v":2.1719607029999999E-4},null,{"$f":"($F13047*Assumptions!$G$37)","v":6513.3386999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13047))*(Misc_calcs!$G$29:$Z$29))","v":3690.6026936063831},null,{"$f":"SUMPRODUCT(($AG13047:$AZ13047)*(Misc_calcs!$G$29:$Z$29))*$BF13047*$G13047","v":319.68016927344195},null,{"$f":"SUMPRODUCT($BF13047*(Misc_calcs!$G$29:$Z$29))*$F13047*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.545651831399887},null,1839.8892956581549,null,344.22582110484183,null,1495.6634745533131,null,-2194.9392190530698,null,false]
[null,120476185,"NP16","NP","22kV",402.02,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13110, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.1259943909086189E-3,8.8190150932743634E-3,9.5754779733207666E-3,1.0401396866331281E-2,1.1303367845822015E-2,1.2288626353786046E-2,1.3365109985736631E-2,1.4541527493488512E-2,1.582743462487099E-2,1.7233317481455686E-2,1.8770684143473128E-2,2.045216538600575E-2,2.2291625392967827E-2,2.4304283466066529E-2,2.6506847825713879E-2,2.8917662710638437E-2,3.1556870103733314E-2,3.4446587544578064E-2,3.7611103635303372E-2,4.1077093007367581E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":1.8217499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":1.85175},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":1.8941250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":1.927875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":1.9552499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":1.9901249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.0351249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.0951249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13110,Demand!$B$9:$B$428,0))*$I13110*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},null,{"$f":"SUMPRODUCT(($AG13110:$AZ13110)*(Misc_calcs!$G$29:$Z$29)*($L13110:$AE13110))*Calcs!$G13110","v":21653.884453157829},null,{"$f":"SUMPRODUCT(($L13110:$AE13110)*(Misc_calcs!$G$29:$Z$29))*$F13110*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22823.045487402946},null,{"$f":"Assumptions!$G$86*$F13110","v":2.368822446E-3},null,{"$f":"($F13110*Assumptions!$G$37)","v":71036.933999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13110))*(Misc_calcs!$G$29:$Z$29))","v":40251.108078555604},null,{"$f":"SUMPRODUCT(($AG13110:$AZ13110)*(Misc_calcs!$G$29:$Z$29))*$BF13110*$G13110","v":2711.862319708353},null,{"$f":"SUMPRODUCT($BF13110*(Misc_calcs!$G$29:$Z$29))*$F13110*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2919.6827376998267},null,44476.929940560774,null,5631.5450574081797,null,38845.384883152597,null,-1405.7231954030067,null,false]
[null,120559851,"GW05","GW","22kV",28.716000000000001,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13155, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1881921240682112E-4,2.3597170571243624E-4,2.5463578144783354E-4,2.7495177226620937E-4,2.9707345231304392E-4,3.2116935019201005E-4,3.4742419182467126E-4,3.7604048616295279E-4,4.0724026801346619E-4,4.4126701366377212E-4,4.7838774657578008E-4,5.1889535214531097E-4,5.6311112243533025E-4,6.1138755389122446E-4,6.6411142335909344E-4,7.2170717027380572E-4,7.8464061568605018E-4,8.5342305188273841E-4,9.2861573975148515E-4,1.0108348547788544E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.4741249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.4677499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.4936249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.5131250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.5333749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.56},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.5978750000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6327500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13155,Demand!$B$9:$B$428,0))*$I13155*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},null,{"$f":"SUMPRODUCT(($AG13155:$AZ13155)*(Misc_calcs!$G$29:$Z$29)*($L13155:$AE13155))*Calcs!$G13155","v":463.60708118768474},null,{"$f":"SUMPRODUCT(($L13155:$AE13155)*(Misc_calcs!$G$29:$Z$29))*$F13155*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41.452722799389711},null,{"$f":"Assumptions!$G$86*$F13155","v":1.6920328680000002E-4},null,{"$f":"($F13155*Assumptions!$G$37)","v":5074.1171999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13155))*(Misc_calcs!$G$29:$Z$29))","v":2875.1077547977784},null,{"$f":"SUMPRODUCT(($AG13155:$AZ13155)*(Misc_calcs!$G$29:$Z$29))*$BF13155*$G13155","v":163.89001105136964},null,{"$f":"SUMPRODUCT($BF13155*(Misc_calcs!$G$29:$Z$29))*$F13155*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.896636929782488},null,505.05980398707447,null,178.78664798115213,null,326.27315600592237,null,-2548.834598791856,null,false]
[null,120562218,"NP24","NP","22kV",19.434000000000001,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13200, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.9281770805660939E-4,4.2631893767149391E-4,4.6288701789342767E-4,5.0281266280354745E-4,5.464147323906896E-4,5.9404299427759323E-4,6.4608115880504871E-4,7.0295021468697017E-4,7.651120951687549E-4,8.3307370761307852E-4,9.0739136272886118E-4,9.8867564328052266E-4,1.0775967560990418E-3,1.174890415600062E-3,1.2813643118375292E-3,1.3979052214281563E-3,1.5254868255210018E-3,1.6651783054109997E-3,1.8181537934642202E-3,1.9857027648007104E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.1868749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.20075},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.2157499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.2344999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.2419999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.2547499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.2719999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.2948749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13200,Demand!$B$9:$B$428,0))*$I13200*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},null,{"$f":"SUMPRODUCT(($AG13200:$AZ13200)*(Misc_calcs!$G$29:$Z$29)*($L13200:$AE13200))*Calcs!$G13200","v":648.23046202923035},null,{"$f":"SUMPRODUCT(($L13200:$AE13200)*(Misc_calcs!$G$29:$Z$29))*$F13200*Assumptions!$G$37*(1+Assumptions!$G$83)","v":53.33381794733063},null,{"$f":"Assumptions!$G$86*$F13200","v":1.1451095820000002E-4},null,{"$f":"($F13200*Assumptions!$G$37)","v":3433.9877999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13200))*(Misc_calcs!$G$29:$Z$29))","v":1945.7739276619309},null,{"$f":"SUMPRODUCT(($AG13200:$AZ13200)*(Misc_calcs!$G$29:$Z$29))*$BF13200*$G13200","v":81.836735227793085},null,{"$f":"SUMPRODUCT($BF13200*(Misc_calcs!$G$29:$Z$29))*$F13200*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.822832986175924},null,701.56427997656101,null,88.65956821396901,null,612.904711762592,null,-1332.869215899339,null,false]
[null,121111304,"MGE34","MGE","22kV",179.4,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13261, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1542059237461492E-3,2.3289232524349958E-3,2.5191772009573177E-3,2.7264101583528203E-3,2.9522019399893795E-3,3.1982830970705934E-3,3.4665495289282018E-3,3.7590785265181476E-3,4.078146388256469E-3,4.4262477633120363E-3,4.8061168928428821E-3,5.220750936560139E-3,5.6734355905800329E-3,6.167773222947627E-3,6.7077137756696359E-3,7.2975887067801542E-3,7.9421482731044605E-3,8.6466024842277479E-3,9.416666090984991E-3,1.0258608007863204E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.040375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.0553749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.0801249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.0958749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.1059999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.1281249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.1528749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.1963749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13261,Demand!$B$9:$B$428,0))*$I13261*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},null,{"$f":"SUMPRODUCT(($AG13261:$AZ13261)*(Misc_calcs!$G$29:$Z$29)*($L13261:$AE13261))*Calcs!$G13261","v":7044.8730536817948},null,{"$f":"SUMPRODUCT(($L13261:$AE13261)*(Misc_calcs!$G$29:$Z$29))*$F13261*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2601.8683556457777},null,{"$f":"Assumptions!$G$86*$F13261","v":1.05707862E-3},null,{"$f":"($F13261*Assumptions!$G$37)","v":31699.98},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13261))*(Misc_calcs!$G$29:$Z$29))","v":17961.914305986957},null,{"$f":"SUMPRODUCT(($AG13261:$AZ13261)*(Misc_calcs!$G$29:$Z$29))*$BF13261*$G13261","v":1555.8618151340299},null,{"$f":"SUMPRODUCT($BF13261*(Misc_calcs!$G$29:$Z$29))*$F13261*Assumptions!$G$37*(1+Assumptions!$G$83)","v":581.41364664187381},null,9646.7414093275729,null,2137.2754617759038,null,7509.4659475516692,null,-10452.448358435287,null,false]
[null,123739850,"LWN33","LWN","22kV",106.98,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13319, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.162377195013691E-3,2.3467942756044266E-3,2.5480937107254754E-3,2.7678758190142795E-3,3.0078958562908291E-3,3.2700792182678261E-3,3.5565381480376725E-3,3.8695900981379067E-3,4.2117779119663166E-3,4.5858920057861036E-3,4.9949947506809497E-3,5.4424472737547771E-3,5.9319389198042348E-3,6.4675196388234348E-3,7.0536355912513577E-3,7.6951682920852202E-3,8.3974776471254908E-3,9.1664492699839849E-3,1.0008546507399522E-2,1.0930867643222188E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.2766250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.2728749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.2725},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.2762499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.2698749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.273625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.2826249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.3013749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13319,Demand!$B$9:$B$428,0))*$I13319*Assumptions!$G$45*Assumptions!$G$48","v":2.30775},null,{"$f":"SUMPRODUCT(($AG13319:$AZ13319)*(Misc_calcs!$G$29:$Z$29)*($L13319:$AE13319))*Calcs!$G13319","v":5579.6148619588084},null,{"$f":"SUMPRODUCT(($L13319:$AE13319)*(Misc_calcs!$G$29:$Z$29))*$F13319*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1616.156690637363},null,{"$f":"Assumptions!$G$86*$F13319","v":6.3035825400000009E-4},null,{"$f":"($F13319*Assumptions!$G$37)","v":18903.365999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13319))*(Misc_calcs!$G$29:$Z$29))","v":10711.067962399577},null,{"$f":"SUMPRODUCT(($AG13319:$AZ13319)*(Misc_calcs!$G$29:$Z$29))*$BF13319*$G13319","v":711.82617653565319},null,{"$f":"SUMPRODUCT($BF13319*(Misc_calcs!$G$29:$Z$29))*$F13319*Assumptions!$G$37*(1+Assumptions!$G$83)","v":206.75000598305024},null,7195.7715525961712,null,918.57618251870349,null,6277.1953700774675,null,-4433.8725923221091,null,false]
[null,125035150,"OR34","OR","11kV",46.304000000000002,33238.701439207121,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13366, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.3593862065726265E-4,1.0157596012113231E-3,1.102887747068914E-3,1.1980157218511609E-3,1.3019032504177467E-3,1.4153836990341503E-3,1.5393713068492837E-3,1.6748691335219444E-3,1.8229777943137811E-3,1.9849050610947815E-3,2.1619764155499221E-3,2.3556466495040299E-3,2.5675126167752408E-3,2.7993272514122295E-3,3.053014978662393E-3,3.3306886576623109E-3,3.6346682087539605E-3,3.9675010936374867E-3,4.3319848334139781E-3,4.7311917681039459E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.372125},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.3919999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.4145000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.4343749999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.453125},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.4692500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.4910000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.522125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13366,Demand!$B$9:$B$428,0))*$I13366*Assumptions!$G$45*Assumptions!$G$48","v":1.53975},null,{"$f":"SUMPRODUCT(($AG13366:$AZ13366)*(Misc_calcs!$G$29:$Z$29)*($L13366:$AE13366))*Calcs!$G13366","v":1551.7357077550682},null,{"$f":"SUMPRODUCT(($L13366:$AE13366)*(Misc_calcs!$G$29:$Z$29))*$F13366*Assumptions!$G$37*(1+Assumptions!$G$83)","v":302.77171178853155},null,{"$f":"Assumptions!$G$86*$F13366","v":2.7283705920000005E-4},null,{"$f":"($F13366*Assumptions!$G$37)","v":8181.9168},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13366))*(Misc_calcs!$G$29:$Z$29))","v":4636.0561874270898},null,{"$f":"SUMPRODUCT(($AG13366:$AZ13366)*(Misc_calcs!$G$29:$Z$29))*$BF13366*$G13366","v":195.56426949061299},null,{"$f":"SUMPRODUCT($BF13366*(Misc_calcs!$G$29:$Z$29))*$F13366*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.732663476516315},null,{"$f":"BB13366+BD13366","v":1854.5074195435998},null,234.29693296712929,null,1620.2104865764704,null,-3015.8457008506193,null,false]
[null,127392511,"RD04","RD","11kV",37.654000000000003,34344.183402891664,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13471, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.712149031974935E-4,9.4781096343449158E-4,1.0316033734364617E-3,1.1232909677927948E-3,1.2236418200913979E-3,1.3335001908580048E-3,1.453794178503106E-3,1.5855441447974068E-3,1.7298719936992403E-3,1.8880113904072024E-3,2.0613190163851608E-3,2.2512869658891208E-3,2.4595564003093684E-3,2.6879325885295451E-3,2.9384014746101778E-3,3.2131479285522724E-3,3.5145758518250417E-3,3.8453303269019292E-3,4.20832201940868E-3,4.6067540628305795E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.2610000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.2909999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.3307500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.3607499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.3705000000000007},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.3929999999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4252500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4597499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13471,Demand!$B$9:$B$428,0))*$I13471*Assumptions!$G$45*Assumptions!$G$48","v":3.4799999999999995},null,{"$f":"SUMPRODUCT(($AG13471:$AZ13471)*(Misc_calcs!$G$29:$Z$29)*($L13471:$AE13471))*Calcs!$G13471","v":3492.226126602829},null,{"$f":"SUMPRODUCT(($L13471:$AE13471)*(Misc_calcs!$G$29:$Z$29))*$F13471*Assumptions!$G$37*(1+Assumptions!$G$83)","v":235.39519857620667},null,{"$f":"Assumptions!$G$86*$F13471","v":2.2186866420000002E-4},null,{"$f":"($F13471*Assumptions!$G$37)","v":6653.4618},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13471))*(Misc_calcs!$G$29:$Z$29))","v":3769.9995611908189},null,{"$f":"SUMPRODUCT(($AG13471:$AZ13471)*(Misc_calcs!$G$29:$Z$29))*$BF13471*$G13471","v":376.83901121342268},null,{"$f":"SUMPRODUCT($BF13471*(Misc_calcs!$G$29:$Z$29))*$F13471*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.613125661498078},null,3727.6213251790359,null,402.45213687492077,null,3325.1691883041153,null,-444.83037288670357,null,false]
[null,128297393,"MR21","MR","11kV",203.84,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13516, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4598738612654466E-3,3.6436357180151565E-3,3.8379288405165409E-3,4.0433794518225574E-3,4.2606518558108977E-3,4.4904507861056805E-3,4.7335239012421398E-3,4.9906644352357334E-3,5.2627140132933056E-3,5.5505656430165536E-3,5.855166892099431E-3,6.1775232642132649E-3,6.5187017855096591E-3,6.8798348149534724E-3,7.2621240925302873E-3,7.6668450402569118E-3,8.0953513318638357E-3,8.5490797480179057E-3,9.0295553350163895E-3,9.5383968860129689E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.4261249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.4174999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.4174999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.4148749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.41},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.41},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.413375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.4249999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13516,Demand!$B$9:$B$428,0))*$I13516*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},null,{"$f":"SUMPRODUCT(($AG13516:$AZ13516)*(Misc_calcs!$G$29:$Z$29)*($L13516:$AE13516))*Calcs!$G13516","v":4247.3093525728282},null,{"$f":"SUMPRODUCT(($L13516:$AE13516)*(Misc_calcs!$G$29:$Z$29))*$F13516*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3524.5158060955496},null,{"$f":"Assumptions!$G$86*$F13516","v":1.2010864320000001E-3},null,{"$f":"($F13516*Assumptions!$G$37)","v":36018.527999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13516))*(Misc_calcs!$G$29:$Z$29))","v":20408.899733179376},null,{"$f":"SUMPRODUCT(($AG13516:$AZ13516)*(Misc_calcs!$G$29:$Z$29))*$BF13516*$G13516","v":903.63175487513229},null,{"$f":"SUMPRODUCT($BF13516*(Misc_calcs!$G$29:$Z$29))*$F13516*Assumptions!$G$37*(1+Assumptions!$G$83)","v":750.61832890213702},null,7771.8251586683782,null,1654.2500837772693,null,6117.5750748911087,null,-14291.324658288268,null,false]
[null,129214281,"MTN35","MTN","22kV",47.518999999999998,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13577, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H13577+1)","v":0.5},null,null,9.6049730725234232E-4,1.0424127610997077E-3,1.1318271175917356E-3,1.2294512155892647E-3,1.3360647148540281E-3,1.4525228488770688E-3,1.5797638461077035E-3,1.7188170861227815E-3,1.8708120639252886E-3,2.0369882428767049E-3,2.2187058848159285E-3,2.4174579547724174E-3,2.6348832074236063E-3,2.8727805731655525E-3,3.1331249734592751E-3,3.418084708091209E-3,3.7300405712633778E-3,4.071606869137866E-3,4.4456545287447913E-3,4.8553365071814835E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.7637499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.7498749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.7562499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.7622499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.766},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.7697500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.7933749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8244999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13577,Demand!$B$9:$B$428,0))*$I13577*Assumptions!$G$45*Assumptions!$G$48","v":2.8383750000000001},null,{"$f":"SUMPRODUCT(($AG13577:$AZ13577)*(Misc_calcs!$G$29:$Z$29)*($L13577:$AE13577))*Calcs!$G13577","v":3339.2641364082506},null,{"$f":"SUMPRODUCT(($L13577:$AE13577)*(Misc_calcs!$G$29:$Z$29))*$F13577*Assumptions!$G$37*(1+Assumptions!$G$83)","v":318.86941331565555},null,{"$f":"Assumptions!$G$86*$F13577","v":2.7999620370000003E-4},null,{"$f":"($F13577*Assumptions!$G$37)","v":8396.6072999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13577))*(Misc_calcs!$G$29:$Z$29))","v":4757.7046037134569},null,{"$f":"SUMPRODUCT(($AG13577:$AZ13577)*(Misc_calcs!$G$29:$Z$29))*$BF13577*$G13577","v":425.0165285772016},null,{"$f":"SUMPRODUCT($BF13577*(Misc_calcs!$G$29:$Z$29))*$F13577*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.791993432780465},null,3658.1335497239061,null,465.80852200998208,null,3192.3250277139241,null,-1565.3795759995328,null,false]
[null,130305761,"OAK34","OAK","11kV",79.363,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13650, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.4689895387218291E-3,1.5702086778271256E-3,1.6789333947227556E-3,1.7957405680067897E-3,1.921252390503744E-3,2.0561399782376239E-3,2.2011272694373802E-3,2.3569952370222132E-3,2.5245864399172069E-3,2.7048099406077079E-3,2.898646618566366E-3,3.1071549115932635E-3,3.3314770197121054E-3,3.5728456090798311E-3,3.8325910564105132E-3,4.1121492777059189E-3,4.413070188644461E-3,4.7370268478298411E-3,5.085825338263501E-3,5.4614154469073712E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.3157499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.2677500000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.2294999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.1942499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.1567499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.1162499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.0884999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.0659999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13650,Demand!$B$9:$B$428,0))*$I13650*Assumptions!$G$45*Assumptions!$G$48","v":3.04575},null,{"$f":"SUMPRODUCT(($AG13650:$AZ13650)*(Misc_calcs!$G$29:$Z$29)*($L13650:$AE13650))*Calcs!$G13650","v":5078.548418427943},null,{"$f":"SUMPRODUCT(($L13650:$AE13650)*(Misc_calcs!$G$29:$Z$29))*$F13650*Assumptions!$G$37*(1+Assumptions!$G$83)","v":684.49617569445786},null,{"$f":"Assumptions!$G$86*$F13650","v":4.6763060490000001E-4},null,{"$f":"($F13650*Assumptions!$G$37)","v":14023.442099999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13650))*(Misc_calcs!$G$29:$Z$29))","v":7945.9944541028017},null,{"$f":"SUMPRODUCT(($AG13650:$AZ13650)*(Misc_calcs!$G$29:$Z$29))*$BF13650*$G13650","v":851.60319966948396},null,{"$f":"SUMPRODUCT($BF13650*(Misc_calcs!$G$29:$Z$29))*$F13650*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113.78276837806423},null,5763.0445941224007,null,965.3859680475482,null,4797.6586260748527,null,-3148.335828027949,null,false]
[null,131042395,"NW13","NW","22kV",121.66,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13682, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,9.2706314881647357E-4,9.9973247377681393E-4,1.0788058633146478E-3,1.1648778595175872E-3,1.2585999515393829E-3,1.3606861381933394E-3,1.4719190408618715E-3,1.5931566216250464E-3,1.725339567019024E-3,1.8694994038979838E-3,2.0267674205463647E-3,2.1983844735338669E-3,2.3857117688912892E-3,2.5902427150858885E-3,2.8136159550726869E-3,3.0576296954837445E-3,3.3242574628905433E-3,3.6156654301453522E-3,3.9342314701966037E-3,4.2825661106141314E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1364999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1359999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1517499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1607499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1632499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1684999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.1859999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2210000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13682,Demand!$B$9:$B$428,0))*$I13682*Assumptions!$G$45*Assumptions!$G$48","v":2.2262500000000003},null,{"$f":"SUMPRODUCT(($AG13682:$AZ13682)*(Misc_calcs!$G$29:$Z$29)*($L13682:$AE13682))*Calcs!$G13682","v":2378.8847787985183},null,{"$f":"SUMPRODUCT(($L13682:$AE13682)*(Misc_calcs!$G$29:$Z$29))*$F13682*Assumptions!$G$37*(1+Assumptions!$G$83)","v":744.0477318945758},null,{"$f":"Assumptions!$G$86*$F13682","v":7.1685721799999999E-4},null,{"$f":"($F13682*Assumptions!$G$37)","v":21497.321999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13682))*(Misc_calcs!$G$29:$Z$29))","v":12180.861173168189},null,{"$f":"SUMPRODUCT(($AG13682:$AZ13682)*(Misc_calcs!$G$29:$Z$29))*$BF13682*$G13682","v":849.80446707252202},null,{"$f":"SUMPRODUCT($BF13682*(Misc_calcs!$G$29:$Z$29))*$F13682*Assumptions!$G$37*(1+Assumptions!$G$83)","v":267.38433984425313},null,3122.9325106930942,null,1117.1888069167751,null,2005.7437037763191,null,-10175.117469391869,null,false]
[null,132512020,"FTN23","FTN","22kV",190.98,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13727, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.8602617003525397E-3,4.1894818728260737E-3,4.5488403147723993E-3,4.9411939046115818E-3,5.3696761136139692E-3,5.8377241456794666E-3,6.3491087634346098E-3,6.9079670680723248E-3,7.5188385270828851E-3,8.18670457342522E-3,8.9170321320344702E-3,9.7158214651494393E-3,1.058965876709864E-2,1.1545773982263034E-2,1.2592104367332064E-2,1.3737364371120164E-2,1.4991122462591381E-2,1.636388560087438E-2,1.7867192110517481E-2,1.9513713801669219E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.6814999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.6824999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.694},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7054999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.71225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7227499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7377499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7624999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13727,Demand!$B$9:$B$428,0))*$I13727*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},null,{"$f":"SUMPRODUCT(($AG13727:$AZ13727)*(Misc_calcs!$G$29:$Z$29)*($L13727:$AE13727))*Calcs!$G13727","v":8767.3505386711349},null,{"$f":"SUMPRODUCT(($L13727:$AE13727)*(Misc_calcs!$G$29:$Z$29))*$F13727*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5150.5553111186382},null,{"$f":"Assumptions!$G$86*$F13727","v":1.1253114540000001E-3},null,{"$f":"($F13727*Assumptions!$G$37)","v":33746.165999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13727))*(Misc_calcs!$G$29:$Z$29))","v":19121.328841457016},null,{"$f":"SUMPRODUCT(($AG13727:$AZ13727)*(Misc_calcs!$G$29:$Z$29))*$BF13727*$G13727","v":1112.2608700300971},null,{"$f":"SUMPRODUCT($BF13727*(Misc_calcs!$G$29:$Z$29))*$F13727*Assumptions!$G$37*(1+Assumptions!$G$83)","v":658.89486307782101},null,13917.905849789773,null,1771.155733107918,null,12146.750116681855,null,-6974.5787247751614,null,false]
[null,137106602,"SV14","SV","22kV",37.738,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13832, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.8756788681601252E-4,3.1010935472126753E-4,3.346373143988836E-4,3.6133618824983323E-4,3.9040806321875095E-4,4.2207441626779756E-4,4.5657801055437543E-4,4.9418497934313669E-4,5.3518711639128659E-4,5.7990439342678053E-4,6.2868772740899801E-4,6.8192202254003847E-4,7.4002951450287261E-4,8.034734471634988E-4,8.7276211501342328E-4,9.4845330797440036E-4,1.0311591988703219E-3,1.1215517179255737E-3,1.2203684631126041E-3,1.3284192000851233E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.5384999999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.5955000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.66},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.7244999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.7814999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.8362500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.9007499999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":3.9704999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13832,Demand!$B$9:$B$428,0))*$I13832*Assumptions!$G$45*Assumptions!$G$48","v":4.0372499999999993},null,{"$f":"SUMPRODUCT(($AG13832:$AZ13832)*(Misc_calcs!$G$29:$Z$29)*($L13832:$AE13832))*Calcs!$G13832","v":1726.9030315522259},null,{"$f":"SUMPRODUCT(($L13832:$AE13832)*(Misc_calcs!$G$29:$Z$29))*$F13832*Assumptions!$G$37*(1+Assumptions!$G$83)","v":71.59174252791388},null,{"$f":"Assumptions!$G$86*$F13832","v":2.2236361740000002E-4},null,{"$f":"($F13832*Assumptions!$G$37)","v":6668.3045999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13832))*(Misc_calcs!$G$29:$Z$29))","v":3778.4098220698756},null,{"$f":"SUMPRODUCT(($AG13832:$AZ13832)*(Misc_calcs!$G$29:$Z$29))*$BF13832*$G13832","v":610.62252979247432},null,{"$f":"SUMPRODUCT($BF13832*(Misc_calcs!$G$29:$Z$29))*$F13832*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.727530632185715},null,1798.4947740801399,null,636.35006042466,null,1162.1447136554798,null,-2616.2651084143959,null,false]
[null,169538921,"FSH11","FSH","22kV",116.97000000000001,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13893, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.673578131191894E-3,2.9642725204285418E-3,3.2887790083224741E-3,3.6511644781572422E-3,4.0559949955011106E-3,4.5083978704542962E-3,5.0141315004374708E-3,5.5796639742813695E-3,6.2122615424497693E-3,6.9200881980338086E-3,7.7123177706923899E-3,8.5992601132338278E-3,9.5925031605762698E-3,1.070507286624979E-2,1.1951613275637504E-2,1.3348589281430422E-2,1.4914514929390096E-2,1.6670210506092454E-2,1.8639092050071464E-2,2.0847497389562014E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.137375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.141875},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.1516249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.159875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.1733750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.1808749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2003750000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13893,Demand!$B$9:$B$428,0))*$I13893*Assumptions!$G$45*Assumptions!$G$48","v":1.2506249999999999},null,{"$f":"SUMPRODUCT(($AG13893:$AZ13893)*(Misc_calcs!$G$29:$Z$29)*($L13893:$AE13893))*Calcs!$G13893","v":5351.9639621426422},null,{"$f":"SUMPRODUCT(($L13893:$AE13893)*(Misc_calcs!$G$29:$Z$29))*$F13893*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2831.9340975456248},null,{"$f":"Assumptions!$G$86*$F13893","v":6.8922233100000016E-4},null,{"$f":"($F13893*Assumptions!$G$37)","v":20668.599000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13893))*(Misc_calcs!$G$29:$Z$29))","v":11711.288274087481},null,{"$f":"SUMPRODUCT(($AG13893:$AZ13893)*(Misc_calcs!$G$29:$Z$29))*$BF13893*$G13893","v":459.02263236652999},null,{"$f":"SUMPRODUCT($BF13893*(Misc_calcs!$G$29:$Z$29))*$F13893*Assumptions!$G$37*(1+Assumptions!$G$83)","v":247.16633819511921},null,8183.8980596882666,null,706.18897056164917,null,7477.7090891266171,null,-4233.579184960864,null,false]
[null,49192684,"EW12","EW","11kV",118.38000000000001,32343.394611205291,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13922, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.192812063873052E-3,2.2961526117643966E-3,2.4047298785431822E-3,2.5188188248619499E-3,2.6387091638672327E-3,2.7647061636834136E-3,2.8971314939439346E-3,3.0363241188020784E-3,3.1826412389883286E-3,3.3364592856236657E-3,3.4981749686484481E-3,3.6682063828849857E-3,3.8469941749195219E-3,4.0350027741658714E-3,4.2327216916596428E-3,4.4406668903288239E-3,4.6593822306944532E-3,4.8894409961744382E-3,5.1314475023953752E-3,5.3860387951615834E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":1.768875},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":1.8149999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":1.8712499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":1.909875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":1.9372499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":1.9784999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.0343749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13922,Demand!$B$9:$B$428,0))*$I13922*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},null,{"$f":"SUMPRODUCT(($AG13922:$AZ13922)*(Misc_calcs!$G$29:$Z$29)*($L13922:$AE13922))*Calcs!$G13922","v":3225.6993426796785},null,{"$f":"SUMPRODUCT(($L13922:$AE13922)*(Misc_calcs!$G$29:$Z$29))*$F13922*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1221.8943745090546},null,{"$f":"Assumptions!$G$86*$F13922","v":6.9753047400000008E-4},null,{"$f":"($F13922*Assumptions!$G$37)","v":20917.745999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13922))*(Misc_calcs!$G$29:$Z$29))","v":11852.460510271661},null,{"$f":"SUMPRODUCT(($AG13922:$AZ13922)*(Misc_calcs!$G$29:$Z$29))*$BF13922*$G13922","v":659.51417460367736},null,{"$f":"SUMPRODUCT($BF13922*(Misc_calcs!$G$29:$Z$29))*$F13922*Assumptions!$G$37*(1+Assumptions!$G$83)","v":253.16112384409286},null,4447.5937171887326,null,912.67529844777027,null,3534.9184187409624,null,-8317.5420915306986,null,false]
[null,49240666,"BR10","BR","11kV",167.13,31741.035805160776,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C13982, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2428812573555019E-3,3.4043993148368448E-3,3.5745541570080647E-3,3.7538240145443156E-3,3.9427141667799821E-3,4.1417584924098687E-3,4.3515211098827701E-3,4.5725981127057187E-3,4.8056194051820291E-3,5.0512506444289149E-3,5.3101952948619406E-3,5.5831968016951629E-3,5.8710408903885208E-3,6.174557999379114E-3,6.4946258538619624E-3,6.8321721888398457E-3,7.188177630142293E-3,7.563678742622741E-3,7.959771255281356E-3,8.3776134736311698E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.108125},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1167499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1317499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1403749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1441250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1553749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1677499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.1864999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C13982,Demand!$B$9:$B$428,0))*$I13982*Assumptions!$G$45*Assumptions!$G$48","v":1.194},null,{"$f":"SUMPRODUCT(($AG13982:$AZ13982)*(Misc_calcs!$G$29:$Z$29)*($L13982:$AE13982))*Calcs!$G13982","v":2758.6963045219618},null,{"$f":"SUMPRODUCT(($L13982:$AE13982)*(Misc_calcs!$G$29:$Z$29))*$F13982*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2618.9107620384711},null,{"$f":"Assumptions!$G$86*$F13982","v":9.8478009900000003E-4},null,{"$f":"($F13982*Assumptions!$G$37)","v":29531.870999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH13982))*(Misc_calcs!$G$29:$Z$29))","v":16733.415484724635},null,{"$f":"SUMPRODUCT(($AG13982:$AZ13982)*(Misc_calcs!$G$29:$Z$29))*$BF13982*$G13982","v":528.26273352782493},null,{"$f":"SUMPRODUCT($BF13982*(Misc_calcs!$G$29:$Z$29))*$F13982*Assumptions!$G$37*(1+Assumptions!$G$83)","v":504.60223529761146},null,5377.6070665604329,null,1032.8649688254363,null,4344.7420977349966,null,-12388.673386989638,null,false]
[null,49290051,"OR33","OR","11kV",297.93,33238.701439207121,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14043, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.60903655845246E-3,5.8896702720389743E-3,6.1853944466682843E-3,6.4970497166801575E-3,6.825524562296105E-3,7.1717580703500126E-3,7.5367428557471155E-3,7.9215281530645339E-3,8.3272230882600034E-3,8.7550001410417397E-3,9.2060988090727196E-3,9.6818294858402876E-3,1.0183577564717664E-2,1.0712807782481275E-2,1.1271068816328203E-2,1.1859998149264641E-2,1.2481327219611635E-2,1.3136886871301341E-2,1.3828613122618729E-2,1.4558553272083065E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.1659999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.1852499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.2167499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.2442500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.2634999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.2867500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.3149999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.3587499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14043,Demand!$B$9:$B$428,0))*$I14043*Assumptions!$G$45*Assumptions!$G$48","v":2.38625},null,{"$f":"SUMPRODUCT(($AG14043:$AZ14043)*(Misc_calcs!$G$29:$Z$29)*($L14043:$AE14043))*Calcs!$G14043","v":9962.2459668813735},null,{"$f":"SUMPRODUCT(($L14043:$AE14043)*(Misc_calcs!$G$29:$Z$29))*$F14043*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8094.1693184641281},null,{"$f":"Assumptions!$G$86*$F14043","v":1.7554929390000001E-3},null,{"$f":"($F14043*Assumptions!$G$37)","v":52644.231},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14043))*(Misc_calcs!$G$29:$Z$29))","v":29829.393139256939},null,{"$f":"SUMPRODUCT(($AG14043:$AZ14043)*(Misc_calcs!$G$29:$Z$29))*$BF14043*$G14043","v":1957.5490879512904},null,{"$f":"SUMPRODUCT($BF14043*(Misc_calcs!$G$29:$Z$29))*$F14043*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1603.4994558839733},null,18056.415285345502,null,3561.0485438352634,null,14495.366741510239,null,-15334.0263977467,null,false]
[null,49299934,"STO23","STO","22kV",233.92999999999998,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14088, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.8492334678314972E-3,5.1765395150035719E-3,5.5275238326633709E-3,5.9039590517245347E-3,6.3077532985273349E-3,6.7409606896845376E-3,7.2057926468595528E-3,7.7046300959024983E-3,8.2400366198509337E-3,8.8147726407854111E-3,9.4318107114465862E-3,1.0094352003905443E-2,1.0805844089467824E-2,1.1570000111429425E-2,1.2390819460320054E-2,1.3272610069934132E-2,1.422001246178704E-2,1.5238025675719294E-2,1.6332035235250921E-2,1.7507843308029951E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":2.9808750000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.0131250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.05775},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.1016249999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.1229999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.1492499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.198375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.2632500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14088,Demand!$B$9:$B$428,0))*$I14088*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},null,{"$f":"SUMPRODUCT(($AG14088:$AZ14088)*(Misc_calcs!$G$29:$Z$29)*($L14088:$AE14088))*Calcs!$G14088","v":13622.07207089244},null,{"$f":"SUMPRODUCT(($L14088:$AE14088)*(Misc_calcs!$G$29:$Z$29))*$F14088*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6556.2364138435642},null,{"$f":"Assumptions!$G$86*$F14088","v":1.3783857389999998E-3},null,{"$f":"($F14088*Assumptions!$G$37)","v":41335.430999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14088))*(Misc_calcs!$G$29:$Z$29))","v":23421.575326641745},null,{"$f":"SUMPRODUCT(($AG14088:$AZ14088)*(Misc_calcs!$G$29:$Z$29))*$BF14088*$G14088","v":2029.8503663340493},null,{"$f":"SUMPRODUCT($BF14088*(Misc_calcs!$G$29:$Z$29))*$F14088*Assumptions!$G$37*(1+Assumptions!$G$83)","v":988.58083160222247},null,20178.308484736004,null,3018.4311979362719,null,17159.877286799732,null,-6261.6980398420128,null,false]
[null,49327597,"RBD23","RBD","22kV",406.63999999999993,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14149, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.4294117785619627E-3,8.9983671541959236E-3,9.6084824148857904E-3,1.0262838921015965E-2,1.0964753564370346E-2,1.171779701129962E-2,1.2525813371175001E-2,1.3392941402119402E-2,1.4323637374839408E-2,1.5322699724913347E-2,1.6395295634175348E-2,1.7546989692934247E-2,1.8783774806742169E-2,2.0112105524351987E-2,2.1538933977448577E-2,2.3071748637789144E-2,2.4718616113628356E-2,2.6488226224830047E-2,2.8389940614980694E-2,3.0433845179230104E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.0843749999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.1185},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.1713750000000003},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.211125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.23475},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.2628750000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.3254999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.3944999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14149,Demand!$B$9:$B$428,0))*$I14149*Assumptions!$G$45*Assumptions!$G$48","v":3.43275},null,{"$f":"SUMPRODUCT(($AG14149:$AZ14149)*(Misc_calcs!$G$29:$Z$29)*($L14149:$AE14149))*Calcs!$G14149","v":27802.945046322817},null,{"$f":"SUMPRODUCT(($L14149:$AE14149)*(Misc_calcs!$G$29:$Z$29))*$F14149*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19810.843049738425},null,{"$f":"Assumptions!$G$86*$F14149","v":2.3960448719999995E-3},null,{"$f":"($F14149*Assumptions!$G$37)","v":71853.287999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14149))*(Misc_calcs!$G$29:$Z$29))","v":40713.672426903759},null,{"$f":"SUMPRODUCT(($AG14149:$AZ14149)*(Misc_calcs!$G$29:$Z$29))*$BF14149*$G14149","v":4143.4573756254131},null,{"$f":"SUMPRODUCT($BF14149*(Misc_calcs!$G$29:$Z$29))*$F14149*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2987.1741134133586},null,47613.788096061238,null,7130.6314890387712,null,40483.156607022465,null,-230.51581988129328,null,false]
[null,49786183,"MTN34","MTN","22kV",26.295000000000002,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14253, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.5493821024724417E-4,1.6642882774495449E-4,2.0294153440493723E-4,2.4864923378143083E-4,3.0601043896554057E-4,3.7816452508414485E-4,4.6912440142835222E-4,5.8402445731305552E-4,7.2943977863771845E-4,9.1379728820922758E-4,1.1479054791521171E-3,1.4456371854509366E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":2.9246249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":2.9508749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":2.9917499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.022875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.0776249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.1259999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.1796249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14253,Demand!$B$9:$B$428,0))*$I14253*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},null,{"$f":"SUMPRODUCT(($AG14253:$AZ14253)*(Misc_calcs!$G$29:$Z$29)*($L14253:$AE14253))*Calcs!$G14253","v":588.34878188803691},null,{"$f":"SUMPRODUCT(($L14253:$AE14253)*(Misc_calcs!$G$29:$Z$29))*$F14253*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.615107372374396},null,{"$f":"Assumptions!$G$86*$F14253","v":1.5493802850000002E-4},null,{"$f":"($F14253*Assumptions!$G$37)","v":4646.3265000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14253))*(Misc_calcs!$G$29:$Z$29))","v":2632.7120216049443},null,{"$f":"SUMPRODUCT(($AG14253:$AZ14253)*(Misc_calcs!$G$29:$Z$29))*$BF14253*$G14253","v":262.09578875236338},null,{"$f":"SUMPRODUCT($BF14253*(Misc_calcs!$G$29:$Z$29))*$F14253*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.490697593240689},null,615.96388926041129,null,274.58648634560404,null,341.37740291480725,null,-2291.3346186901372,null,false]
[null,49816611,"CFD15","CFD","11kV",37.506,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14298, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.4339558311521446E-4,9.1303466062435694E-4,9.8882305439147722E-4,1.0713221856976797E-3,1.1611457813878526E-3,1.2589648100510328E-3,1.3655128879560582E-3,1.4815921996945407E-3,1.6080799828004462E-3,1.7459356303485309E-3,1.8962084707225475E-3,2.0600462894324457E-3,2.2387046640959963E-3,2.4335571905371753E-3,2.6461066854492109E-3,2.8779974592878896E-3,3.1310287620704182E-3,3.407169514632922E-3,3.7085744487296889E-3,4.0376017912310659E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":0.95437499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":0.97050000000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":0.99412499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.0128749999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.0289999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.0451250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.0691250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.10025},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14298,Demand!$B$9:$B$428,0))*$I14298*Assumptions!$G$45*Assumptions!$G$48","v":1.119},null,{"$f":"SUMPRODUCT(($AG14298:$AZ14298)*(Misc_calcs!$G$29:$Z$29)*($L14298:$AE14298))*Calcs!$G14298","v":896.69977257187077},null,{"$f":"SUMPRODUCT(($L14298:$AE14298)*(Misc_calcs!$G$29:$Z$29))*$F14298*Assumptions!$G$37*(1+Assumptions!$G$83)","v":214.27356655161691},null,{"$f":"Assumptions!$G$86*$F14298","v":2.2099660380000001E-4},null,{"$f":"($F14298*Assumptions!$G$37)","v":6627.3101999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14298))*(Misc_calcs!$G$29:$Z$29))","v":3755.1814824991461},null,{"$f":"SUMPRODUCT(($AG14298:$AZ14298)*(Misc_calcs!$G$29:$Z$29))*$BF14298*$G14298","v":104.21248836044609},null,{"$f":"SUMPRODUCT($BF14298*(Misc_calcs!$G$29:$Z$29))*$F14298*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.412175282094001},null,1110.9733391234877,null,129.6246636425401,null,981.34867548094758,null,-2773.8328070181988,null,false]
[null,49879499,"OR25","OR","11kV",195.43,33238.701439207121,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14359, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.2186191678724172E-3,4.5348617163739726E-3,4.8764847951491656E-3,5.2455953861999943E-3,5.6444790125682286E-3,6.0756150661294677E-3,6.5416934625221615E-3,7.0456327387663359E-3,7.5905997192256235E-3,8.1800308865499563E-3,8.8176556061822405E-3,9.5075213660054218E-3,1.025402120683791E-2,1.106192353485589E-2,1.1936404523738765E-2,1.2883083332517677E-2,1.3908060384884936E-2,1.5017958977234805E-2,1.6219970506104932E-2,1.752190363113957E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":1.8566249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":1.8828749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":1.9177499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":1.9462499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":1.9676249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":1.99275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.0249999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.063625},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14359,Demand!$B$9:$B$428,0))*$I14359*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},null,{"$f":"SUMPRODUCT(($AG14359:$AZ14359)*(Misc_calcs!$G$29:$Z$29)*($L14359:$AE14359))*Calcs!$G14359","v":8462.8088530298919},null,{"$f":"SUMPRODUCT(($L14359:$AE14359)*(Misc_calcs!$G$29:$Z$29))*$F14359*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5151.2093875842174},null,{"$f":"Assumptions!$G$86*$F14359","v":1.1515321890000001E-3},null,{"$f":"($F14359*Assumptions!$G$37)","v":34532.481},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14359))*(Misc_calcs!$G$29:$Z$29))","v":19566.87242374042},null,{"$f":"SUMPRODUCT(($AG14359:$AZ14359)*(Misc_calcs!$G$29:$Z$29))*$BF14359*$G14359","v":1118.4494411856142},null,{"$f":"SUMPRODUCT($BF14359*(Misc_calcs!$G$29:$Z$29))*$F14359*Assumptions!$G$37*(1+Assumptions!$G$83)","v":689.9582432424429},null,13614.01824061411,null,1808.4076844280571,null,11805.610556186053,null,-7761.2618675543672,null,false]
[null,50348484,"CRM33","CRM","22kV",23.693999999999999,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14404, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.7946155357313592E-4,7.6308506597196003E-4,8.5764629854061529E-4,9.6462060925447555E-4,1.0856861118038786E-3,1.2227518708281251E-3,1.3779900480778457E-3,1.553872555916447E-3,1.7532128531885446E-3,1.9792136082325842E-3,2.2355210562746506E-3,2.5262869954134353E-3,2.8562394989507236E-3,3.2307635742882838E-3,3.6559931726849178E-3,4.1389161529119273E-3,4.2727852891490462E-3,4.2727852891490462E-3,4.2727852891490462E-3,4.2727852891490462E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.0268749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.0354999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.0519999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.06175},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.0643750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.073},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.0842499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.109},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14404,Demand!$B$9:$B$428,0))*$I14404*Assumptions!$G$45*Assumptions!$G$48","v":2.1217499999999996},null,{"$f":"SUMPRODUCT(($AG14404:$AZ14404)*(Misc_calcs!$G$29:$Z$29)*($L14404:$AE14404))*Calcs!$G14404","v":3081.302679013625},null,{"$f":"SUMPRODUCT(($L14404:$AE14404)*(Misc_calcs!$G$29:$Z$29))*$F14404*Assumptions!$G$37*(1+Assumptions!$G$83)","v":155.84090178928079},null,{"$f":"Assumptions!$G$86*$F14404","v":1.3961215620000001E-4},null,{"$f":"($F14404*Assumptions!$G$37)","v":4186.7297999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14404))*(Misc_calcs!$G$29:$Z$29))","v":2372.2943008141297},null,{"$f":"SUMPRODUCT(($AG14404:$AZ14404)*(Misc_calcs!$G$29:$Z$29))*$BF14404*$G14404","v":198.95248629118481},null,{"$f":"SUMPRODUCT($BF14404*(Misc_calcs!$G$29:$Z$29))*$F14404*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.141848340997312},null,3237.1435808029059,null,209.09433463218213,null,3028.049246170724,null,655.75494535659436,null,true]
[null,50368099,"OE15","OE","11kV",34.061,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14449, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.1978343365349039E-4,7.7091323157885974E-4,8.2593374759117662E-4,8.8515129507038765E-4,9.4889680708152028E-4,1.017527841334243E-3,1.0914307498267231E-3,1.1710230267775157E-3,1.2567558495771192E-3,1.349116828712594E-3,1.448632983941892E-3,1.5558739654278238E-3,1.6714555400941177E-3,1.7960433651475496E-3,1.9303570725316163E-3,2.0751746900501628E-3,2.2313374270364283E-3,2.399754854757916E-3,2.5814105142549591E-3,2.7773679870269864E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.5689999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.5914999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.62375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.6387499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.6484999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.6709999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7160000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.746},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14449,Demand!$B$9:$B$428,0))*$I14449*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},null,{"$f":"SUMPRODUCT(($AG14449:$AZ14449)*(Misc_calcs!$G$29:$Z$29)*($L14449:$AE14449))*Calcs!$G14449","v":1497.4627494431491},null,{"$f":"SUMPRODUCT(($L14449:$AE14449)*(Misc_calcs!$G$29:$Z$29))*$F14449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":147.00145833323137},null,{"$f":"Assumptions!$G$86*$F14449","v":2.006976303E-4},null,{"$f":"($F14449*Assumptions!$G$37)","v":6018.5787},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14449))*(Misc_calcs!$G$29:$Z$29))","v":3410.2606643044678},null,{"$f":"SUMPRODUCT(($AG14449:$AZ14449)*(Misc_calcs!$G$29:$Z$29))*$BF14449*$G14449","v":211.10880040753787},null,{"$f":"SUMPRODUCT($BF14449*(Misc_calcs!$G$29:$Z$29))*$F14449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20.958255586392131},null,1644.4642077763804,null,232.06705599393001,null,1412.3971517824502,null,-1997.8635125220176,null,false]
[null,50429871,"SVW55","SVW","22kV",41.399000000000001,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14525, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.07576855043441E-4,9.7821553092134785E-4,1.0547378989423368E-3,1.1376507914197327E-3,1.2275056011711342E-3,1.3249022504148267E-3,1.4304935161681043E-3,1.5449897443489888E-3,1.6691639877022058E-3,1.8038576058550108E-3,1.9499863692826371E-3,2.1085471127531312E-3,2.2806249879559542E-3,2.4674013695292537E-3,2.670162473621447E-3,2.8903087534910121E-3,3.1293651425049777E-3,3.3889922212859422E-3,3.6709983927281113E-3,3.9773531562077146E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.311375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.3192499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.3334999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.347375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.358625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.3724999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.3961250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.4223750000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14525,Demand!$B$9:$B$428,0))*$I14525*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},null,{"$f":"SUMPRODUCT(($AG14525:$AZ14525)*(Misc_calcs!$G$29:$Z$29)*($L14525:$AE14525))*Calcs!$G14525","v":2028.8545019095948},null,{"$f":"SUMPRODUCT(($L14525:$AE14525)*(Misc_calcs!$G$29:$Z$29))*$F14525*Assumptions!$G$37*(1+Assumptions!$G$83)","v":241.98254468564073},null,{"$f":"Assumptions!$G$86*$F14525","v":2.4393532770000003E-4},null,{"$f":"($F14525*Assumptions!$G$37)","v":7315.2033000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14525))*(Misc_calcs!$G$29:$Z$29))","v":4144.9570253821294},null,{"$f":"SUMPRODUCT(($AG14525:$AZ14525)*(Misc_calcs!$G$29:$Z$29))*$BF14525*$G14525","v":256.35803065929935},null,{"$f":"SUMPRODUCT($BF14525*(Misc_calcs!$G$29:$Z$29))*$F14525*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.961361149632225},null,2270.8370465952357,null,287.31939180893158,null,1983.5176547863041,null,-2161.4393705958255,null,false]
[null,50438657,"OE10","OE","11kV",100.24999999999999,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14554, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.94029285053703E-4,8.7282091465095703E-4,9.6039086029521461E-4,1.0577690461955355E-3,1.1661100285636032E-3,1.2867083724191852E-3,1.4210159494762076E-3,1.5706613991020575E-3,1.7374720249921285E-3,1.9234984347467707E-3,2.1310422684752148E-3,2.362687406440335E-3,2.6213350952305151E-3,2.9102434877120004E-3,3.2330721548796465E-3,3.5939321985907872E-3,3.9974426740566945E-3,4.4487941210297026E-3,4.9538201041592119E-3,5.5190777774603017E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.85049999999999992},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.85049999999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.8580000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.8580000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.86024999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.86549999999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.87524999999999986},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.88275000000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14554,Demand!$B$9:$B$428,0))*$I14554*Assumptions!$G$45*Assumptions!$G$48","v":0.89024999999999987},null,{"$f":"SUMPRODUCT(($AG14554:$AZ14554)*(Misc_calcs!$G$29:$Z$29)*($L14554:$AE14554))*Calcs!$G14554","v":1188.0892838001203},null,{"$f":"SUMPRODUCT(($L14554:$AE14554)*(Misc_calcs!$G$29:$Z$29))*$F14554*Assumptions!$G$37*(1+Assumptions!$G$83)","v":666.49068500677765},null,{"$f":"Assumptions!$G$86*$F14554","v":5.9070307499999996E-4},null,{"$f":"($F14554*Assumptions!$G$37)","v":17714.174999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14554))*(Misc_calcs!$G$29:$Z$29))","v":10037.245870541763},null,{"$f":"SUMPRODUCT(($AG14554:$AZ14554)*(Misc_calcs!$G$29:$Z$29))*$BF14554*$G14554","v":320.99729276021003},null,{"$f":"SUMPRODUCT($BF14554*(Misc_calcs!$G$29:$Z$29))*$F14554*Assumptions!$G$37*(1+Assumptions!$G$83)","v":181.55537307884151},null,1854.5799688068978,null,502.55266583905154,null,1352.0273029678463,null,-8685.2185675739165,null,false]
[null,50491525,"KBH33","KBH","22kV",54.811999999999991,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14615, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.2296912645263156E-4,3.2296912645263156E-4,3.5624642078923815E-4,3.9369146449137369E-4,4.3561614692529344E-4,4.8258750171168232E-4,5.3524679584762572E-4,5.9431945451573305E-4,6.6062633095654937E-4,7.3509650532685151E-4,8.1878182176421481E-4,9.128734016691731E-4,1.0187204039839291E-3,1.1378513405415746E-3,1.2719982970090494E-3,1.4231244582646977E-3,1.5934553920501089E-3,1.7855146073418751E-3,2.0021639751561346E-3,2.2466496806278031E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96750000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.95774999999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.95774999999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.97050000000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14615,Demand!$B$9:$B$428,0))*$I14615*Assumptions!$G$45*Assumptions!$G$48","v":0.96524999999999994},null,{"$f":"SUMPRODUCT(($AG14615:$AZ14615)*(Misc_calcs!$G$29:$Z$29)*($L14615:$AE14615))*Calcs!$G14615","v":512.20522221220517},null,{"$f":"SUMPRODUCT(($L14615:$AE14615)*(Misc_calcs!$G$29:$Z$29))*$F14615*Assumptions!$G$37*(1+Assumptions!$G$83)","v":142.29052364647461},null,{"$f":"Assumptions!$G$86*$F14615","v":3.2296874759999995E-4},null,{"$f":"($F14615*Assumptions!$G$37)","v":9685.2803999999978},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14615))*(Misc_calcs!$G$29:$Z$29))","v":5487.8954678916207},null,{"$f":"SUMPRODUCT(($AG14615:$AZ14615)*(Misc_calcs!$G$29:$Z$29))*$BF14615*$G14615","v":195.3258390619055},null,{"$f":"SUMPRODUCT($BF14615*(Misc_calcs!$G$29:$Z$29))*$F14615*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.273976439582455},null,654.49574585867981,null,249.59981550148797,null,404.89593035719184,null,-5082.9995375344288,null,false]
[null,76945313,"RWT35","RWTS","22kV",138,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14720, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.1313835383607885E-4,8.7776537211613247E-4,9.732272411968082E-4,1.0805265642849938E-3,1.2012174251001585E-3,1.3370649969155417E-3,1.4900748298455778E-3,1.6625262576041226E-3,1.8570105083985495E-3,2.0764741880980528E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.2181250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.2443749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.2829999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.3092499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.3227499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.3414999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.3752499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4239999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14720,Demand!$B$9:$B$428,0))*$I14720*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},null,{"$f":"SUMPRODUCT(($AG14720:$AZ14720)*(Misc_calcs!$G$29:$Z$29)*($L14720:$AE14720))*Calcs!$G14720","v":1330.9775621669812},null,{"$f":"SUMPRODUCT(($L14720:$AE14720)*(Misc_calcs!$G$29:$Z$29))*$F14720*Assumptions!$G$37*(1+Assumptions!$G$83)","v":429.06680502435171},null,{"$f":"Assumptions!$G$86*$F14720","v":8.1313740000000005E-4},null,{"$f":"($F14720*Assumptions!$G$37)","v":24384.6},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14720))*(Misc_calcs!$G$29:$Z$29))","v":13816.857158451503},null,{"$f":"SUMPRODUCT(($AG14720:$AZ14720)*(Misc_calcs!$G$29:$Z$29))*$BF14720*$G14720","v":1061.4039092952235},null,{"$f":"SUMPRODUCT($BF14720*(Misc_calcs!$G$29:$Z$29))*$F14720*Assumptions!$G$37*(1+Assumptions!$G$83)","v":344.03174357507311},null,1760.0443671913329,null,1405.4356528702965,null,354.60871432103636,null,-13462.248444130466,null,false]
[null,77681064,"BH23","BH","22kV",68.015000000000001,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14765, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.0076525460986171E-4,4.2075201768848104E-4,4.5986670152942967E-4,5.0313195327313998E-4,5.5101420055461681E-4,6.040341137537068E-4,6.6277305070283946E-4,7.2788027779202699E-4,8.0008106186101155E-4,8.8018573881328043E-4,9.6909987784919217E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.37425},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.4350000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.5024999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.5748749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.6416249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.7064999999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.7856249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.8643749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14765,Demand!$B$9:$B$428,0))*$I14765*Assumptions!$G$45*Assumptions!$G$48","v":3.9479999999999995},null,{"$f":"SUMPRODUCT(($AG14765:$AZ14765)*(Misc_calcs!$G$29:$Z$29)*($L14765:$AE14765))*Calcs!$G14765","v":1470.2265908484012},null,{"$f":"SUMPRODUCT(($L14765:$AE14765)*(Misc_calcs!$G$29:$Z$29))*$F14765*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.34205188300454},null,{"$f":"Assumptions!$G$86*$F14765","v":4.0076478450000002E-4},null,{"$f":"($F14765*Assumptions!$G$37)","v":12018.2505},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14765))*(Misc_calcs!$G$29:$Z$29))","v":6809.8082582034722},null,{"$f":"SUMPRODUCT(($AG14765:$AZ14765)*(Misc_calcs!$G$29:$Z$29))*$BF14765*$G14765","v":1167.1289543366931},null,{"$f":"SUMPRODUCT($BF14765*(Misc_calcs!$G$29:$Z$29))*$F14765*Assumptions!$G$37*(1+Assumptions!$G$83)","v":83.569874209996513},null,1574.5686427314058,null,1250.6988285466896,null,323.86981418471623,null,-6485.9384440187559,null,false]
[null,77682272,"EB33","EB","22kV",20.331,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14797, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.1979649182493712E-4,1.2404447122006296E-4,1.3540554502817619E-4,1.4795546235755075E-4,1.6182601029185554E-4,1.7716409702054066E-4,1.9413352459978959E-4,2.1291697246486569E-4,2.3371821697956282E-4,2.567646153607014E-4,2.8230988573775344E-4,3.1063721894469056E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.6388749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.6576249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.6688749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.6775000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.6861249999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7030000000000003},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7356249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14797,Demand!$B$9:$B$428,0))*$I14797*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},null,{"$f":"SUMPRODUCT(($AG14797:$AZ14797)*(Misc_calcs!$G$29:$Z$29)*($L14797:$AE14797))*Calcs!$G14797","v":239.32781226573937},null,{"$f":"SUMPRODUCT(($L14797:$AE14797)*(Misc_calcs!$G$29:$Z$29))*$F14797*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.7056447514770152},null,{"$f":"Assumptions!$G$86*$F14797","v":1.197963513E-4},null,{"$f":"($F14797*Assumptions!$G$37)","v":3592.4876999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14797))*(Misc_calcs!$G$29:$Z$29))","v":2035.5834991918659},null,{"$f":"SUMPRODUCT(($AG14797:$AZ14797)*(Misc_calcs!$G$29:$Z$29))*$BF14797*$G14797","v":183.57599117987789},null,{"$f":"SUMPRODUCT($BF14797*(Misc_calcs!$G$29:$Z$29))*$F14797*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.4672007024165623},null,249.03345701721639,null,191.04319188229445,null,57.990265134921941,null,-1977.5932340569441,null,false]
[null,84500345,"DC12","DC","22kV",39.854999999999997,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14870, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.3483789197200667E-4,2.3483789197200667E-4,2.3483789197200667E-4,2.3483789197200667E-4,2.3483789197200667E-4,2.3483789197200667E-4,2.3483789197200667E-4,2.3483789197200667E-4,2.4029815167979723E-4,2.619792113724738E-4,2.8589705034191414E-4,3.1229619281343112E-4,3.4144883581024073E-4,3.736580494083315E-4,4.0926135230940979E-4,4.4863470715610304E-4,4.9219698530403875E-4,5.4041495668842978E-4,5.9380886705423324E-4,6.5295867224376557E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.6665000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.6387499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.6162499999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5974999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5495000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5157499999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5104999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5299999999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14870,Demand!$B$9:$B$428,0))*$I14870*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},null,{"$f":"SUMPRODUCT(($AG14870:$AZ14870)*(Misc_calcs!$G$29:$Z$29)*($L14870:$AE14870))*Calcs!$G14870","v":752.67396425763923},null,{"$f":"SUMPRODUCT(($L14870:$AE14870)*(Misc_calcs!$G$29:$Z$29))*$F14870*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.974022774393625},null,{"$f":"Assumptions!$G$86*$F14870","v":2.348376165E-4},null,{"$f":"($F14870*Assumptions!$G$37)","v":7042.3784999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14870))*(Misc_calcs!$G$29:$Z$29))","v":3990.3684206527869},null,{"$f":"SUMPRODUCT(($AG14870:$AZ14870)*(Misc_calcs!$G$29:$Z$29))*$BF14870*$G14870","v":555.03467742182193},null,{"$f":"SUMPRODUCT($BF14870*(Misc_calcs!$G$29:$Z$29))*$F14870*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.694982921763014},null,791.6479870320328,null,583.7296603435849,null,207.91832668844791,null,-3782.450093964339,null,false]
[null,84970410,"NW14","NW","22kV",21.9,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14931, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.2904152136963861E-4,1.3762585149369364E-4,1.5061084253074311E-4,1.6499275223574953E-4,1.8093067550090542E-4,1.9860245407937431E-4,2.1820693314236083E-4,2.3996649322375981E-4,2.641298914661858E-4,2.9097545028373961E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14931,Demand!$B$9:$B$428,0))*$I14931*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG14931:$AZ14931)*(Misc_calcs!$G$29:$Z$29)*($L14931:$AE14931))*Calcs!$G14931","v":234.19356666532192},null,{"$f":"SUMPRODUCT(($L14931:$AE14931)*(Misc_calcs!$G$29:$Z$29))*$F14931*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.430234315776149},null,{"$f":"Assumptions!$G$86*$F14931","v":1.2904137E-4},null,{"$f":"($F14931*Assumptions!$G$37)","v":3869.7299999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14931))*(Misc_calcs!$G$29:$Z$29))","v":2192.67515775426},null,{"$f":"SUMPRODUCT(($AG14931:$AZ14931)*(Misc_calcs!$G$29:$Z$29))*$BF14931*$G14931","v":194.199515711685},null,{"$f":"SUMPRODUCT($BF14931*(Misc_calcs!$G$29:$Z$29))*$F14931*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.6642020865385838},null,244.62380098109807,null,202.86371779822358,null,41.760083182874496,null,-2150.9150745713855,null,false]
[null,85244485,"BH22","BH","22kV",132.32,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C14976, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,7.7967005057673886E-4,8.4630518569756366E-4,9.2733586121500561E-4,1.0172022117058055E-3,1.1169237989539687E-3,1.2276418790337141E-3,1.3506342379702371E-3,1.4873318608994613E-3,1.6393376633703615E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0070000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0006249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0092499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0178750000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0178750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0279999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0512500000000005},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0774999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C14976,Demand!$B$9:$B$428,0))*$I14976*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},null,{"$f":"SUMPRODUCT(($AG14976:$AZ14976)*(Misc_calcs!$G$29:$Z$29)*($L14976:$AE14976))*Calcs!$G14976","v":1442.4718422948044},null,{"$f":"SUMPRODUCT(($L14976:$AE14976)*(Misc_calcs!$G$29:$Z$29))*$F14976*Assumptions!$G$37*(1+Assumptions!$G$83)","v":368.45120177905989},null,{"$f":"Assumptions!$G$86*$F14976","v":7.7966913599999998E-4},null,{"$f":"($F14976*Assumptions!$G$37)","v":23380.943999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH14976))*(Misc_calcs!$G$29:$Z$29))","v":13248.163327581906},null,{"$f":"SUMPRODUCT(($AG14976:$AZ14976)*(Misc_calcs!$G$29:$Z$29))*$BF14976*$G14976","v":1235.7277862948224},null,{"$f":"SUMPRODUCT($BF14976*(Misc_calcs!$G$29:$Z$29))*$F14976*Assumptions!$G$37*(1+Assumptions!$G$83)","v":316.29427276831734},null,1810.9230440738643,null,1552.0220590631397,null,258.90098501072453,null,-12989.262342571181,null,false]
[null,89832084,"NW21","NW","22kV",9.6755999999999993,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15081, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7011604756350473E-5,5.7011604756350473E-5,5.7011604756350473E-5,5.7011604756350473E-5,5.9161532276004209E-5,6.4350408223662304E-5,7.005903781734E-5,7.6342564804391796E-5,8.3262188089528534E-5,9.0885841088688465E-5,9.9288948371428971E-5,1.0855526846580293E-4,1.1877783272477174E-4,1.3005999129717807E-4,1.4251657852299592E-4,1.5627521149741869E-4,1.7147773713857803E-4,1.8828184486855527E-4,2.0686286399832385E-4,2.2741576711835684E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15081,Demand!$B$9:$B$428,0))*$I15081*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG15081:$AZ15081)*(Misc_calcs!$G$29:$Z$29)*($L15081:$AE15081))*Calcs!$G15081","v":173.14348632202325},null,{"$f":"SUMPRODUCT(($L15081:$AE15081)*(Misc_calcs!$G$29:$Z$29))*$F15081*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.006149384671748},null,{"$f":"Assumptions!$G$86*$F15081","v":5.7011537880000001E-5},null,{"$f":"($F15081*Assumptions!$G$37)","v":1709.6785199999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15081))*(Misc_calcs!$G$29:$Z$29))","v":968.74190668343022},null,{"$f":"SUMPRODUCT(($AG15081:$AZ15081)*(Misc_calcs!$G$29:$Z$29))*$BF15081*$G15081","v":96.906005384150419},null,{"$f":"SUMPRODUCT($BF15081*(Misc_calcs!$G$29:$Z$29))*$F15081*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.6912046161299512},null,176.14963570669499,null,98.59721000028037,null,77.552425706414624,null,-891.18948097701559,null,false]
[null,93619796,"CRM14","CRM","22kV",27.82,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15128, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.5540010461622002E-4,8.4498089685780455E-4,9.4586822420370073E-4,1.0595346870158713E-3,1.1876483673672706E-3,1.3320990927860182E-3,1.4950282562810027E-3,1.6788626766593997E-3,1.8863530492418755E-3,2.1206176122223717E-3,2.3851917393459396E-3,2.684084266700075E-3,3.0218414718356421E-3,3.4036197489761169E-3,3.8352681668118093E-3,4.3234222576671536E-3,4.8756105713554706E-3,5.0168349263157962E-3,5.0168349263157962E-3,5.0168349263157962E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.5313749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.5658750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.6067499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.6404999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.6641249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.6926249999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.7334999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.798},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15128,Demand!$B$9:$B$428,0))*$I15128*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},null,{"$f":"SUMPRODUCT(($AG15128:$AZ15128)*(Misc_calcs!$G$29:$Z$29)*($L15128:$AE15128))*Calcs!$G15128","v":6091.7654521329523},null,{"$f":"SUMPRODUCT(($L15128:$AE15128)*(Misc_calcs!$G$29:$Z$29))*$F15128*Assumptions!$G$37*(1+Assumptions!$G$83)","v":200.99565832581243},null,{"$f":"Assumptions!$G$86*$F15128","v":1.6392378600000001E-4},null,{"$f":"($F15128*Assumptions!$G$37)","v":4915.7939999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15128))*(Misc_calcs!$G$29:$Z$29))","v":2785.3983054211653},null,{"$f":"SUMPRODUCT(($AG15128:$AZ15128)*(Misc_calcs!$G$29:$Z$29))*$BF15128*$G15128","v":417.97780492412073},null,{"$f":"SUMPRODUCT($BF15128*(Misc_calcs!$G$29:$Z$29))*$F15128*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.98152665491034},null,6292.761110458765,null,431.95933157903107,null,5860.8017788797342,null,3075.4034734585689,null,true]
[null,94174081,"SH22","SH","6.6kV",32.127000000000002,31786.390772176605,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15186, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,1.8930214415718632E-4,2.0566915623100764E-4,2.262336053111152E-4,2.4914019627782994E-4,2.7467124192090945E-4,3.031442551552655E-4,3.3491643173081108E-4,3.7038971166660514E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.7032499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.7159999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.7385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.7587499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.7684999999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.7857499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.80525},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.83525},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15186,Demand!$B$9:$B$428,0))*$I15186*Assumptions!$G$45*Assumptions!$G$48","v":1.8479999999999999},null,{"$f":"SUMPRODUCT(($AG15186:$AZ15186)*(Misc_calcs!$G$29:$Z$29)*($L15186:$AE15186))*Calcs!$G15186","v":177.5599622295415},null,{"$f":"SUMPRODUCT(($L15186:$AE15186)*(Misc_calcs!$G$29:$Z$29))*$F15186*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21.017881236627492},null,{"$f":"Assumptions!$G$86*$F15186","v":1.8930192210000002E-4},null,{"$f":"($F15186*Assumptions!$G$37)","v":5676.8409000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15186))*(Misc_calcs!$G$29:$Z$29))","v":3216.6244197795031},null,{"$f":"SUMPRODUCT(($AG15186:$AZ15186)*(Misc_calcs!$G$29:$Z$29))*$BF15186*$G15186","v":157.10553668163519},null,{"$f":"SUMPRODUCT($BF15186*(Misc_calcs!$G$29:$Z$29))*$F15186*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.645785776131341},null,198.57784346616899,null,175.75132245776652,null,22.826521008402466,null,-3193.7978987711008,null,false]
[null,94257278,"BH11","BH","22kV",33.939,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15231, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9997900428146877E-4,1.9997900428146877E-4,1.9997900428146877E-4,1.9997900428146877E-4,1.9997900428146877E-4,1.9997900428146877E-4,1.9997900428146877E-4,1.9997900428146877E-4,2.0089221019746581E-4,2.1979432028152742E-4,2.4073337259533241E-4,2.6394209618934216E-4,2.8968075559927732E-4,3.1824048061444892E-4,3.4994700442676188E-4,3.8516486071363888E-4,4.2430209650464086E-4,4.6781556476551366E-4,5.1621686860354467E-4,5.7007903796557678E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.0655000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.0696250000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.0774999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.085},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.0917499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.0992500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1116249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1356250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15231,Demand!$B$9:$B$428,0))*$I15231*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},null,{"$f":"SUMPRODUCT(($AG15231:$AZ15231)*(Misc_calcs!$G$29:$Z$29)*($L15231:$AE15231))*Calcs!$G15231","v":446.02800852203575},null,{"$f":"SUMPRODUCT(($L15231:$AE15231)*(Misc_calcs!$G$29:$Z$29))*$F15231*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.35934949822596},null,{"$f":"Assumptions!$G$86*$F15231","v":1.9997876970000001E-4},null,{"$f":"($F15231*Assumptions!$G$37)","v":5997.0212999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15231))*(Misc_calcs!$G$29:$Z$29))","v":3398.0457615991709},null,{"$f":"SUMPRODUCT(($AG15231:$AZ15231)*(Misc_calcs!$G$29:$Z$29))*$BF15231*$G15231","v":326.25062542014734},null,{"$f":"SUMPRODUCT($BF15231*(Misc_calcs!$G$29:$Z$29))*$F15231*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20.808387525863946},null,{"$f":"BB15231+BD15231","v":474.38735802026173},null,{"$f":"BL15231+BN15231","v":347.05901294601131},null,{"$f":"BP15231-BR15231","v":127.32834507425042},null,{"$f":"BT15231-BJ15231","v":-3270.7174165249203},null,{"$f":"BV15231>0","v":false}]
[null,94551985,"SR36","SR","11kV",23.937000000000001,35822.123268329015,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15292, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.2476309039288017E-4,5.6560654034310746E-4,6.0985195504680598E-4,6.5779238614976552E-4,7.0974665028704657E-4,7.6606162390829976E-4,8.2711474423333695E-4,8.9331673495692508E-4,9.6511457700977567E-4,1.0429947465241045E-3,1.1274867441609334E-3,1.2191669421476774E-3,1.3186627777652038E-3,1.4266573246315547E-3,1.5438942759746993E-3,1.671183377190617E-3,1.8094063483693244E-3,1.9595233411657674E-3,2.1225799784229766E-3,2.2997150293520147E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.3496249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.36575},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.3871249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.4055},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.4129999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.4253749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.4463750000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.4737499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15292,Demand!$B$9:$B$428,0))*$I15292*Assumptions!$G$45*Assumptions!$G$48","v":1.48875},null,{"$f":"SUMPRODUCT(($AG15292:$AZ15292)*(Misc_calcs!$G$29:$Z$29)*($L15292:$AE15292))*Calcs!$G15292","v":836.84280634919207},null,{"$f":"SUMPRODUCT(($L15292:$AE15292)*(Misc_calcs!$G$29:$Z$29))*$F15292*Assumptions!$G$37*(1+Assumptions!$G$83)","v":80.89911626785188},null,{"$f":"Assumptions!$G$86*$F15292","v":1.4104398510000001E-4},null,{"$f":"($F15292*Assumptions!$G$37)","v":4229.6679000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15292))*(Misc_calcs!$G$29:$Z$29))","v":2396.6239840714043},null,{"$f":"SUMPRODUCT(($AG15292:$AZ15292)*(Misc_calcs!$G$29:$Z$29))*$BF15292*$G15292","v":105.81125377830112},null,{"$f":"SUMPRODUCT($BF15292*(Misc_calcs!$G$29:$Z$29))*$F15292*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.350939811418892},null,917.741922617044,null,116.16219358972002,null,801.57972902732399,null,-1595.0442550440803,null,false]
[null,94831809,"RWT34","RWTS","22kV",33.573999999999998,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15337, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9782831225864141E-4,2.13361280255546E-4,2.346679457378507E-4,2.5839949907394686E-4,2.8484806337165274E-4,3.1434216849541446E-4,3.4725138562849894E-4,3.8399155995478114E-4,4.2503071934966042E-4,4.7089574717327311E-4,5.2217991880474041E-4,5.7955141462067978E-4,6.4376293690490292E-4,7.1566257490593454E-4,7.9620608119142472E-4,8.8647074387440683E-4,9.876710635346995E-4,1.1011764711021852E-3,1.2285313540289938E-3,1.3714776932324099E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.4173749999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.4346250000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.4601250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.4841249999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.4893749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.5058749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.5358749999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.5782499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15337,Demand!$B$9:$B$428,0))*$I15337*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},null,{"$f":"SUMPRODUCT(($AG15337:$AZ15337)*(Misc_calcs!$G$29:$Z$29)*($L15337:$AE15337))*Calcs!$G15337","v":1047.3465421824712},null,{"$f":"SUMPRODUCT(($L15337:$AE15337)*(Misc_calcs!$G$29:$Z$29))*$F15337*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.940575374521032},null,{"$f":"Assumptions!$G$86*$F15337","v":1.9782808020000001E-4},null,{"$f":"($F15337*Assumptions!$G$37)","v":5932.5257999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15337))*(Misc_calcs!$G$29:$Z$29))","v":3361.5011756366002},null,{"$f":"SUMPRODUCT(($AG15337:$AZ15337)*(Misc_calcs!$G$29:$Z$29))*$BF15337*$G15337","v":384.83073031914148},null,{"$f":"SUMPRODUCT($BF15337*(Misc_calcs!$G$29:$Z$29))*$F15337*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20.363222932661142},null,1102.2871175569924,null,405.19395325180261,null,697.0931643051897,null,-2664.4080113314103,null,false]
[null,94848979,"NW14","NW","22kV",77.031000000000006,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15398, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.5389029372715217E-4,4.7652648201957476E-4,5.2082616901438642E-4,5.6982661901908756E-4,6.240560888469116E-4,6.8410426841963965E-4,7.5062957977931966E-4,8.2436735541568224E-4,9.0613900281137356E-4,9.9686227518232468E-4,1.0975627830713977E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15398,Demand!$B$9:$B$428,0))*$I15398*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG15398:$AZ15398)*(Misc_calcs!$G$29:$Z$29)*($L15398:$AE15398))*Calcs!$G15398","v":854.62223376565942},null,{"$f":"SUMPRODUCT(($L15398:$AE15398)*(Misc_calcs!$G$29:$Z$29))*$F15398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":133.83849355584351},null,{"$f":"Assumptions!$G$86*$F15398","v":4.5388976130000005E-4},null,{"$f":"($F15398*Assumptions!$G$37)","v":13611.377700000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15398))*(Misc_calcs!$G$29:$Z$29))","v":7712.5095925556379},null,{"$f":"SUMPRODUCT(($AG15398:$AZ15398)*(Misc_calcs!$G$29:$Z$29))*$BF15398*$G15398","v":683.07684451081309},null,{"$f":"SUMPRODUCT($BF15398*(Misc_calcs!$G$29:$Z$29))*$F15398*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.19423155928071},null,988.46072732150287,null,790.27107607009384,null,198.18965125140903,null,-7514.3199413042294,null,false]
[null,95234002,"EM05","EM","11kV",35.185000000000002,35728.919001627277,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15505, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.8427928645606138E-4,8.4774952419886147E-4,9.1671420397575957E-4,9.9166514584109384E-4,1.0731390972737367E-3,1.1617218905414003E-3,1.2580529880135535E-3,1.3628304518258413E-3,1.4768163777272559E-3,1.6008428366933621E-3,1.7358183719951726E-3,1.8827351039073595E-3,2.0426764991579921E-3,2.2168258676051201E-3,2.4064756545171622E-3,2.6130376032823138E-3,2.838053870429852E-3,3.0832091825706842E-3,3.3503441333191351E-3,3.6414697275117063E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.1465000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.1716249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.2087500000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.2334999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.2571249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.2871250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3205},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3711249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15505,Demand!$B$9:$B$428,0))*$I15505*Assumptions!$G$45*Assumptions!$G$48","v":2.3966250000000002},null,{"$f":"SUMPRODUCT(($AG15505:$AZ15505)*(Misc_calcs!$G$29:$Z$29)*($L15505:$AE15505))*Calcs!$G15505","v":2071.901619749025},null,{"$f":"SUMPRODUCT(($L15505:$AE15505)*(Misc_calcs!$G$29:$Z$29))*$F15505*Assumptions!$G$37*(1+Assumptions!$G$83)","v":183.67112495529804},null,{"$f":"Assumptions!$G$86*$F15505","v":2.0732057550000002E-4},null,{"$f":"($F15505*Assumptions!$G$37)","v":6217.1895000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15505))*(Misc_calcs!$G$29:$Z$29))","v":3522.7979646385234},null,{"$f":"SUMPRODUCT(($AG15505:$AZ15505)*(Misc_calcs!$G$29:$Z$29))*$BF15505*$G15505","v":248.77929760166003},null,{"$f":"SUMPRODUCT($BF15505*(Misc_calcs!$G$29:$Z$29))*$F15505*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.364307469291415},null,2255.5727447043232,null,271.14360507095142,null,1984.4291396333717,null,-1538.3688250051516,null,false]
[null,95290930,"BW33","BW","11kV",173.28,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15547, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0210189416863464E-3,1.0210189416863464E-3,1.0210189416863464E-3,1.1001918039225218E-3,1.1917736042910939E-3,1.2920354860140107E-3,1.401847928457987E-3,1.5221717061429856E-3,1.6540674553852087E-3,1.7987062685066429E-3,1.9573814269857773E-3,2.1315213970681682E-3,2.3227042248291185E-3,2.5326734826295249E-3,2.7633559354922751E-3,3.0168811143297877E-3,3.2956030033733019E-3,3.6021240718125719E-3,3.9393219047967089E-3,4.3103787168458918E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.3496249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.3608749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.3769999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.39425},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4028749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.417875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.436625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4628749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15547,Demand!$B$9:$B$428,0))*$I15547*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},null,{"$f":"SUMPRODUCT(($AG15547:$AZ15547)*(Misc_calcs!$G$29:$Z$29)*($L15547:$AE15547))*Calcs!$G15547","v":1743.3892600964036},null,{"$f":"SUMPRODUCT(($L15547:$AE15547)*(Misc_calcs!$G$29:$Z$29))*$F15547*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1039.2170849987906},null,{"$f":"Assumptions!$G$86*$F15547","v":1.021017744E-3},null,{"$f":"($F15547*Assumptions!$G$37)","v":30618.575999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15547))*(Misc_calcs!$G$29:$Z$29))","v":17349.166727655625},null,{"$f":"SUMPRODUCT(($AG15547:$AZ15547)*(Misc_calcs!$G$29:$Z$29))*$BF15547*$G15547","v":899.29202816767315},null,{"$f":"SUMPRODUCT($BF15547*(Misc_calcs!$G$29:$Z$29))*$F15547*Assumptions!$G$37*(1+Assumptions!$G$83)","v":542.42190825796104},null,2782.6063450951942,null,1441.7139364256341,null,1340.8924086695602,null,-16008.274318986065,null,false]
[null,97411110,"BH21","BH","22kV",37.731000000000002,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15608, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3016736247822404E-4,2.4906007668153488E-4,2.6972355809877534E-4,2.9233358415488785E-4,3.1708399085144821E-4,3.4418856836245632E-4,3.7388315840270934E-4,4.0642797504433098E-4,4.421101729997783E-4,4.8124668998663961E-4,5.2418739266842551E-4,5.7131855885701451E-4,6.2306673220049167E-4,6.799029895025241E-4,7.4234766516799834E-4,8.1097558209084018E-4,8.8642184364517171E-4,9.6938824736738575E-4,1.0606503874875739E-3,1.1610655207543123E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":1.7242500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":1.7842500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":1.852875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":1.92},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":1.9736249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.0347499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.1071249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.1858749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15608,Demand!$B$9:$B$428,0))*$I15608*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},null,{"$f":"SUMPRODUCT(($AG15608:$AZ15608)*(Misc_calcs!$G$29:$Z$29)*($L15608:$AE15608))*Calcs!$G15608","v":868.67450720322449},null,{"$f":"SUMPRODUCT(($L15608:$AE15608)*(Misc_calcs!$G$29:$Z$29))*$F15608*Assumptions!$G$37*(1+Assumptions!$G$83)","v":60.111190996862895},null,{"$f":"Assumptions!$G$86*$F15608","v":2.2232237130000003E-4},null,{"$f":"($F15608*Assumptions!$G$37)","v":6667.0676999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15608))*(Misc_calcs!$G$29:$Z$29))","v":3777.7089669966213},null,{"$f":"SUMPRODUCT(($AG15608:$AZ15608)*(Misc_calcs!$G$29:$Z$29))*$BF15608*$G15608","v":359.58015064457521},null,{"$f":"SUMPRODUCT($BF15608*(Misc_calcs!$G$29:$Z$29))*$F15608*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.717987147540104},null,928.78569820008738,null,385.29813779211531,null,543.48756040797207,null,-3234.2214065886492,null,false]
[null,103880010,"BU15","BU","11kV",33.192999999999998,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15653, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9558334332522441E-4,1.9558334332522441E-4,1.9558334332522441E-4,1.9558334332522441E-4,2.0295885948544873E-4,2.2075975651825451E-4,2.403437143196253E-4,2.6189990838316763E-4,2.8563828695437189E-4,3.117919016140432E-4,3.406195030068256E-4,3.7240843215773664E-4,4.074778413362839E-4,4.4618228235222953E-4,4.8891570454688126E-4,5.361159096318387E-4,5.8826951598255615E-4,6.459174910829256E-4,7.0966131761300219E-4,7.801698662573504E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.302},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3042499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3128749999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3192499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3203749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3203749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3391249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15653,Demand!$B$9:$B$428,0))*$I15653*Assumptions!$G$45*Assumptions!$G$48","v":1.3402499999999999},null,{"$f":"SUMPRODUCT(($AG15653:$AZ15653)*(Misc_calcs!$G$29:$Z$29)*($L15653:$AE15653))*Calcs!$G15653","v":223.68264593215525},null,{"$f":"SUMPRODUCT(($L15653:$AE15653)*(Misc_calcs!$G$29:$Z$29))*$F15653*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.379179636008352},null,{"$f":"Assumptions!$G$86*$F15653","v":1.9558311389999999E-4},null,{"$f":"($F15653*Assumptions!$G$37)","v":5865.2030999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15653))*(Misc_calcs!$G$29:$Z$29))","v":3323.3546352208755},null,{"$f":"SUMPRODUCT(($AG15653:$AZ15653)*(Misc_calcs!$G$29:$Z$29))*$BF15653*$G15653","v":125.40756160048362},null,{"$f":"SUMPRODUCT($BF15653*(Misc_calcs!$G$29:$Z$29))*$F15653*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.903678845900561},null,259.06182556816361,null,145.31124044638418,null,113.75058512177944,null,-3209.6040500990962,null,false]
[null,106637629,"NW21","NW","22kV",54.656999999999989,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15714, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2205581888129396E-4,3.2205581888129396E-4,3.2205581888129396E-4,3.2205581888129396E-4,3.2205581888129396E-4,3.2205581888129396E-4,3.3954541502683963E-4,3.7032811411710938E-4,4.042948207851352E-4,4.4179425657745071E-4,4.8321466392004745E-4,5.2898838183125724E-4,5.7959695878978664E-4,6.3557686639294209E-4,6.9752588502431756E-4,7.661102412419578E-4,8.4207258610618824E-4,9.2624091431281865E-4,1.0195385359189789E-3,1.1229952257984287E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15714,Demand!$B$9:$B$428,0))*$I15714*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG15714:$AZ15714)*(Misc_calcs!$G$29:$Z$29)*($L15714:$AE15714))*Calcs!$G15714","v":869.74747555044723},null,{"$f":"SUMPRODUCT(($L15714:$AE15714)*(Misc_calcs!$G$29:$Z$29))*$F15714*Assumptions!$G$37*(1+Assumptions!$G$83)","v":85.352456301166782},null,{"$f":"Assumptions!$G$86*$F15714","v":3.2205544109999997E-4},null,{"$f":"($F15714*Assumptions!$G$37)","v":9657.8918999999969},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15714))*(Misc_calcs!$G$29:$Z$29))","v":5472.3765341266935},null,{"$f":"SUMPRODUCT(($AG15714:$AZ15714)*(Misc_calcs!$G$29:$Z$29))*$BF15714*$G15714","v":547.41737321525363},null,{"$f":"SUMPRODUCT($BF15714*(Misc_calcs!$G$29:$Z$29))*$F15714*Assumptions!$G$37*(1+Assumptions!$G$83)","v":53.967453351192397},null,955.09993185161397,null,601.38482656644601,null,353.71510528516797,null,-5118.6614288415258,null,false]
[null,107734373,"RWT24","RWTS","22kV",153.24,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15777, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.0293711117275907E-4,9.0293711117275907E-4,9.0293711117275907E-4,9.0293711117275907E-4,9.0293711117275907E-4,9.0293711117275907E-4,9.1053763170189099E-4,1.0028727679483023E-3,1.1059336251341679E-3,1.2210412932731987E-3,1.3496853694306859E-3,1.4935459251350113E-3,1.6545183782101206E-3,1.8347416566084412E-3,2.0366300938614327E-3,2.2629095548176133E-3,2.5166583573538225E-3,2.8013536318011699E-3,3.1209238461449825E-3,3.4798083230259788E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.36625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.3523749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.3666249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.3962499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.415},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.4412500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.48475},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.5469999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15777,Demand!$B$9:$B$428,0))*$I15777*Assumptions!$G$45*Assumptions!$G$48","v":2.577},null,{"$f":"SUMPRODUCT(($AG15777:$AZ15777)*(Misc_calcs!$G$29:$Z$29)*($L15777:$AE15777))*Calcs!$G15777","v":2037.3609730186224},null,{"$f":"SUMPRODUCT(($L15777:$AE15777)*(Misc_calcs!$G$29:$Z$29))*$F15777*Assumptions!$G$37*(1+Assumptions!$G$83)","v":690.00151243614107},null,{"$f":"Assumptions!$G$86*$F15777","v":9.0293605200000013E-4},null,{"$f":"($F15777*Assumptions!$G$37)","v":27077.508000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15777))*(Misc_calcs!$G$29:$Z$29))","v":15342.718775080497},null,{"$f":"SUMPRODUCT(($AG15777:$AZ15777)*(Misc_calcs!$G$29:$Z$29))*$BF15777*$G15777","v":1237.8374982810931},null,{"$f":"SUMPRODUCT($BF15777*(Misc_calcs!$G$29:$Z$29))*$F15777*Assumptions!$G$37*(1+Assumptions!$G$83)","v":424.21364171526318},null,2727.3624854547634,null,1662.0511399963561,null,1065.3113454584072,null,-14277.40742962209,null,false]
[null,107890980,"NW14","NW","22kV",176.69,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15863, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.0411117082557739E-3,1.136746280524278E-3,1.2460834872975663E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15863,Demand!$B$9:$B$428,0))*$I15863*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG15863:$AZ15863)*(Misc_calcs!$G$29:$Z$29)*($L15863:$AE15863))*Calcs!$G15863","v":1583.1535246718372},null,{"$f":"SUMPRODUCT(($L15863:$AE15863)*(Misc_calcs!$G$29:$Z$29))*$F15863*Assumptions!$G$37*(1+Assumptions!$G$83)","v":569.80379241937692},null,{"$f":"Assumptions!$G$86*$F15863","v":1.041110487E-3},null,{"$f":"($F15863*Assumptions!$G$37)","v":31221.122999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15863))*(Misc_calcs!$G$29:$Z$29))","v":17690.583270484029},null,{"$f":"SUMPRODUCT(($AG15863:$AZ15863)*(Misc_calcs!$G$29:$Z$29))*$BF15863*$G15863","v":1566.8087868081107},null,{"$f":"SUMPRODUCT($BF15863*(Misc_calcs!$G$29:$Z$29))*$F15863*Assumptions!$G$37*(1+Assumptions!$G$83)","v":563.98075574323104},null,2152.957317091214,null,2130.7895425513416,null,22.167774539872426,null,-17668.415495944155,null,false]
[null,108402352,"EB12","EB","22kV",53.216999999999999,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15924, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1357089692822185E-4,3.1357089692822185E-4,3.1357089692822185E-4,3.3402767837178234E-4,3.6303845914930288E-4,3.9492112356252611E-4,4.2997659612206934E-4,4.6853842317940645E-4,5.109763853457178E-4,5.5770051548571559E-4,6.0916556823649925E-4,6.6587599223882389E-4,7.2839146210487964E-4,7.9733303365143353E-4,8.7338999317675007E-4,9.5732747963949046E-4,1.0499949676031567E-3,1.152335708846776E-3,1.2653972417300569E-3,1.3903430898710805E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.431},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.452375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.4834999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.507125},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.5232499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.5419999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.5678749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.6102499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15924,Demand!$B$9:$B$428,0))*$I15924*Assumptions!$G$45*Assumptions!$G$48","v":1.630125},null,{"$f":"SUMPRODUCT(($AG15924:$AZ15924)*(Misc_calcs!$G$29:$Z$29)*($L15924:$AE15924))*Calcs!$G15924","v":554.16348437687691},null,{"$f":"SUMPRODUCT(($L15924:$AE15924)*(Misc_calcs!$G$29:$Z$29))*$F15924*Assumptions!$G$37*(1+Assumptions!$G$83)","v":100.01990643624137},null,{"$f":"Assumptions!$G$86*$F15924","v":3.1357052910000003E-4},null,{"$f":"($F15924*Assumptions!$G$37)","v":9403.4438999999984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15924))*(Misc_calcs!$G$29:$Z$29))","v":5328.2006333428526},null,{"$f":"SUMPRODUCT(($AG15924:$AZ15924)*(Misc_calcs!$G$29:$Z$29))*$BF15924*$G15924","v":278.85804578394459},null,{"$f":"SUMPRODUCT($BF15924*(Misc_calcs!$G$29:$Z$29))*$F15924*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51.161246900801686},null,654.18339081311831,null,330.01929268474629,null,324.16409812837202,null,-5004.0365352144809,null,false]
[null,113040204,"NP12","NP","22kV",63.871999999999993,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C15969, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1548737264371625E-4,5.8222239888060473E-4,6.5866149473379056E-4,7.4629105084213308E-4,8.468322892979678E-4,9.6227908745758753E-4,1.0949419701678626E-3,1.2474992845795179E-3,1.4230567393527258E-3,1.6252166855019539E-3,1.8581587439972127E-3,2.1267336509305729E-3,2.4365725008606799E-3,2.794213930202238E-3,3.2072522037926441E-3,3.6845096590308463E-3,4.2362375348947347E-3,4.8743498812946363E-3,5.6126960234687863E-3,6.4673779649715036E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4393750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4348749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4401250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4461249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4446249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4495},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4656249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4907499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C15969,Demand!$B$9:$B$428,0))*$I15969*Assumptions!$G$45*Assumptions!$G$48","v":2.4956249999999995},null,{"$f":"SUMPRODUCT(($AG15969:$AZ15969)*(Misc_calcs!$G$29:$Z$29)*($L15969:$AE15969))*Calcs!$G15969","v":2841.4170960123165},null,{"$f":"SUMPRODUCT(($L15969:$AE15969)*(Misc_calcs!$G$29:$Z$29))*$F15969*Assumptions!$G$37*(1+Assumptions!$G$83)","v":398.80243735121621},null,{"$f":"Assumptions!$G$86*$F15969","v":3.7635298559999999E-4},null,{"$f":"($F15969*Assumptions!$G$37)","v":11286.182399999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH15969))*(Misc_calcs!$G$29:$Z$29))","v":6395.0021769899595},null,{"$f":"SUMPRODUCT(($AG15969:$AZ15969)*(Misc_calcs!$G$29:$Z$29))*$BF15969*$G15969","v":522.13292883114991},null,{"$f":"SUMPRODUCT($BF15969*(Misc_calcs!$G$29:$Z$29))*$F15969*Assumptions!$G$37*(1+Assumptions!$G$83)","v":73.698962519053353},null,3240.2195333635327,null,595.83189135020325,null,2644.3876420133292,null,-3750.6145349766302,null,false]
[null,116281496,"NP25","NP","22kV",52.603999999999999,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16014, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0632799585576762E-3,1.1539611710029468E-3,1.2529437423724331E-3,1.3610145782709587E-3,1.4790367697169824E-3,1.6079570685900236E-3,1.7488141030040541E-3,1.9027474062670259E-3,2.071007340447524E-3,2.2549660036677152E-3,2.4561292191514362E-3,2.6761497138586303E-3,2.9168416053223212E-3,3.1801963271701995E-3,3.4684001368684462E-3,3.7838533635899318E-3,4.1291915699139016E-3,4.5073088184542668E-3,4.9213832536478255E-3,5.3749052299874736E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.1266249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.1356249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.1532499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.1757499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.191125},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.2526250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.2886249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16014,Demand!$B$9:$B$428,0))*$I16014*Assumptions!$G$45*Assumptions!$G$48","v":2.3145000000000002},null,{"$f":"SUMPRODUCT(($AG16014:$AZ16014)*(Misc_calcs!$G$29:$Z$29)*($L16014:$AE16014))*Calcs!$G16014","v":3100.2851166780265},null,{"$f":"SUMPRODUCT(($L16014:$AE16014)*(Misc_calcs!$G$29:$Z$29))*$F16014*Assumptions!$G$37*(1+Assumptions!$G$83)","v":390.76514180125855},null,{"$f":"Assumptions!$G$86*$F16014","v":3.0995854920000003E-4},null,{"$f":"($F16014*Assumptions!$G$37)","v":9295.1268},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16014))*(Misc_calcs!$G$29:$Z$29))","v":5266.8257533563983},null,{"$f":"SUMPRODUCT(($AG16014:$AZ16014)*(Misc_calcs!$G$29:$Z$29))*$BF16014*$G16014","v":391.74629432794251},null,{"$f":"SUMPRODUCT($BF16014*(Misc_calcs!$G$29:$Z$29))*$F16014*Assumptions!$G$37*(1+Assumptions!$G$83)","v":49.989395133163931},null,3491.0502584792848,null,441.73568946110646,null,3049.3145690181782,null,-2217.5111843382201,null,false]
[null,121109867,"EB32","EB","22kV",59.231999999999999,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16108, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.4901312300303355E-4,3.4901312300303355E-4,3.7681773834631643E-4,4.0769716188488315E-4,4.4145720161271711E-4,4.7838216359503418E-4,5.187853767302116E-4,5.630122187792252E-4,6.1144346225288282E-4,6.6449897427335732E-4,7.2264180818727838E-4,7.8638272876281558E-4,8.5628521729529529E-4,9.3297100792219718E-4,1.0171262119611705E-3,1.1095080931919808E-3,1.2109525637692535E-3,1.3223824779488285E-3,1.4448168091152559E-3,1.5793808047990521E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.0727500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.1323749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.1848749999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.2212499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.2568749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.31725},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.397125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16108,Demand!$B$9:$B$428,0))*$I16108*Assumptions!$G$45*Assumptions!$G$48","v":3.4559999999999995},null,{"$f":"SUMPRODUCT(($AG16108:$AZ16108)*(Misc_calcs!$G$29:$Z$29)*($L16108:$AE16108))*Calcs!$G16108","v":1373.1959722705203},null,{"$f":"SUMPRODUCT(($L16108:$AE16108)*(Misc_calcs!$G$29:$Z$29))*$F16108*Assumptions!$G$37*(1+Assumptions!$G$83)","v":130.23091510850358},null,{"$f":"Assumptions!$G$86*$F16108","v":3.490127136E-4},null,{"$f":"($F16108*Assumptions!$G$37)","v":10466.294399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16108))*(Misc_calcs!$G$29:$Z$29))","v":5930.4353855753598},null,{"$f":"SUMPRODUCT(($AG16108:$AZ16108)*(Misc_calcs!$G$29:$Z$29))*$BF16108*$G16108","v":657.1145694679642},null,{"$f":"SUMPRODUCT($BF16108*(Misc_calcs!$G$29:$Z$29))*$F16108*Assumptions!$G$37*(1+Assumptions!$G$83)","v":63.380131777016736},null,1503.4268873790238,null,720.49470124498089,null,782.93218613404292,null,-5147.5031994413166,null,false]
[null,122610875,"EB22","EB","22kV",42.273000000000003,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16119, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.4342241740565028E-4,7.8768265348394496E-4,8.3478305339704142E-4,8.8491263929332245E-4,9.382732949362396E-4,9.9508065324108077E-4,1.0555650456230015E-3,1.1199725174873333E-3,1.1885659144978706E-3,1.2616260445850462E-3,1.3394529210050553E-3,1.4223670921349155E-3,1.5107110640885657E-3,1.60485082266765E-3,1.7051774616193118E-3,1.8121089246643856E-3,1.9260918692851773E-3,2.0476036608248279E-3,2.1771545060529558E-3,2.3152897359973584E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.8371249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.8446249999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.8671249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.8847499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.8971249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.915875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9417499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9830000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16119,Demand!$B$9:$B$428,0))*$I16119*Assumptions!$G$45*Assumptions!$G$48","v":1.9968750000000002},null,{"$f":"SUMPRODUCT(($AG16119:$AZ16119)*(Misc_calcs!$G$29:$Z$29)*($L16119:$AE16119))*Calcs!$G16119","v":1435.9125231090716},null,{"$f":"SUMPRODUCT(($L16119:$AE16119)*(Misc_calcs!$G$29:$Z$29))*$F16119*Assumptions!$G$37*(1+Assumptions!$G$83)","v":167.55822114584888},null,{"$f":"Assumptions!$G$86*$F16119","v":2.4908519790000001E-4},null,{"$f":"($F16119*Assumptions!$G$37)","v":7469.6391000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16119))*(Misc_calcs!$G$29:$Z$29))","v":4232.4637873856564},null,{"$f":"SUMPRODUCT(($AG16119:$AZ16119)*(Misc_calcs!$G$29:$Z$29))*$BF16119*$G16119","v":274.25967924521746},null,{"$f":"SUMPRODUCT($BF16119*(Misc_calcs!$G$29:$Z$29))*$F16119*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.282449692916899},null,1603.4707442549204,null,306.54212893813434,null,1296.9286153167861,null,-2935.5351720688705,null,false]
[null,126959443,"NW21","NW","22kV",22.004999999999999,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16180, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6768062296322947E-4,1.8082453629343078E-4,1.9512677151273074E-4,2.1069486518728015E-4,2.276466540656265E-4,2.4611128120125296E-4,2.6623030161240736E-4,2.8815889740965923E-4,3.1206721331788275E-4,3.3814182461593893E-4,3.6658735072433622E-4,3.9762822899977592E-4,4.3151066475795508E-4,4.6850477515588497E-4,5.0890694633712384E-4,5.5304242519414585E-4,6.0126816924960052E-4,6.5397598052234485E-4,7.1159595184675526E-4,7.7460025697899024E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16180,Demand!$B$9:$B$428,0))*$I16180*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG16180:$AZ16180)*(Misc_calcs!$G$29:$Z$29)*($L16180:$AE16180))*Calcs!$G16180","v":616.47948247034515},null,{"$f":"SUMPRODUCT(($L16180:$AE16180)*(Misc_calcs!$G$29:$Z$29))*$F16180*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.341532585414118},null,{"$f":"Assumptions!$G$86*$F16180","v":1.296600615E-4},null,{"$f":"($F16180*Assumptions!$G$37)","v":3888.2834999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16180))*(Misc_calcs!$G$29:$Z$29))","v":2203.1879838530817},null,{"$f":"SUMPRODUCT(($AG16180:$AZ16180)*(Misc_calcs!$G$29:$Z$29))*$BF16180*$G16180","v":220.39115387967979},null,{"$f":"SUMPRODUCT($BF16180*(Misc_calcs!$G$29:$Z$29))*$F16180*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.7474826441249487},null,640.82101505575929,null,229.13863652380473,null,411.68237853195456,null,-1791.5056053211272,null,false]
[null,130039121,"DC03","DC","22kV",36.481999999999999,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16285, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.121998703432E-4,3.3708978091161727E-4,3.6419484774527006E-4,3.9372224336578005E-4,4.2589910152587244E-4,4.6097447682031062E-4,4.9922149902545876E-4,5.4093974167358457E-4,5.8645782633234963E-4,6.361362862228109E-4,6.9037071519074044E-4,7.4959523066833657E-4,8.1428628215083352E-4,8.849668398919978E-4,9.6221100202360755E-4,1.0466490621593729E-3,1.1389730837892762E-3,1.239943032445511E-3,1.3503935217697364E-3,1.4712412352811169E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.7997499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.8177499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.8542499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.8867499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.9057499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.9397500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":2.9805000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0427499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16285,Demand!$B$9:$B$428,0))*$I16285*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},null,{"$f":"SUMPRODUCT(($AG16285:$AZ16285)*(Misc_calcs!$G$29:$Z$29)*($L16285:$AE16285))*Calcs!$G16285","v":1068.245013489701},null,{"$f":"SUMPRODUCT(($L16285:$AE16285)*(Misc_calcs!$G$29:$Z$29))*$F16285*Assumptions!$G$37*(1+Assumptions!$G$83)","v":76.055827161440078},null,{"$f":"Assumptions!$G$86*$F16285","v":2.149628886E-4},null,{"$f":"($F16285*Assumptions!$G$37)","v":6446.3693999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16285))*(Misc_calcs!$G$29:$Z$29))","v":3652.6563974973033},null,{"$f":"SUMPRODUCT(($AG16285:$AZ16285)*(Misc_calcs!$G$29:$Z$29))*$BF16285*$G16285","v":333.48115808398427},null,{"$f":"SUMPRODUCT($BF16285*(Misc_calcs!$G$29:$Z$29))*$F16285*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.04349633129166},null,1144.300840651141,null,357.5246544152759,null,786.77618623586511,null,-2865.880211261438,null,false]
[null,131935245,"DC12","DC","22kV",42.408999999999999,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16330, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.4988684382488605E-4,2.7284098144068214E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.6665000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.6387499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.6162499999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5974999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5495000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5157499999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5104999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5299999999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16330,Demand!$B$9:$B$428,0))*$I16330*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},null,{"$f":"SUMPRODUCT(($AG16330:$AZ16330)*(Misc_calcs!$G$29:$Z$29)*($L16330:$AE16330))*Calcs!$G16330","v":592.51024514847745},null,{"$f":"SUMPRODUCT(($L16330:$AE16330)*(Misc_calcs!$G$29:$Z$29))*$F16330*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.5960749132472},null,{"$f":"Assumptions!$G$86*$F16330","v":2.4988655070000003E-4},null,{"$f":"($F16330*Assumptions!$G$37)","v":7493.6702999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16330))*(Misc_calcs!$G$29:$Z$29))","v":4246.0804002374625},null,{"$f":"SUMPRODUCT(($AG16330:$AZ16330)*(Misc_calcs!$G$29:$Z$29))*$BF16330*$G16330","v":590.60257520466814},null,{"$f":"SUMPRODUCT($BF16330*(Misc_calcs!$G$29:$Z$29))*$F16330*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.490500956878357},null,625.10632006172466,null,623.09307616154649,null,2.0132439001781677,null,-4244.0671563372844,null,false]
[null,133129347,"DC06","DC","22kV",31.893999999999998,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16380, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0513923252726208E-4,2.2142804289532097E-4,2.3918780950580654E-4,2.5855902389691695E-4,2.7969605389810339E-4,3.0276854331619349E-4,3.2796295474523649E-4,3.5548427026734647E-4,3.855578663446061E-4,4.1843158089461413E-4,4.5437799241118443E-4,4.9369693305550077E-4,5.3671825992202275E-4,5.8380491120016832E-4,6.3535627673207856E-4,6.9181191553607823E-4,7.5365565625510581E-4,8.2142012023290892E-4,8.9569171105517535E-4,9.7711611895893893E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.3846249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.3947499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.4071249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.4217499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.43675},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.4517499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.4712499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.4900000000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16380,Demand!$B$9:$B$428,0))*$I16380*Assumptions!$G$45*Assumptions!$G$48","v":2.50725},null,{"$f":"SUMPRODUCT(($AG16380:$AZ16380)*(Misc_calcs!$G$29:$Z$29)*($L16380:$AE16380))*Calcs!$G16380","v":578.83319222660862},null,{"$f":"SUMPRODUCT(($L16380:$AE16380)*(Misc_calcs!$G$29:$Z$29))*$F16380*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43.854996690582858},null,{"$f":"Assumptions!$G$86*$F16380","v":1.8792901620000001E-4},null,{"$f":"($F16380*Assumptions!$G$37)","v":5635.6697999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16380))*(Misc_calcs!$G$29:$Z$29))","v":3193.2959580554516},null,{"$f":"SUMPRODUCT(($AG16380:$AZ16380)*(Misc_calcs!$G$29:$Z$29))*$BF16380*$G16380","v":240.90833609827055},null,{"$f":"SUMPRODUCT($BF16380*(Misc_calcs!$G$29:$Z$29))*$F16380*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.376310628708907},null,622.6881889171915,null,259.28464672697947,null,363.40354219021202,null,-2829.8924158652394,null,false]
[null,134162366,"CFD22","CFD","11kV",36.1,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16435, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.6260832946335282E-4,9.4369721515043801E-4,1.0329250763496734E-3,1.1311359997090925E-3,1.2392633666751065E-3,1.3583394195371874E-3,1.489505860695742E-3,1.6340255973534552E-3,1.7932957560578447E-3,1.9688621050858984E-3,2.1624350377065808E-3,2.3759072860457943E-3,2.6113735537910687E-3,2.8711522765091997E-3,3.1578097411309927E-3,3.4741868214286033E-3,3.8234286143455998E-3,4.209017293140117E-3,4.6348085278029513E-3,5.1050718614877805E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.54325},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.5702499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.6077499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.6399999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.6549999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.67225},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.70675},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7592499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16435,Demand!$B$9:$B$428,0))*$I16435*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},null,{"$f":"SUMPRODUCT(($AG16435:$AZ16435)*(Misc_calcs!$G$29:$Z$29)*($L16435:$AE16435))*Calcs!$G16435","v":2609.7744983863322},null,{"$f":"SUMPRODUCT(($L16435:$AE16435)*(Misc_calcs!$G$29:$Z$29))*$F16435*Assumptions!$G$37*(1+Assumptions!$G$83)","v":238.77596752410165},null,{"$f":"Assumptions!$G$86*$F16435","v":2.1271203000000001E-4},null,{"$f":"($F16435*Assumptions!$G$37)","v":6378.87},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16435))*(Misc_calcs!$G$29:$Z$29))","v":3614.4097349282565},null,{"$f":"SUMPRODUCT(($AG16435:$AZ16435)*(Misc_calcs!$G$29:$Z$29))*$BF16435*$G16435","v":254.12591622584469},null,{"$f":"SUMPRODUCT($BF16435*(Misc_calcs!$G$29:$Z$29))*$F16435*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.542617545918461},null,2848.550465910434,null,277.66853377176312,null,2570.8819321386709,null,-1043.5278027895856,null,false]
[null,155412907,"OR25","OR","11kV",38.567,33238.701439207121,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16480, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.3252052114483725E-4,8.9492919109346075E-4,9.6234656447074607E-4,1.0351884422021963E-3,1.1139058592729823E-3,1.1989881095810018E-3,1.2909660326924845E-3,1.3904155853042078E-3,1.4979617222093571E-3,1.6142826137316285E-3,1.7401142289496523E-3,1.8762553165979179E-3,2.0235728183191819E-3,2.1830077519766015E-3,2.3555816060330196E-3,2.5424032895932525E-3,2.7446766866082864E-3,2.9637088669856974E-3,3.2009190119682189E-3,3.4578481161651742E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":1.8566249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":1.8828749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":1.9177499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":1.9462499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":1.9676249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":1.99275},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.0249999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.063625},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16480,Demand!$B$9:$B$428,0))*$I16480*Assumptions!$G$45*Assumptions!$G$48","v":2.086125},null,{"$f":"SUMPRODUCT(($AG16480:$AZ16480)*(Misc_calcs!$G$29:$Z$29)*($L16480:$AE16480))*Calcs!$G16480","v":1670.0872385754692},null,{"$f":"SUMPRODUCT(($L16480:$AE16480)*(Misc_calcs!$G$29:$Z$29))*$F16480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":200.61271485035678},null,{"$f":"Assumptions!$G$86*$F16480","v":2.2724833410000002E-4},null,{"$f":"($F16480*Assumptions!$G$37)","v":6814.7888999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16480))*(Misc_calcs!$G$29:$Z$29))","v":3861.4110871739076},null,{"$f":"SUMPRODUCT(($AG16480:$AZ16480)*(Misc_calcs!$G$29:$Z$29))*$BF16480*$G16480","v":220.71964180630192},null,{"$f":"SUMPRODUCT($BF16480*(Misc_calcs!$G$29:$Z$29))*$F16480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.87027179362282},null,1870.6999534258259,null,247.58991359992473,null,1623.1100398259011,null,-2238.3010473480063,null,false]
[null,49292661,"MR21","MR","11kV",49.856000000000002,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16541, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1535372128808157E-3,1.2549546766077975E-3,1.3659005095354607E-3,1.4873000077090766E-3,1.6201701434768346E-3,1.7656287649497181E-3,1.9249047262827547E-3,2.0993490434753148E-3,2.2904471800570809E-3,2.4998325776847473E-3,2.729301558424034E-3,2.980829738443937E-3,3.2565901071286945E-3,3.5589729413536145E-3,3.8906077420238234E-3,4.2543873991050642E-3,4.6534948124658543E-3,5.0914322191008277E-3,5.5720535029383095E-3,6.0995997916949421E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.4261249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.4174999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.4174999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.4148749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.41},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.41},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.413375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.4249999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16541,Demand!$B$9:$B$428,0))*$I16541*Assumptions!$G$45*Assumptions!$G$48","v":1.42875},null,{"$f":"SUMPRODUCT(($AG16541:$AZ16541)*(Misc_calcs!$G$29:$Z$29)*($L16541:$AE16541))*Calcs!$G16541","v":2034.5439293749571},null,{"$f":"SUMPRODUCT(($L16541:$AE16541)*(Misc_calcs!$G$29:$Z$29))*$F16541*Assumptions!$G$37*(1+Assumptions!$G$83)","v":412.67696409153376},null,{"$f":"Assumptions!$G$86*$F16541","v":2.9376650880000001E-4},null,{"$f":"($F16541*Assumptions!$G$37)","v":8809.5551999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16541))*(Misc_calcs!$G$29:$Z$29))","v":4991.6900760272329},null,{"$f":"SUMPRODUCT(($AG16541:$AZ16541)*(Misc_calcs!$G$29:$Z$29))*$BF16541*$G16541","v":221.01385778578586},null,{"$f":"SUMPRODUCT($BF16541*(Misc_calcs!$G$29:$Z$29))*$F16541*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.902984439846492},null,2447.2208934664909,null,265.91684222563237,null,2181.3040512408584,null,-2810.3860247863745,null,false]
[null,50386637,"OAK21","OAK","11kV",84.866,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16646, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8319466525132302E-3,1.9692758247034413E-3,2.117626560022152E-3,2.2779138210369376E-3,2.4511301022392433E-3,2.6383520861799283E-3,2.8407478759167261E-3,3.0595848539535586E-3,3.2962382222371271E-3,3.5522002825459165E-3,3.8290905217943103E-3,4.1286665724168045E-3,4.4528361241339921E-3,4.8036698700766513E-3,5.1834155775040379E-3,5.5945133812487597E-3,6.039612406609246E-3,6.5215888377526936E-3,7.0435655578524343E-3,7.6089334982361503E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":1.9815},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.0088749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.05125},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.084625},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.1146249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.1468749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2515000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16646,Demand!$B$9:$B$428,0))*$I16646*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},null,{"$f":"SUMPRODUCT(($AG16646:$AZ16646)*(Misc_calcs!$G$29:$Z$29)*($L16646:$AE16646))*Calcs!$G16646","v":4879.5574781158111},null,{"$f":"SUMPRODUCT(($L16646:$AE16646)*(Misc_calcs!$G$29:$Z$29))*$F16646*Assumptions!$G$37*(1+Assumptions!$G$83)","v":971.39129101406445},null,{"$f":"Assumptions!$G$86*$F16646","v":5.0005593180000002E-4},null,{"$f":"($F16646*Assumptions!$G$37)","v":14995.822199999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16646))*(Misc_calcs!$G$29:$Z$29))","v":8496.9666638343861},null,{"$f":"SUMPRODUCT(($AG16646:$AZ16646)*(Misc_calcs!$G$29:$Z$29))*$BF16646*$G16646","v":642.35865312670774},null,{"$f":"SUMPRODUCT($BF16646*(Misc_calcs!$G$29:$Z$29))*$F16646*Assumptions!$G$37*(1+Assumptions!$G$83)","v":130.10914102317005},null,5850.9487691298755,null,772.46779414987782,null,5078.4809749799979,null,-3418.4856888543882,null,false]
[null,50405920,"MTN22","MTN","22kV",77.3,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16652, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.7950421780122514E-3,1.9957211206219202E-3,2.2203905060796982E-3,2.4720155416988647E-3,2.753935402043715E-3,3.0699109985923966E-3,3.4241789020641993E-3,3.8215122141748983E-3,4.2672892891323748E-3,4.7675713222224622E-3,5.3291899551214331E-3,5.9598461970966493E-3,6.6682221302699516E-3,7.4641070581633745E-3,8.3585399726983905E-3,9.3639704589307433E-3,1.0494440432747958E-2,1.1765789418693044E-2,1.3195886427704664E-2,1.3939659949827859E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16652,Demand!$B$9:$B$428,0))*$I16652*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG16652:$AZ16652)*(Misc_calcs!$G$29:$Z$29)*($L16652:$AE16652))*Calcs!$G16652","v":7203.3854069608524},null,{"$f":"SUMPRODUCT(($L16652:$AE16652)*(Misc_calcs!$G$29:$Z$29))*$F16652*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1293.7280949052795},null,{"$f":"Assumptions!$G$86*$F16652","v":4.5547479000000002E-4},null,{"$f":"($F16652*Assumptions!$G$37)","v":13658.909999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16652))*(Misc_calcs!$G$29:$Z$29))","v":7739.4424517992838},null,{"$f":"SUMPRODUCT(($AG16652:$AZ16652)*(Misc_calcs!$G$29:$Z$29))*$BF16652*$G16652","v":599.03853141491231},null,{"$f":"SUMPRODUCT($BF16652*(Misc_calcs!$G$29:$Z$29))*$F16652*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.9442048449222},null,8497.1135018661316,null,706.9827362598345,null,7790.1307656062972,null,50.688313807013401,null,true]
[null,112963844,"OAK23","OAK","11kV",44.494999999999997,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16751, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.8844711322765766E-4,3.2104818644194402E-4,3.5784572786652039E-4,3.9941143652758482E-4,4.4639757278245348E-4,4.995485524797044E-4,5.597142325539802E-4,6.278651370219704E-4,7.0510990920789299E-4,7.9271531836746004E-4,8.9212919751528535E-4,1.005006745130215E-3,1.1332406875944963E-3,1.2789958729553844E-3,1.4447489513060912E-3,1.6333338944040504E-3,1.8479942189599105E-3,2.092442906503181E-3,2.370931160345831E-3,2.6883273097804651E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.2755000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.27475},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.2867500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.3032500000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.3227500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.3325000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.3572499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.3917499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16751,Demand!$B$9:$B$428,0))*$I16751*Assumptions!$G$45*Assumptions!$G$48","v":2.41425},null,{"$f":"SUMPRODUCT(($AG16751:$AZ16751)*(Misc_calcs!$G$29:$Z$29)*($L16751:$AE16751))*Calcs!$G16751","v":1316.8810011274722},null,{"$f":"SUMPRODUCT(($L16751:$AE16751)*(Misc_calcs!$G$29:$Z$29))*$F16751*Assumptions!$G$37*(1+Assumptions!$G$83)","v":128.2658575642609},null,{"$f":"Assumptions!$G$86*$F16751","v":2.6217788850000002E-4},null,{"$f":"($F16751*Assumptions!$G$37)","v":7862.2664999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16751))*(Misc_calcs!$G$29:$Z$29))","v":4454.9352120673884},null,{"$f":"SUMPRODUCT(($AG16751:$AZ16751)*(Misc_calcs!$G$29:$Z$29))*$BF16751*$G16751","v":362.86946346669043},null,{"$f":"SUMPRODUCT($BF16751*(Misc_calcs!$G$29:$Z$29))*$F16751*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.765373592178179},null,1445.1468586917331,null,398.63483705886858,null,1046.5120216328646,null,-3408.4231904345238,null,false]
[null,130672645,"OE02","OE","11kV",19.539000000000001,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16796, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.1738347109272638E-4,2.3420181392440407E-4,2.5245188983686522E-4,2.7226111294436273E-4,2.9376854329048581E-4,3.1712596939696789E-4,3.4249909254949651E-4,3.7006882245103895E-4,4.0003269478921263E-4,4.3260642226764315E-4,4.680255917504253E-4,5.0654752137290295E-4,5.4845329279103205E-4,5.940499751865857E-4,6.4367305922846305E-4,6.9768912092455404E-4,7.5649873719847954E-4,8.2053967710692013E-4,8.9029039489351368E-4,9.6627385357351582E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.56025000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.57000000000000006},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.57974999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.59249999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.60224999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.60975000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.62474999999999992},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.63975000000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16796,Demand!$B$9:$B$428,0))*$I16796*Assumptions!$G$45*Assumptions!$G$48","v":0.64724999999999999},null,{"$f":"SUMPRODUCT(($AG16796:$AZ16796)*(Misc_calcs!$G$29:$Z$29)*($L16796:$AE16796))*Calcs!$G16796","v":180.09794607377773},null,{"$f":"SUMPRODUCT(($L16796:$AE16796)*(Misc_calcs!$G$29:$Z$29))*$F16796*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.487220765903729},null,{"$f":"Assumptions!$G$86*$F16796","v":1.1512964970000002E-4},null,{"$f":"($F16796*Assumptions!$G$37)","v":3452.5412999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16796))*(Misc_calcs!$G$29:$Z$29))","v":1956.2867537607538},null,{"$f":"SUMPRODUCT(($AG16796:$AZ16796)*(Misc_calcs!$G$29:$Z$29))*$BF16796*$G16796","v":44.409674615463103},null,{"$f":"SUMPRODUCT($BF16796*(Misc_calcs!$G$29:$Z$29))*$F16796*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6.8967583516425774},null,207.58516683968145,null,51.306432967105678,null,156.27873387257577,null,-1800.0080198881781,null,false]
[null,48480836,"GW06","GW","22kV",67.147000000000006,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16857, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,3.9565073221037105E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.2991250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.2965},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.31},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.3272499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.3381249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.3591250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.3876249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4239999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16857,Demand!$B$9:$B$428,0))*$I16857*Assumptions!$G$45*Assumptions!$G$48","v":2.4472499999999999},null,{"$f":"SUMPRODUCT(($AG16857:$AZ16857)*(Misc_calcs!$G$29:$Z$29)*($L16857:$AE16857))*Calcs!$G16857","v":575.76277736232555},null,{"$f":"SUMPRODUCT(($L16857:$AE16857)*(Misc_calcs!$G$29:$Z$29))*$F16857*Assumptions!$G$37*(1+Assumptions!$G$83)","v":81.450561222178408},null,{"$f":"Assumptions!$G$86*$F16857","v":3.9565026810000004E-4},null,{"$f":"($F16857*Assumptions!$G$37)","v":11864.874900000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16857))*(Misc_calcs!$G$29:$Z$29))","v":6722.9022291198771},null,{"$f":"SUMPRODUCT(($AG16857:$AZ16857)*(Misc_calcs!$G$29:$Z$29))*$BF16857*$G16857","v":575.76210197503428},null,{"$f":"SUMPRODUCT($BF16857*(Misc_calcs!$G$29:$Z$29))*$F16857*Assumptions!$G$37*(1+Assumptions!$G$83)","v":81.450465678186958},null,657.21333858450396,null,657.21256765322119,null,7.709312827728354E-4,null,-6722.901458188594,null,false]
[null,48482649,"GW11","GW","22kV",121.09,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16902, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.1349944395660003E-4,7.1349944395660003E-4,7.1349944395660003E-4,7.1349944395660003E-4,7.1349944395660003E-4,7.1349944395660003E-4,7.1731378567548812E-4,7.80106183231007E-4,8.491910978559176E-4,9.2523696545429752E-4,1.0089857459292298E-3,1.1012611885909372E-3,1.2029780399481346E-3,1.3151523023320253E-3,1.4389126643598598E-3,1.5755132382623263E-3,1.7263477547466983E-3,1.892965383535485E-3,2.0770883672207156E-3,2.2806316778440231E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.7494999999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.7918749999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.8106249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.8443749999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.8781249999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9152499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16902,Demand!$B$9:$B$428,0))*$I16902*Assumptions!$G$45*Assumptions!$G$48","v":2.9512499999999999},null,{"$f":"SUMPRODUCT(($AG16902:$AZ16902)*(Misc_calcs!$G$29:$Z$29)*($L16902:$AE16902))*Calcs!$G16902","v":1889.5648585456524},null,{"$f":"SUMPRODUCT(($L16902:$AE16902)*(Misc_calcs!$G$29:$Z$29))*$F16902*Assumptions!$G$37*(1+Assumptions!$G$83)","v":397.40523054679659},null,{"$f":"Assumptions!$G$86*$F16902","v":7.1349860700000009E-4},null,{"$f":"($F16902*Assumptions!$G$37)","v":21396.602999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16902))*(Misc_calcs!$G$29:$Z$29))","v":12123.791545774584},null,{"$f":"SUMPRODUCT(($AG16902:$AZ16902)*(Misc_calcs!$G$29:$Z$29))*$BF16902*$G16902","v":1249.5900411401492},null,{"$f":"SUMPRODUCT($BF16902*(Misc_calcs!$G$29:$Z$29))*$F16902*Assumptions!$G$37*(1+Assumptions!$G$83)","v":264.88471727131031},null,2286.9700890924491,null,1514.4747584114596,null,772.49533068098958,null,-11351.296215093595,null,false]
[null,49220376,"NB35","NB","11kV",268.02,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C16983, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.1261213193301821E-3,6.7922058726618585E-3,7.5357660067589078E-3,8.3661204021176702E-3,9.2937315439361179E-3,1.0330347928863472E-2,1.1489164099745666E-2,1.2785000755637278E-2,1.4234507468644842E-2,1.5856390859511169E-2,1.7671671444823241E-2,1.9703972775488847E-2,2.1979846944495611E-2,2.4529141058495924E-2,2.7385409849844944E-2,3.0586380261682325E-2,3.4174474577884362E-2,3.8197399502803278E-2,4.2708809534582823E-2,4.7769054033943832E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0201249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0114999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0189999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0178749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0103749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0066250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.014875},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.028375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C16983,Demand!$B$9:$B$428,0))*$I16983*Assumptions!$G$45*Assumptions!$G$48","v":2.0208750000000002},null,{"$f":"SUMPRODUCT(($AG16983:$AZ16983)*(Misc_calcs!$G$29:$Z$29)*($L16983:$AE16983))*Calcs!$G16983","v":18461.50442490937},null,{"$f":"SUMPRODUCT(($L16983:$AE16983)*(Misc_calcs!$G$29:$Z$29))*$F16983*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14868.548317328543},null,{"$f":"Assumptions!$G$86*$F16983","v":1.5792542459999999E-3},null,{"$f":"($F16983*Assumptions!$G$37)","v":47359.133999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH16983))*(Misc_calcs!$G$29:$Z$29))","v":26834.739533392549},null,{"$f":"SUMPRODUCT(($AG16983:$AZ16983)*(Misc_calcs!$G$29:$Z$29))*$BF16983*$G16983","v":1610.2969436583744},null,{"$f":"SUMPRODUCT($BF16983*(Misc_calcs!$G$29:$Z$29))*$F16983*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1297.7013289455926},null,33330.052742237909,null,2907.9982726039671,null,30422.054469633942,null,3587.3149362413933,null,true]
[null,49221136,"NB24","NB","11kV",26.530999999999999,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17007, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.9736165174996371E-4,6.6057666832973559E-4,7.3095096984918877E-4,8.0932313463750842E-4,8.9663198761583455E-4,9.9392873966019099E-4,1.1023906093348224E-3,1.2233361090091019E-3,1.3582421998006744E-3,1.5087635449875679E-3,1.6767541198453896E-3,1.8642914676777309E-3,2.0737039275513449E-3,2.3076011994091548E-3,2.568908657360554E-3,2.8609058726541928E-3,3.1872698648144661E-3,3.5521236634450865E-3,3.9600908351444392E-3,4.4163567108179095E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6732499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6635},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6657500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6604999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6552499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.64775},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.65},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17007,Demand!$B$9:$B$428,0))*$I17007*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},null,{"$f":"SUMPRODUCT(($AG17007:$AZ17007)*(Misc_calcs!$G$29:$Z$29)*($L17007:$AE17007))*Calcs!$G17007","v":1429.8394990803511},null,{"$f":"SUMPRODUCT(($L17007:$AE17007)*(Misc_calcs!$G$29:$Z$29))*$F17007*Assumptions!$G$37*(1+Assumptions!$G$83)","v":138.89273336039432},null,{"$f":"Assumptions!$G$86*$F17007","v":1.563286113E-4},null,{"$f":"($F17007*Assumptions!$G$37)","v":4688.0276999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17007))*(Misc_calcs!$G$29:$Z$29))","v":2656.3408497889623},null,{"$f":"SUMPRODUCT(($AG17007:$AZ17007)*(Misc_calcs!$G$29:$Z$29))*$BF17007*$G17007","v":130.97505017959853},null,{"$f":"SUMPRODUCT($BF17007*(Misc_calcs!$G$29:$Z$29))*$F17007*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.715914025141487},null,1568.7322324407453,null,143.69096420474,null,1425.0412682360052,null,-1231.2995815529571,null,false]
[null,49230141,"DMA14","DMA","22kV",84.606999999999999,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17112, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0714538160910003E-3,2.3244274575698175E-3,2.6103914058039591E-3,2.9337913019095697E-3,3.2996838583150686E-3,3.7138219114314962E-3,4.1827514088576372E-3,4.7139220146759746E-3,5.3158132547167277E-3,5.9980783958017972E-3,6.771708563733346E-3,7.6492199596509599E-3,8.644867439615813E-3,9.7748881850503663E-3,1.1057779720147293E-2,1.2514617135904432E-2,1.4169415069716484E-2,1.5257345528785066E-2,1.5257345528785066E-2,1.5257345528785066E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":3.9341249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":3.9588749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.00875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.0511249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.0687499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.0751249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.1088749999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.1834999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17112,Demand!$B$9:$B$428,0))*$I17112*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},null,{"$f":"SUMPRODUCT(($AG17112:$AZ17112)*(Misc_calcs!$G$29:$Z$29)*($L17112:$AE17112))*Calcs!$G17112","v":13522.721057038418},null,{"$f":"SUMPRODUCT(($L17112:$AE17112)*(Misc_calcs!$G$29:$Z$29))*$F17112*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1764.8875526799509},null,{"$f":"Assumptions!$G$86*$F17112","v":4.9852982609999998E-4},null,{"$f":"($F17112*Assumptions!$G$37)","v":14950.0569},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17112))*(Misc_calcs!$G$29:$Z$29))","v":8471.0350261239601},null,{"$f":"SUMPRODUCT(($AG17112:$AZ17112)*(Misc_calcs!$G$29:$Z$29))*$BF17112*$G17112","v":977.9334758174673},null,{"$f":"SUMPRODUCT($BF17112*(Misc_calcs!$G$29:$Z$29))*$F17112*Assumptions!$G$37*(1+Assumptions!$G$83)","v":129.31620047786262},null,15287.608609718369,null,1107.2496762953299,null,14180.358933423038,null,5709.3239072990782,null,true]
[null,49231874,"NB33","NB","11kV",32.996000000000002,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17173, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.4292507109199814E-4,8.215441464026218E-4,9.090670612168345E-4,1.0065367362895945E-3,1.1151207667774335E-3,1.2361265196874473E-3,1.3710180749165806E-3,1.5214352362468179E-3,1.6892148665569734E-3,1.8764148328525047E-3,2.0853408819274995E-3,2.3185768070368407E-3,2.5790183104098673E-3,2.8699110163847756E-3,3.1948931460656911E-3,3.5580434274658989E-3,3.9639348859605043E-3,4.417695239494708E-3,4.9250747124656418E-3,5.492522182735206E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.722},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.723125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.7306250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.7279999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.7268749999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.7268749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.7279999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.7399999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17173,Demand!$B$9:$B$428,0))*$I17173*Assumptions!$G$45*Assumptions!$G$48","v":1.740375},null,{"$f":"SUMPRODUCT(($AG17173:$AZ17173)*(Misc_calcs!$G$29:$Z$29)*($L17173:$AE17173))*Calcs!$G17173","v":1863.9424738719124},null,{"$f":"SUMPRODUCT(($L17173:$AE17173)*(Misc_calcs!$G$29:$Z$29))*$F17173*Assumptions!$G$37*(1+Assumptions!$G$83)","v":214.82997375814404},null,{"$f":"Assumptions!$G$86*$F17173","v":1.9442233080000003E-4},null,{"$f":"($F17173*Assumptions!$G$37)","v":5830.3932000000004},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17173))*(Misc_calcs!$G$29:$Z$29))","v":3303.6305710164197},null,{"$f":"SUMPRODUCT(($AG17173:$AZ17173)*(Misc_calcs!$G$29:$Z$29))*$BF17173*$G17173","v":170.33240512135129},null,{"$f":"SUMPRODUCT($BF17173*(Misc_calcs!$G$29:$Z$29))*$F17173*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.668123812090883},null,2078.7724476300564,null,190.00052893344218,null,1888.7719186966142,null,-1414.8586523198055,null,false]
[null,49232813,"EL34","EL","11kV",69.400000000000006,28821.486088060243,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17218, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.5625833414287997E-3,1.7279416826385607E-3,1.9120273381151747E-3,2.1170338676960191E-3,2.3454170570479408E-3,2.599926671908984E-3,2.8836420899263759E-3,3.2000122862022419E-3,3.5529007073297958E-3,3.9466356346212813E-3,4.3860667112913219E-3,4.8766283915734248E-3,5.4244111632453865E-3,6.0362415000940542E-3,6.7197716188919544E-3,7.4835802480947202E-3,8.3372857645065759E-3,9.2916732216308858E-3,1.035883698160733E-2,1.1552340874100595E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":1.9957499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.0062499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.0287499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.0489999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.06175},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.0789999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1037499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.13375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17218,Demand!$B$9:$B$428,0))*$I17218*Assumptions!$G$45*Assumptions!$G$48","v":2.1487499999999997},null,{"$f":"SUMPRODUCT(($AG17218:$AZ17218)*(Misc_calcs!$G$29:$Z$29)*($L17218:$AE17218))*Calcs!$G17218","v":3961.1975142046981},null,{"$f":"SUMPRODUCT(($L17218:$AE17218)*(Misc_calcs!$G$29:$Z$29))*$F17218*Assumptions!$G$37*(1+Assumptions!$G$83)","v":950.36673463898194},null,{"$f":"Assumptions!$G$86*$F17218","v":4.0892562000000005E-4},null,{"$f":"($F17218*Assumptions!$G$37)","v":12262.98},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17218))*(Misc_calcs!$G$29:$Z$29))","v":6948.4774405545986},null,{"$f":"SUMPRODUCT(($AG17218:$AZ17218)*(Misc_calcs!$G$29:$Z$29))*$BF17218*$G17218","v":358.34441783188726},null,{"$f":"SUMPRODUCT($BF17218*(Misc_calcs!$G$29:$Z$29))*$F17218*Assumptions!$G$37*(1+Assumptions!$G$83)","v":87.008019769231211},null,4911.5642488436797,null,445.35243760111848,null,4466.2118112425615,null,-2482.2656293120372,null,false]
[null,49240477,"BR13","BR","11kV",121.45,31741.035805160776,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17263, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.592867231511118E-3,2.8167713817834825E-3,3.0613914290584503E-3,3.3287105591379611E-3,3.6209057823428405E-3,3.9403671269117356E-3,4.2897187493192677E-3,4.6718421540432042E-3,5.0899017347195274E-3,5.5473728699949026E-3,6.0480728309166235E-3,6.5961947826093485E-3,7.1963451915167927E-3,7.8535849808998755E-3,8.5734748118732676E-3,9.3621249053510748E-3,1.0226249862214111E-2,1.1173228985196116E-2,1.2211172656843997E-2,1.3348995383911136E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.59975},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.6147499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.634625},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.6582499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.6683749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.6856249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7066250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7355},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17263,Demand!$B$9:$B$428,0))*$I17263*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},null,{"$f":"SUMPRODUCT(($AG17263:$AZ17263)*(Misc_calcs!$G$29:$Z$29)*($L17263:$AE17263))*Calcs!$G17263","v":4744.0961010097126},null,{"$f":"SUMPRODUCT(($L17263:$AE17263)*(Misc_calcs!$G$29:$Z$29))*$F17263*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2224.0129540662724},null,{"$f":"Assumptions!$G$86*$F17263","v":7.1561983500000005E-4},null,{"$f":"($F17263*Assumptions!$G$37)","v":21460.215},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17263))*(Misc_calcs!$G$29:$Z$29))","v":12159.835520970548},null,{"$f":"SUMPRODUCT(($AG17263:$AZ17263)*(Misc_calcs!$G$29:$Z$29))*$BF17263*$G17263","v":561.29653177096122},null,{"$f":"SUMPRODUCT($BF17263*(Misc_calcs!$G$29:$Z$29))*$F17263*Assumptions!$G$37*(1+Assumptions!$G$83)","v":266.46206054327052},null,6968.1090550759855,null,827.75859231423169,null,6140.350462761754,null,-6019.4850582087938,null,false]
[null,49242113,"BT15","BT","11kV",27.799999999999997,34507.560294794093,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17323, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.00813855905024E-4,6.596732158418425E-4,7.2471047191933016E-4,7.9659656483625015E-4,8.7607682297476076E-4,9.6397931841438796E-4,1.0612241695939126E-3,1.1688338984670408E-3,1.2879449623292871E-3,1.4198205942385505E-3,1.5658651012726236E-3,1.7276397869443456E-3,1.9068806831309577E-3,2.105518298093338E-3,2.3256996108140145E-3,2.5698125682496664E-3,2.840513371486044E-3,3.1407568695483506E-3,3.4738304161456993E-3,3.8433915853464907E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.4422499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.4606249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.4816249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.500375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.5089999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.524},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.5438749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.570875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17323,Demand!$B$9:$B$428,0))*$I17323*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},null,{"$f":"SUMPRODUCT(($AG17323:$AZ17323)*(Misc_calcs!$G$29:$Z$29)*($L17323:$AE17323))*Calcs!$G17323","v":1226.6112035662297},null,{"$f":"SUMPRODUCT(($L17323:$AE17323)*(Misc_calcs!$G$29:$Z$29))*$F17323*Assumptions!$G$37*(1+Assumptions!$G$83)","v":134.07717584432058},null,{"$f":"Assumptions!$G$86*$F17323","v":1.6380593999999998E-4},null,{"$f":"($F17323*Assumptions!$G$37)","v":4912.2599999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17323))*(Misc_calcs!$G$29:$Z$29))","v":2783.3958623547237},null,{"$f":"SUMPRODUCT(($AG17323:$AZ17323)*(Misc_calcs!$G$29:$Z$29))*$BF17323*$G17323","v":126.06711066732153},null,{"$f":"SUMPRODUCT($BF17323*(Misc_calcs!$G$29:$Z$29))*$F17323*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.96143103888676},null,1360.6883794105504,null,140.0285417062083,null,1220.6598377043422,null,-1562.7360246503815,null,false]
[null,49243295,"EL33","EL","11kV",38.200000000000003,28821.486088060243,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17368, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.8586445493034943E-4,6.5386741989711451E-4,7.3044275463116982E-4,8.1671464671910282E-4,9.1395825500134521E-4,1.0236202894386452E-3,1.1473424236228896E-3,1.2869879323006319E-3,1.4446720008542174E-3,1.622796215874051E-3,1.8240878168200216E-3,2.0516443695227831E-3,2.3089846142985153E-3,2.6001063463193786E-3,2.9295523053920786E-3,3.3024851884958977E-3,3.7247730536528294E-3,4.2030865606067407E-3,4.7450096954081231E-3,5.3591658557933641E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.0742500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.0840000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.1139999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.1454999999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.1574999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.1920000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2317499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17368,Demand!$B$9:$B$428,0))*$I17368*Assumptions!$G$45*Assumptions!$G$48","v":3.2565000000000004},null,{"$f":"SUMPRODUCT(($AG17368:$AZ17368)*(Misc_calcs!$G$29:$Z$29)*($L17368:$AE17368))*Calcs!$G17368","v":2567.2825477784982},null,{"$f":"SUMPRODUCT(($L17368:$AE17368)*(Misc_calcs!$G$29:$Z$29))*$F17368*Assumptions!$G$37*(1+Assumptions!$G$83)","v":223.16418849304122},null,{"$f":"Assumptions!$G$86*$F17368","v":2.2508586000000004E-4},null,{"$f":"($F17368*Assumptions!$G$37)","v":6749.9400000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17368))*(Misc_calcs!$G$29:$Z$29))","v":3824.6662569046925},null,{"$f":"SUMPRODUCT(($AG17368:$AZ17368)*(Misc_calcs!$G$29:$Z$29))*$BF17368*$G17368","v":300.11485051288508},null,{"$f":"SUMPRODUCT($BF17368*(Misc_calcs!$G$29:$Z$29))*$F17368*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.361314928297091},null,2790.4467362715395,null,326.47616544118216,null,2463.9705708303572,null,-1360.6956860743353,null,false]
[null,49279964,"NB22","NB","11kV",196.63999999999996,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17429, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7616104719417855E-3,5.1927932333894269E-3,5.6656435893369782E-3,6.1843211071339194E-3,6.7534088674739267E-3,7.3779571283604977E-3,8.0635315276249356E-3,8.8162662982819127E-3,9.6429230207468811E-3,1.0550955490907322E-2,1.1548581343786233E-2,1.2644861139670213E-2,1.3849785693768178E-2,1.5174372512463896E-2,1.6630772289848161E-2,1.8232386518372067E-2,1.9993997378157415E-2,2.19319111918422E-2,2.4064116867055937E-2,2.641046089806948E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.124625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.107375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1099999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1088749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1077499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1066249999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1103749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1216250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17429,Demand!$B$9:$B$428,0))*$I17429*Assumptions!$G$45*Assumptions!$G$48","v":1.1231249999999999},null,{"$f":"SUMPRODUCT(($AG17429:$AZ17429)*(Misc_calcs!$G$29:$Z$29)*($L17429:$AE17429))*Calcs!$G17429","v":6485.808055421493},null,{"$f":"SUMPRODUCT(($L17429:$AE17429)*(Misc_calcs!$G$29:$Z$29))*$F17429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6910.5426546926756},null,{"$f":"Assumptions!$G$86*$F17429","v":1.1586618719999998E-3},null,{"$f":"($F17429*Assumptions!$G$37)","v":34746.287999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17429))*(Misc_calcs!$G$29:$Z$29))","v":19688.020229260168},null,{"$f":"SUMPRODUCT(($AG17429:$AZ17429)*(Misc_calcs!$G$29:$Z$29))*$BF17429*$G17429","v":654.26802561640318},null,{"$f":"SUMPRODUCT($BF17429*(Misc_calcs!$G$29:$Z$29))*$F17429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":698.52841106964343},null,13396.350710114169,null,1352.7964366860465,null,12043.554273428123,null,-7644.4659558320454,null,false]
[null,49288788,"HT08","HT","22kV",49.51700000000001,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17534, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.2743068989917074E-4,4.682892974112414E-4,5.1350928211512823E-4,5.6357995510385509E-4,6.1904718498877946E-4,6.8052005852759184E-4,7.486783352125718E-4,8.242807912174101E-4,9.0817455962395838E-4,1.0013055867700562E-3,1.1047303390456977E-3,1.2196289107077297E-3,1.3473197014962921E-3,1.4892758532590101E-3,1.6471436576899643E-3,1.8227631729711086E-3,2.0181913159020588E-3,2.2357277283991082E-3,2.4779437534613409E-3,2.7477148963178039E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8184999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.7937499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.7982499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8027499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.79},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.7892499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8342499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8664999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17534,Demand!$B$9:$B$428,0))*$I17534*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},null,{"$f":"SUMPRODUCT(($AG17534:$AZ17534)*(Misc_calcs!$G$29:$Z$29)*($L17534:$AE17534))*Calcs!$G17534","v":2329.8005052375634},null,{"$f":"SUMPRODUCT(($L17534:$AE17534)*(Misc_calcs!$G$29:$Z$29))*$F17534*Assumptions!$G$37*(1+Assumptions!$G$83)","v":169.27963062665464},null,{"$f":"Assumptions!$G$86*$F17534","v":2.9176901910000006E-4},null,{"$f":"($F17534*Assumptions!$G$37)","v":8749.6539000000012},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17534))*(Misc_calcs!$G$29:$Z$29))","v":4957.7486660510376},null,{"$f":"SUMPRODUCT(($AG17534:$AZ17534)*(Misc_calcs!$G$29:$Z$29))*$BF17534*$G17534","v":607.5879659159001},null,{"$f":"SUMPRODUCT($BF17534*(Misc_calcs!$G$29:$Z$29))*$F17534*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.294417377884578},null,2499.0801358642179,null,651.88238329378464,null,1847.1977525704333,null,-3110.5509134806043,null,false]
[null,49292778,"NB36","NB","11kV",55.494,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17594, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.269876797665171E-4,3.4114085611954828E-4,3.9136429364475147E-4,4.5005889022752883E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.810125},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.8202500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.83525},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.85025},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.862625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.8802500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.9027499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17594,Demand!$B$9:$B$428,0))*$I17594*Assumptions!$G$45*Assumptions!$G$48","v":1.91025},null,{"$f":"SUMPRODUCT(($AG17594:$AZ17594)*(Misc_calcs!$G$29:$Z$29)*($L17594:$AE17594))*Calcs!$G17594","v":317.69448736587952},null,{"$f":"SUMPRODUCT(($L17594:$AE17594)*(Misc_calcs!$G$29:$Z$29))*$F17594*Assumptions!$G$37*(1+Assumptions!$G$83)","v":56.8655611309864},null,{"$f":"Assumptions!$G$86*$F17594","v":3.2698729620000001E-4},null,{"$f":"($F17594*Assumptions!$G$37)","v":9805.7897999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17594))*(Misc_calcs!$G$29:$Z$29))","v":5556.1787764573019},null,{"$f":"SUMPRODUCT(($AG17594:$AZ17594)*(Misc_calcs!$G$29:$Z$29))*$BF17594*$G17594","v":310.70383741823684},null,{"$f":"SUMPRODUCT($BF17594*(Misc_calcs!$G$29:$Z$29))*$F17594*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55.632990201167878},null,374.56004849686593,null,366.33682761940474,null,8.2232208774611877,null,-5547.9555555798406,null,false]
[null,49299661,"STO23","STO","22kV",28.277999999999999,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17639, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.0656790483503205E-4,7.8886918040923756E-4,8.8139902330735978E-4,9.8547057617923064E-4,1.1025689062516392E-3,1.234373796000064E-3,1.3827855794120479E-3,1.5499544329859081E-3,1.738313585763482E-3,1.950616975302682E-3,2.1899819475633309E-3,2.4599376793528992E-3,2.7644800935575043E-3,3.1081341413440851E-3,3.4960244435380374E-3,3.9339554173603054E-3,4.4285021668099391E-3,4.9871135876563815E-3,5.0994269606886447E-3,5.0994269606886447E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":2.9808750000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.0131250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.05775},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.1016249999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.1229999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.1492499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.198375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.2632500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17639,Demand!$B$9:$B$428,0))*$I17639*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},null,{"$f":"SUMPRODUCT(($AG17639:$AZ17639)*(Misc_calcs!$G$29:$Z$29)*($L17639:$AE17639))*Calcs!$G17639","v":3319.8531251995341},null,{"$f":"SUMPRODUCT(($L17639:$AE17639)*(Misc_calcs!$G$29:$Z$29))*$F17639*Assumptions!$G$37*(1+Assumptions!$G$83)","v":191.9485956676107},null,{"$f":"Assumptions!$G$86*$F17639","v":1.6662245940000001E-4},null,{"$f":"($F17639*Assumptions!$G$37)","v":4996.7225999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17639))*(Misc_calcs!$G$29:$Z$29))","v":2831.2542516426925},null,{"$f":"SUMPRODUCT(($AG17639:$AZ17639)*(Misc_calcs!$G$29:$Z$29))*$BF17639*$G17639","v":245.37301183770472},null,{"$f":"SUMPRODUCT($BF17639*(Misc_calcs!$G$29:$Z$29))*$F17639*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.445671145563146},null,3511.8017208671449,null,259.81868298326788,null,3251.9830378838769,null,420.72878624118448,null,true]
[null,49312300,"M35","M","11kV",21.382999999999999,36726.925404749731,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17684, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3393767583461349E-4,6.0121365764691302E-4,6.7753700494053147E-4,7.6416470757707637E-4,8.6253186813819028E-4,9.7427725595356136E-4,1.101272557020565E-3,1.2456558571751961E-3,1.4098699742730208E-3,1.5967063450018997E-3,1.8093552749543166E-3,2.0514634786610291E-3,2.3271999716367149E-3,2.6413315316430319E-3,2.999309124236741E-3,3.4073668915677335E-3,3.8560381462764436E-3,3.8560381462764436E-3,3.8560381462764436E-3,3.8560381462764436E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.172625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.18275},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.1955},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.20675},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2120000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.225875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2457499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2607499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17684,Demand!$B$9:$B$428,0))*$I17684*Assumptions!$G$45*Assumptions!$G$48","v":1.2671250000000001},null,{"$f":"SUMPRODUCT(($AG17684:$AZ17684)*(Misc_calcs!$G$29:$Z$29)*($L17684:$AE17684))*Calcs!$G17684","v":1196.5152185802096},null,{"$f":"SUMPRODUCT(($L17684:$AE17684)*(Misc_calcs!$G$29:$Z$29))*$F17684*Assumptions!$G$37*(1+Assumptions!$G$83)","v":117.58331373719784},null,{"$f":"Assumptions!$G$86*$F17684","v":1.2599505090000001E-4},null,{"$f":"($F17684*Assumptions!$G$37)","v":3778.3760999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17684))*(Misc_calcs!$G$29:$Z$29))","v":2140.9120044867282},null,{"$f":"SUMPRODUCT(($AG17684:$AZ17684)*(Misc_calcs!$G$29:$Z$29))*$BF17684*$G17684","v":82.949545225775921},null,{"$f":"SUMPRODUCT($BF17684*(Misc_calcs!$G$29:$Z$29))*$F17684*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.2599537500624418},null,1314.0985323174075,null,91.209498975838358,null,1222.8890333415691,null,-918.02297114515909,null,false]
[null,49313864,"HT02","HT","22kV",20.158999999999999,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17745, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.442373585196504E-4,2.7461120502355024E-4,3.0913257025110962E-4,3.4839310181994468E-4,3.9307108403675151E-4,4.4394433421178134E-4,5.019050390962065E-4,5.6797682534409286E-4,6.4333440262582219E-4,7.2932616957142914E-4,8.2750023214444744E-4,9.3963435254333996E-4,1.0677704256866357E-3,1.2142541713603748E-3,1.3817808350383817E-3,1.573447811356155E-3,1.7928152436827217E-3,2.0439758140228621E-3,2.3316351228596195E-3,2.6612042722793197E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.2080000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.1723750000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.1885000000000003},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.1948749999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.1993749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.272875},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3137499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17745,Demand!$B$9:$B$428,0))*$I17745*Assumptions!$G$45*Assumptions!$G$48","v":2.3148749999999998},null,{"$f":"SUMPRODUCT(($AG17745:$AZ17745)*(Misc_calcs!$G$29:$Z$29)*($L17745:$AE17745))*Calcs!$G17745","v":1496.5950853741558},null,{"$f":"SUMPRODUCT(($L17745:$AE17745)*(Misc_calcs!$G$29:$Z$29))*$F17745*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.728287066581508},null,{"$f":"Assumptions!$G$86*$F17745","v":1.187828757E-4},null,{"$f":"($F17745*Assumptions!$G$37)","v":3562.0952999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17745))*(Misc_calcs!$G$29:$Z$29))","v":2018.3624888204627},null,{"$f":"SUMPRODUCT(($AG17745:$AZ17745)*(Misc_calcs!$G$29:$Z$29))*$BF17745*$G17745","v":198.24184325813806},null,{"$f":"SUMPRODUCT($BF17745*(Misc_calcs!$G$29:$Z$29))*$F17745*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.3413902954041177},null,1551.3233724407373,null,205.58323355354219,null,1345.7401388871951,null,-672.62234993326751,null,false]
[null,49314821,"HT13","HT","22kV",30.161000000000001,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17790, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.7771786876847809E-4,1.7771786876847809E-4,1.9296848442181333E-4,2.1882710627400668E-4,2.4864082593266704E-4,2.8305042560673163E-4,3.2280411450935479E-4,3.687759259296517E-4,4.219873081720999E-4,4.8363246881098559E-4,5.55108130277028E-4,6.3804847079697226E-4,7.3436616123582479E-4,8.4630056908578471E-4,9.7647438999278672E-4,1.1279601898594193E-3,1.304358602657563E-3,1.5098902376274896E-3,1.7495037127792823E-3,2.0290026592599351E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0219999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0219999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0347499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.04},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.03775},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0452499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0677499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0827499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17790,Demand!$B$9:$B$428,0))*$I17790*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},null,{"$f":"SUMPRODUCT(($AG17790:$AZ17790)*(Misc_calcs!$G$29:$Z$29)*($L17790:$AE17790))*Calcs!$G17790","v":950.41837800589542},null,{"$f":"SUMPRODUCT(($L17790:$AE17790)*(Misc_calcs!$G$29:$Z$29))*$F17790*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57.42327201188192},null,{"$f":"Assumptions!$G$86*$F17790","v":1.7771766030000001E-4},null,{"$f":"($F17790*Assumptions!$G$37)","v":5329.4486999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17790))*(Misc_calcs!$G$29:$Z$29))","v":3019.7842663482297},null,{"$f":"SUMPRODUCT(($AG17790:$AZ17790)*(Misc_calcs!$G$29:$Z$29))*$BF17790*$G17790","v":270.12385794033571},null,{"$f":"SUMPRODUCT($BF17790*(Misc_calcs!$G$29:$Z$29))*$F17790*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.433566136700605},null,1007.8416500177773,null,286.55742407703633,null,721.28422594074095,null,-2298.500040407489,null,false]
[null,49317457,"STO21","STO","22kV",26.459,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17866, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,4.0590780277844306E-4,4.5590819861509094E-4,5.1259935805625812E-4,5.7691280001491104E-4,6.4991285767454943E-4,7.3281590038818756E-4,8.2701236455287336E-4,9.3409200655284494E-4,1.0558728518676301E-3,1.19443438447787E-3,1.3521556011112912E-3,1.5317586471932376E-3,1.736358857367963E-3,1.96952214516886E-3,2.2353308261695197E-3,2.5384591194215263E-3,2.8842597562550041E-3,3.278863337117831E-3,3.7292923201171016E-3,4.2435918039636315E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17866,Demand!$B$9:$B$428,0))*$I17866*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG17866:$AZ17866)*(Misc_calcs!$G$29:$Z$29)*($L17866:$AE17866))*Calcs!$G17866","v":1504.2970084279164},null,{"$f":"SUMPRODUCT(($L17866:$AE17866)*(Misc_calcs!$G$29:$Z$29))*$F17866*Assumptions!$G$37*(1+Assumptions!$G$83)","v":116.53372105715627},null,{"$f":"Assumptions!$G$86*$F17866","v":1.5590436570000002E-4},null,{"$f":"($F17866*Assumptions!$G$37)","v":4675.3053},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17866))*(Misc_calcs!$G$29:$Z$29))","v":2649.1320547497708},null,{"$f":"SUMPRODUCT(($AG17866:$AZ17866)*(Misc_calcs!$G$29:$Z$29))*$BF17866*$G17866","v":160.67323742030916},null,{"$f":"SUMPRODUCT($BF17866*(Misc_calcs!$G$29:$Z$29))*$F17866*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.64699061458556},null,1620.8307294850727,null,173.32022803489471,null,1447.510501450178,null,-1201.6215532995927,null,false]
[null,49338683,"MTN22","MTN","22kV",196.13,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C17955, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,4.4159866102943873E-3,4.8833026255893502E-3,5.4035435421401906E-3,5.982908537049283E-3,6.6283378587725173E-3,7.3476025671687173E-3,8.1494052319489915E-3,9.0434929350554118E-3,1.0040784088308254E-2,1.1153510763952046E-2,1.2395378445036985E-2,1.3781745337742013E-2,1.5329823651978641E-2,1.7058905553507878E-2,1.8990616824398836E-2,2.1149201643498809E-2,2.3561842319779175E-2,2.6259018284704113E-2,2.9274909181594318E-2,3.2647847487569881E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C17955,Demand!$B$9:$B$428,0))*$I17955*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG17955:$AZ17955)*(Misc_calcs!$G$29:$Z$29)*($L17955:$AE17955))*Calcs!$G17955","v":16654.659969304626},null,{"$f":"SUMPRODUCT(($L17955:$AE17955)*(Misc_calcs!$G$29:$Z$29))*$F17955*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7590.324483196051},null,{"$f":"Assumptions!$G$86*$F17955","v":1.155656799E-3},null,{"$f":"($F17955*Assumptions!$G$37)","v":34656.170999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH17955))*(Misc_calcs!$G$29:$Z$29))","v":19636.957931065892},null,{"$f":"SUMPRODUCT(($AG17955:$AZ17955)*(Misc_calcs!$G$29:$Z$29))*$BF17955*$G17955","v":1519.9149698112128},null,{"$f":"SUMPRODUCT($BF17955*(Misc_calcs!$G$29:$Z$29))*$F17955*Assumptions!$G$37*(1+Assumptions!$G$83)","v":694.90974233191866},null,24244.984452500677,null,2214.8247121431314,null,22030.159740357547,null,2393.2018092916551,null,true]
[null,49340041,"M34","M","11kV",22.064,36726.925404749731,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18000, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.7886895037504157E-4,2.0129690307836925E-4,2.2688200393487486E-4,2.5609230806873938E-4,2.8946743590828252E-4,3.2762972829121181E-4,3.7129716206557703E-4,4.2129830629201721E-4,4.7858964395773574E-4,5.4427563610948419E-4,6.1963196565878757E-4,7.061324681512536E-4,8.0548033808311176E-4,9.1964429370367017E-4,1.0509004927655948E-3,1.2018811188184752E-3,1.3756307052214239E-3,1.5756714353712814E-3,1.8060788565292698E-3,2.0715696755225573E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.0939999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.1014999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.1134999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.121},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.1307499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.1532499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.1832499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18000,Demand!$B$9:$B$428,0))*$I18000*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},null,{"$f":"SUMPRODUCT(($AG18000:$AZ18000)*(Misc_calcs!$G$29:$Z$29)*($L18000:$AE18000))*Calcs!$G18000","v":779.12108999098621},null,{"$f":"SUMPRODUCT(($L18000:$AE18000)*(Misc_calcs!$G$29:$Z$29))*$F18000*Assumptions!$G$37*(1+Assumptions!$G$83)","v":45.398144970368548},null,{"$f":"Assumptions!$G$86*$F18000","v":1.3000770719999999E-4},null,{"$f":"($F18000*Assumptions!$G$37)","v":3898.7087999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18000))*(Misc_calcs!$G$29:$Z$29))","v":2209.0951908990874},null,{"$f":"SUMPRODUCT(($AG18000:$AZ18000)*(Misc_calcs!$G$29:$Z$29))*$BF18000*$G18000","v":149.25439296657964},null,{"$f":"SUMPRODUCT($BF18000*(Misc_calcs!$G$29:$Z$29))*$F18000*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.7944531839038298},null,824.51923496135475,null,158.04884615048348,null,666.47038881087133,null,-1542.624802088216,null,false]
[null,49340768,"HT01","HT","22kV",313.13,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18045, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.215463724272733E-3,4.7140097886469758E-3,5.2769593973926235E-3,5.912987005778499E-3,6.6319650467863128E-3,7.4451319997913407E-3,8.365284279224703E-3,9.4069953417268912E-3,1.0586865897311462E-2,1.1923809667057077E-2,1.3439379766912722E-2,1.5158141525865799E-2,1.7108098380177669E-2,1.932117843873301E-2,2.1833790405047109E-2,2.4687458788895618E-2,2.7929549767483165E-2,3.1614100688430097E-2,3.5802768074233993E-2,4.0565911124136753E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.2398750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.2657499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.3006249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.3306249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.3542500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.3842500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.4202499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.4678749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18045,Demand!$B$9:$B$428,0))*$I18045*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},null,{"$f":"SUMPRODUCT(($AG18045:$AZ18045)*(Misc_calcs!$G$29:$Z$29)*($L18045:$AE18045))*Calcs!$G18045","v":25654.231907439964},null,{"$f":"SUMPRODUCT(($L18045:$AE18045)*(Misc_calcs!$G$29:$Z$29))*$F18045*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13573.109511096081},null,{"$f":"Assumptions!$G$86*$F18045","v":1.8450558990000001E-3},null,{"$f":"($F18045*Assumptions!$G$37)","v":55330.070999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18045))*(Misc_calcs!$G$29:$Z$29))","v":31351.249869753046},null,{"$f":"SUMPRODUCT(($AG18045:$AZ18045)*(Misc_calcs!$G$29:$Z$29))*$BF18045*$G18045","v":3285.7460881759221},null,{"$f":"SUMPRODUCT($BF18045*(Misc_calcs!$G$29:$Z$29))*$F18045*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1771.29011781847},null,39227.341418536045,null,5057.0362059943918,null,34170.305212541651,null,2819.0553427886043,null,true]
[null,49346714,"OAK22","OAK","11kV",32.195,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18106, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.7448280094473552E-4,6.3038592681853708E-4,6.9215738353686307E-4,7.6043631913518526E-4,8.3593306131288822E-4,9.1943715676752024E-4,1.0118263268584552E-3,1.114076444672896E-3,1.227272650663374E-3,1.3526217375183611E-3,1.4914659499776302E-3,1.6452983620917805E-3,1.8157800131518925E-3,2.0047590044046208E-3,2.214291781970685E-3,2.4466668573795251E-3,2.7044312461315546E-3,2.9904199370495059E-3,3.3077887412694138E-3,3.6600509099829676E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.16},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0947499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0497499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0422500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0422500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0497499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0594999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0745},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18106,Demand!$B$9:$B$428,0))*$I18106*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},null,{"$f":"SUMPRODUCT(($AG18106:$AZ18106)*(Misc_calcs!$G$29:$Z$29)*($L18106:$AE18106))*Calcs!$G18106","v":1827.1752066218376},null,{"$f":"SUMPRODUCT(($L18106:$AE18106)*(Misc_calcs!$G$29:$Z$29))*$F18106*Assumptions!$G$37*(1+Assumptions!$G$83)","v":147.94693997487252},null,{"$f":"Assumptions!$G$86*$F18106","v":1.897025985E-4},null,{"$f":"($F18106*Assumptions!$G$37)","v":5688.8564999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18106))*(Misc_calcs!$G$29:$Z$29))","v":3223.4327262054076},null,{"$f":"SUMPRODUCT(($AG18106:$AZ18106)*(Misc_calcs!$G$29:$Z$29))*$BF18106*$G18106","v":230.97865230610248},null,{"$f":"SUMPRODUCT($BF18106*(Misc_calcs!$G$29:$Z$29))*$F18106*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.724800639978014},null,1975.1221465967101,null,249.70345294608049,null,1725.4186936506296,null,-1498.0140325547779,null,false]
[null,49374256,"RBD22","RBD","22kV",122.25,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18197, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5786789179287092E-3,2.8193776466816567E-3,3.0841638499100976E-3,3.3755323723831223E-3,3.6962418996961061E-3,4.0493432311648481E-3,4.438210608511373E-3,4.866576432486119E-3,5.3385697358077459E-3,5.8587588210016073E-3,6.432198516314931E-3,7.0644825523626118E-3,7.7618016170471751E-3,8.5310077071926466E-3,9.3796854628935208E-3,1.0316231245536715E-2,1.134994080361763E-2,1.2491106462739902E-2,1.3751124878560924E-2,1.5142616505029821E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1748749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1636249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1636249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1624999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1624999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1624999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1673749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.17225},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18197,Demand!$B$9:$B$428,0))*$I18197*Assumptions!$G$45*Assumptions!$G$48","v":1.1771249999999998},null,{"$f":"SUMPRODUCT(($AG18197:$AZ18197)*(Misc_calcs!$G$29:$Z$29)*($L18197:$AE18197))*Calcs!$G18197","v":3913.4182724323882},null,{"$f":"SUMPRODUCT(($L18197:$AE18197)*(Misc_calcs!$G$29:$Z$29))*$F18197*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2404.6066145126329},null,{"$f":"Assumptions!$G$86*$F18197","v":7.2033367499999999E-4},null,{"$f":"($F18197*Assumptions!$G$37)","v":21601.574999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18197))*(Misc_calcs!$G$29:$Z$29))","v":12239.933243628233},null,{"$f":"SUMPRODUCT(($AG18197:$AZ18197)*(Misc_calcs!$G$29:$Z$29))*$BF18197*$G18197","v":438.50573508901863},null,{"$f":"SUMPRODUCT($BF18197*(Misc_calcs!$G$29:$Z$29))*$F18197*Assumptions!$G$37*(1+Assumptions!$G$83)","v":269.98403222607863},null,6318.0248869450206,null,708.4897673150972,null,5609.5351196299234,null,-6630.3981239983095,null,false]
[null,49392631,"RBD13","RBD","22kV",84.323999999999998,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18211, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9273899490008144E-3,2.1369523468634378E-3,2.3708899811728159E-3,2.6321346794573931E-3,2.9239781311501726E-3,3.2501166284362492E-3,3.6147014161142955E-3,4.0223953575045067E-3,4.4784367128796639E-3,4.9887109276823358E-3,5.5598314413598787E-3,6.1992306556239137E-3,6.9152623451520321E-3,7.7173169562592733E-3,8.6159514222010486E-3,9.6230353301473767E-3,1.0751915507445416E-2,1.2017601356892707E-2,1.3436973566129998E-2,1.5029019149161554E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":2.9868749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.0142500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.0592499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.0761249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18211,Demand!$B$9:$B$428,0))*$I18211*Assumptions!$G$45*Assumptions!$G$48","v":3.16275},null,{"$f":"SUMPRODUCT(($AG18211:$AZ18211)*(Misc_calcs!$G$29:$Z$29)*($L18211:$AE18211))*Calcs!$G18211","v":9279.2522589284981},null,{"$f":"SUMPRODUCT(($L18211:$AE18211)*(Misc_calcs!$G$29:$Z$29))*$F18211*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1471.7585312659919},null,{"$f":"Assumptions!$G$86*$F18211","v":4.9686230519999997E-4},null,{"$f":"($F18211*Assumptions!$G$37)","v":14900.050799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18211))*(Misc_calcs!$G$29:$Z$29))","v":8442.7004567338045},null,{"$f":"SUMPRODUCT(($AG18211:$AZ18211)*(Misc_calcs!$G$29:$Z$29))*$BF18211*$G18211","v":801.66275544546374},null,{"$f":"SUMPRODUCT($BF18211*(Misc_calcs!$G$29:$Z$29))*$F18211*Assumptions!$G$37*(1+Assumptions!$G$83)","v":128.45255374964862},null,10751.01079019449,null,930.11530919511233,null,9820.8954809993775,null,1378.195024265573,null,true]
[null,49670766,"RBD12","RBD","22kV",88.51,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18316, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.0473683384138294E-3,1.1733750036759982E-3,1.3160430880114959E-3,1.4776749409229763E-3,1.6608995674147588E-3,1.8687197469837956E-3,2.1045660224184399E-3,2.3723585670367051E-3,2.6765780877667364E-3,3.0223470922531659E-3,3.4155230442264907E-3,3.8628051564456173E-3,4.3718568289195636E-3,4.9514460367748592E-3,5.611606312736655E-3,6.363821360252167E-3,7.2212367822921779E-3,8.198902926417978E-3,9.3140534386735654E-3,1.0586424798599003E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18316,Demand!$B$9:$B$428,0))*$I18316*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG18316:$AZ18316)*(Misc_calcs!$G$29:$Z$29)*($L18316:$AE18316))*Calcs!$G18316","v":2938.8059460505915},null,{"$f":"SUMPRODUCT(($L18316:$AE18316)*(Misc_calcs!$G$29:$Z$29))*$F18316*Assumptions!$G$37*(1+Assumptions!$G$83)","v":982.06922697389655},null,{"$f":"Assumptions!$G$86*$F18316","v":5.215274730000001E-4},null,{"$f":"($F18316*Assumptions!$G$37)","v":15639.717000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18316))*(Misc_calcs!$G$29:$Z$29))","v":8861.8117905401632},null,{"$f":"SUMPRODUCT(($AG18316:$AZ18316)*(Misc_calcs!$G$29:$Z$29))*$BF18316*$G18316","v":417.15786971464166},null,{"$f":"SUMPRODUCT($BF18316*(Misc_calcs!$G$29:$Z$29))*$F18316*Assumptions!$G$37*(1+Assumptions!$G$83)","v":141.52234794188035},null,3920.875173024488,null,558.68021765652202,null,3362.194955367966,null,-5499.6168351721972,null,false]
[null,49720297,"DMA24","DMA","22kV",333.93,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18361, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.4117664082998247E-3,8.1756896333313803E-3,9.0239097927304369E-3,9.9660488980740421E-3,1.1012849983035792E-2,1.2176309412850816E-2,1.3469824941653925E-2,1.490836140243427E-2,1.6508636140742869E-2,1.828932655694172E-2,2.0271302405982555E-2,2.2477885822132903E-2,2.493514239285808E-2,2.76722070058446E-2,3.0721648641102987E-2,3.4119878782026422E-2,3.7907608681721071E-2,4.213036135116667E-2,4.6839044841994804E-2,5.2090594188057296E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18361,Demand!$B$9:$B$428,0))*$I18361*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG18361:$AZ18361)*(Misc_calcs!$G$29:$Z$29)*($L18361:$AE18361))*Calcs!$G18361","v":13199.474142530124},null,{"$f":"SUMPRODUCT(($L18361:$AE18361)*(Misc_calcs!$G$29:$Z$29))*$F18361*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21030.061032963855},null,{"$f":"Assumptions!$G$86*$F18361","v":1.9676157390000003E-3},null,{"$f":"($F18361*Assumptions!$G$37)","v":59005.430999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18361))*(Misc_calcs!$G$29:$Z$29))","v":33433.79065885298},null,{"$f":"SUMPRODUCT(($AG18361:$AZ18361)*(Misc_calcs!$G$29:$Z$29))*$BF18361*$G18361","v":1258.0737851668071},null,{"$f":"SUMPRODUCT($BF18361*(Misc_calcs!$G$29:$Z$29))*$F18361*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2014.4255381057992},null,34229.535175493977,null,3272.4993232726065,null,30957.035852221372,null,-2476.7548066316085,null,false]
[null,49721951,"CM21","CM","11kV",12.148,51453.612951314208,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18422, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.1154659630988208E-4,1.2536522127461864E-4,1.4109123057997442E-4,1.5900114953607279E-4,1.7941278483362696E-4,2.0269150117996663E-4,2.292574636044885E-4,2.5959399515550891E-4,2.9425722304226177E-4,3.3388721325558327E-4,3.7922082490027915E-4,4.3110655155263267E-4,4.9052165868308838E-4,5.585919744420894E-4,6.366147469205061E-4,7.2608504555006699E-4,8.2872625897470594E-4,9.4652532808711621E-4,1.081773452821443E-3,1.2371131268467095E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.4877499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.5274999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.5897500000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.637},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.6594999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.6842499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.7487499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8312499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18422,Demand!$B$9:$B$428,0))*$I18422*Assumptions!$G$45*Assumptions!$G$48","v":2.8485},null,{"$f":"SUMPRODUCT(($AG18422:$AZ18422)*(Misc_calcs!$G$29:$Z$29)*($L18422:$AE18422))*Calcs!$G18422","v":852.75923826655651},null,{"$f":"SUMPRODUCT(($L18422:$AE18422)*(Misc_calcs!$G$29:$Z$29))*$F18422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15.185503800225989},null,{"$f":"Assumptions!$G$86*$F18422","v":7.1579660399999999E-5},null,{"$f":"($F18422*Assumptions!$G$37)","v":2146.5515999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18422))*(Misc_calcs!$G$29:$Z$29))","v":1216.2839185570208},null,{"$f":"SUMPRODUCT(($AG18422:$AZ18422)*(Misc_calcs!$G$29:$Z$29))*$BF18422*$G18422","v":146.25726072735915},null,{"$f":"SUMPRODUCT($BF18422*(Misc_calcs!$G$29:$Z$29))*$F18422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.6659371717759108},null,867.94474206678251,null,148.92319789913506,null,719.02154416764745,null,-497.26237438937335,null,false]
[null,49723198,"BT15","BT","11kV",226.09,34507.560294794093,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18467, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.8862591612074419E-3,5.3649466679741801E-3,5.8938773595770284E-3,6.4785078181233031E-3,7.1248996009483333E-3,7.8397871978528409E-3,8.6306536871758183E-3,9.5058149677846506E-3,1.0474513544353544E-2,1.1547022955086111E-2,1.2734764055637679E-2,1.4050434511879394E-2,1.5508153008959653E-2,1.712361985668787E-2,1.8914295863630956E-2,2.0899601566747021E-2,2.3101139142420138E-2,2.5542939591229736E-2,2.8251738085841048E-2,3.1257280702553535E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.4422499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.4606249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.4816249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.500375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.5089999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.524},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.5438749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.570875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18467,Demand!$B$9:$B$428,0))*$I18467*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},null,{"$f":"SUMPRODUCT(($AG18467:$AZ18467)*(Misc_calcs!$G$29:$Z$29)*($L18467:$AE18467))*Calcs!$G18467","v":9975.7024105859346},null,{"$f":"SUMPRODUCT(($L18467:$AE18467)*(Misc_calcs!$G$29:$Z$29))*$F18467*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8868.0466577338011},null,{"$f":"Assumptions!$G$86*$F18467","v":1.332190107E-3},null,{"$f":"($F18467*Assumptions!$G$37)","v":39950.102999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18467))*(Misc_calcs!$G$29:$Z$29))","v":22636.617644596376},null,{"$f":"SUMPRODUCT(($AG18467:$AZ18467)*(Misc_calcs!$G$29:$Z$29))*$BF18467*$G18467","v":1025.2702536249903},null,{"$f":"SUMPRODUCT($BF18467*(Misc_calcs!$G$29:$Z$29))*$F18467*Assumptions!$G$37*(1+Assumptions!$G$83)","v":923.42802629837161},null,18843.749068319736,null,1948.698279923362,null,16895.050788396373,null,-5741.5668562000028,null,false]
[null,49733346,"CFD16","CFD","11kV",90.192999999999998,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18515, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.3144483730099617E-4,5.3144483730099617E-4,5.3144483730099617E-4,5.3144483730099617E-4,5.8736030216226818E-4,6.5728489018632022E-4,7.3669041368399453E-4,8.2693744343046902E-4,9.2958850985791562E-4,1.0464387193484825E-3,1.1795510752312015E-3,1.3312972328897439E-3,1.5044045321366281E-3,1.7020102815652133E-3,1.9277244217484235E-3,2.1857018701465069E-3,2.4807260541579957E-3,2.8183053742291252E-3,3.2047846113398533E-3,3.6474736083093153E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.57525},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.5917499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6107499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.625},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6339999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.64225},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6629999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6814999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18515,Demand!$B$9:$B$428,0))*$I18515*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},null,{"$f":"SUMPRODUCT(($AG18515:$AZ18515)*(Misc_calcs!$G$29:$Z$29)*($L18515:$AE18515))*Calcs!$G18515","v":942.59017552362968},null,{"$f":"SUMPRODUCT(($L18515:$AE18515)*(Misc_calcs!$G$29:$Z$29))*$F18515*Assumptions!$G$37*(1+Assumptions!$G$83)","v":352.65224343186225},null,{"$f":"Assumptions!$G$86*$F18515","v":5.3144421389999998E-4},null,{"$f":"($F18515*Assumptions!$G$37)","v":15937.103099999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18515))*(Misc_calcs!$G$29:$Z$29))","v":9030.3173745812801},null,{"$f":"SUMPRODUCT(($AG18515:$AZ18515)*(Misc_calcs!$G$29:$Z$29))*$BF18515*$G18515","v":388.59602306829743},null,{"$f":"SUMPRODUCT($BF18515*(Misc_calcs!$G$29:$Z$29))*$F18515*Assumptions!$G$37*(1+Assumptions!$G$83)","v":146.95555558539735},null,1295.242418955492,null,535.55157865369483,null,759.69084030179715,null,-8270.6265342794832,null,false]
[null,49785720,"MTN31","MTN","22kV",35.86,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18572, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.3978624709880288E-4,8.0572516223740664E-4,8.7796912601821738E-4,9.571422715875424E-4,1.0439318248502941E-3,1.1390945678014482E-3,1.2434639697244578E-3,1.3579580556624766E-3,1.483588088808169E-3,1.6214681514549493E-3,1.7728257179859238E-3,1.9390133231342783E-3,2.121521439527165E-3,2.3219926904311586E-3,2.5422375367694467E-3,2.7842515920094113E-3,3.0502347345686231E-3,3.3426122051167899E-3,3.6640578957370332E-3,4.0175200595465761E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.5364999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.5526249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.5826250000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.6039999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.6115000000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.6489999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.6913749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18572,Demand!$B$9:$B$428,0))*$I18572*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},null,{"$f":"SUMPRODUCT(($AG18572:$AZ18572)*(Misc_calcs!$G$29:$Z$29)*($L18572:$AE18572))*Calcs!$G18572","v":2547.2896688221126},null,{"$f":"SUMPRODUCT(($L18572:$AE18572)*(Misc_calcs!$G$29:$Z$29))*$F18572*Assumptions!$G$37*(1+Assumptions!$G$83)","v":193.24384684917064},null,{"$f":"Assumptions!$G$86*$F18572","v":2.1129787800000001E-4},null,{"$f":"($F18572*Assumptions!$G$37)","v":6336.4619999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18572))*(Misc_calcs!$G$29:$Z$29))","v":3590.3804181309488},null,{"$f":"SUMPRODUCT(($AG18572:$AZ18572)*(Misc_calcs!$G$29:$Z$29))*$BF18572*$G18572","v":303.50962227400134},null,{"$f":"SUMPRODUCT($BF18572*(Misc_calcs!$G$29:$Z$29))*$F18572*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.230626061763918},null,2740.5335156712831,null,326.74024833576527,null,2413.7932673355181,null,-1176.5871507954307,null,false]
[null,49813079,"DMA13","DMA","22kV",37.661999999999999,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18677, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.6125864571513968E-4,8.2618214626859138E-4,8.9704903097161017E-4,9.7442268737816216E-4,1.0589210482298112E-3,1.1512219435259195E-3,1.2520689823461845E-3,1.3622780171627393E-3,1.4827442486490504E-3,1.6144500347907668E-3,1.7584734744825756E-3,1.9159978428131652E-3,2.0883219629619278E-3,2.2768716081264556E-3,2.483212036247043E-3,2.7090617705787397E-3,2.9563077504771006E-3,3.2270219892142158E-3,3.5234798893408184E-3,3.8481803811837171E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":1.7546249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":1.7966250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":1.8472500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":1.8959999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":1.934625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":1.9732499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.0306249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.1041249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18677,Demand!$B$9:$B$428,0))*$I18677*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},null,{"$f":"SUMPRODUCT(($AG18677:$AZ18677)*(Misc_calcs!$G$29:$Z$29)*($L18677:$AE18677))*Calcs!$G18677","v":1710.8060931334633},null,{"$f":"SUMPRODUCT(($L18677:$AE18677)*(Misc_calcs!$G$29:$Z$29))*$F18677*Assumptions!$G$37*(1+Assumptions!$G$83)","v":200.30188456296619},null,{"$f":"Assumptions!$G$86*$F18677","v":2.2191580260000002E-4},null,{"$f":"($F18677*Assumptions!$G$37)","v":6654.875399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18677))*(Misc_calcs!$G$29:$Z$29))","v":3770.8005384173953},null,{"$f":"SUMPRODUCT(($AG18677:$AZ18677)*(Misc_calcs!$G$29:$Z$29))*$BF18677*$G18677","v":213.30411668311893},null,{"$f":"SUMPRODUCT($BF18677*(Misc_calcs!$G$29:$Z$29))*$F18677*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.624010389412007},null,1911.1079776964295,null,238.92812707253094,null,1672.1798506238986,null,-2098.6206877934965,null,false]
[null,49815972,"BT25","BT","11kV",20.324999999999999,34507.560294794093,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18738, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.7544537779349808E-4,1.9221640991747241E-4,2.107776351352057E-4,2.313298985699023E-4,2.5409726023177781E-4,2.7932972897334863E-4,3.0730632233769248E-4,3.3833849145735521E-4,3.7277395489138988E-4,4.110009905911381E-4,4.5345324113140546E-4,5.006150940108367E-4,5.5302770630111134E-4,6.1129575130741708E-4,6.7609497430273476E-4,7.481806549394708E-4,8.2839708576265406E-4,9.1768818950485425E-4,1.017109412708802E-3,1.1278410498951745E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.79},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.8049999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.8319999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.8522499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.8672499999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.8792499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9084999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9459999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18738,Demand!$B$9:$B$428,0))*$I18738*Assumptions!$G$45*Assumptions!$G$48","v":2.9662500000000001},null,{"$f":"SUMPRODUCT(($AG18738:$AZ18738)*(Misc_calcs!$G$29:$Z$29)*($L18738:$AE18738))*Calcs!$G18738","v":671.50023637598588},null,{"$f":"SUMPRODUCT(($L18738:$AE18738)*(Misc_calcs!$G$29:$Z$29))*$F18738*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.520501729602024},null,{"$f":"Assumptions!$G$86*$F18738","v":1.197609975E-4},null,{"$f":"($F18738*Assumptions!$G$37)","v":3591.4274999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18738))*(Misc_calcs!$G$29:$Z$29))","v":2034.9827662719331},null,{"$f":"SUMPRODUCT(($AG18738:$AZ18738)*(Misc_calcs!$G$29:$Z$29))*$BF18738*$G18738","v":174.06633915298002},null,{"$f":"SUMPRODUCT($BF18738*(Misc_calcs!$G$29:$Z$29))*$F18738*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.4627939744497116},null,700.02073810558795,null,181.52913312742973,null,518.49160497815819,null,-1516.4911612937749,null,false]
[null,49817488,"K31","K","11kV",22.300999999999998,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18783, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.1335667619621924E-4,2.335382472574202E-4,2.5583885529285638E-4,2.8049185402778475E-4,3.0775703913125301E-4,3.3792369865120672E-4,3.7131401947294374E-4,4.0828689167213337E-4,4.4924215758294813E-4,4.94625357938181E-4,5.4493303363129235E-4,6.0071864857823547E-4,6.6259920690701554E-4,7.3126264637300318E-4,8.0747609959747947E-4,8.9209512557815733E-4,9.8607402606052958E-4,1.0904773749412047E-3,1.2064929040704582E-3,1.3354459058231344E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.4882499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.5205000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.5519999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.5759999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.6037499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.6344999999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.6772499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7087499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18783,Demand!$B$9:$B$428,0))*$I18783*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},null,{"$f":"SUMPRODUCT(($AG18783:$AZ18783)*(Misc_calcs!$G$29:$Z$29)*($L18783:$AE18783))*Calcs!$G18783","v":1149.3763054710853},null,{"$f":"SUMPRODUCT(($L18783:$AE18783)*(Misc_calcs!$G$29:$Z$29))*$F18783*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.492273000596278},null,{"$f":"Assumptions!$G$86*$F18783","v":1.314041823E-4},null,{"$f":"($F18783*Assumptions!$G$37)","v":3940.5866999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18783))*(Misc_calcs!$G$29:$Z$29))","v":2232.8241412364268},null,{"$f":"SUMPRODUCT(($AG18783:$AZ18783)*(Misc_calcs!$G$29:$Z$29))*$BF18783*$G18783","v":272.82345550232469},null,{"$f":"SUMPRODUCT($BF18783*(Misc_calcs!$G$29:$Z$29))*$F18783*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.9843987566815429},null,1186.8685784716815,null,281.80785425900626,null,905.06072421267527,null,-1327.7634170237516,null,false]
[null,49860017,"M12","M","11kV",61.95300000000001,36726.925404749731,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18846, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3389288062907899E-3,1.470098371980204E-3,1.6150355347776357E-3,1.7752355029244681E-3,1.9523592594876029E-3,2.1482521839469994E-3,2.364964783411931E-3,2.6047757738031866E-3,2.8702177788196524E-3,3.1641059451388825E-3,3.4895698064439876E-3,3.8500887669267289E-3,4.24953161733857E-3,4.692200543948798E-3,5.1828801434805997E-3,5.7268920158550941E-3,6.3301555720746373E-3,6.999255767594568E-3,7.7415185529307387E-3,8.5650949239917708E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.1774999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.1849999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.1913749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.1999999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2026249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2075},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.217625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2337500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18846,Demand!$B$9:$B$428,0))*$I18846*Assumptions!$G$45*Assumptions!$G$48","v":1.2374999999999998},null,{"$f":"SUMPRODUCT(($AG18846:$AZ18846)*(Misc_calcs!$G$29:$Z$29)*($L18846:$AE18846))*Calcs!$G18846","v":2287.7437058871983},null,{"$f":"SUMPRODUCT(($L18846:$AE18846)*(Misc_calcs!$G$29:$Z$29))*$F18846*Assumptions!$G$37*(1+Assumptions!$G$83)","v":665.87076023656823},null,{"$f":"Assumptions!$G$86*$F18846","v":3.6504566190000007E-4},null,{"$f":"($F18846*Assumptions!$G$37)","v":10947.0951},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18846))*(Misc_calcs!$G$29:$Z$29))","v":6202.8677647648256},null,{"$f":"SUMPRODUCT(($AG18846:$AZ18846)*(Misc_calcs!$G$29:$Z$29))*$BF18846*$G18846","v":236.43375792307512},null,{"$f":"SUMPRODUCT($BF18846*(Misc_calcs!$G$29:$Z$29))*$F18846*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.336996705899395},null,2953.6144661237668,null,305.77075462897449,null,2647.8437114947924,null,-3555.0240532700332,null,false]
[null,49861367,"MR15","MR","11kV",39.536999999999999,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18888, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.1182675283153313E-4,4.6214558188113102E-4,5.1926646723131288E-4,5.8415269474251102E-4,6.5790781397979687E-4,7.4179642064460473E-4,8.3726805306834047E-4,9.459846728262128E-4,1.0698522708272704E-3,1.2110572223829603E-3,1.3721081094057474E-3,1.5558838369482194E-3,1.7656889969595044E-3,2.0053175769434838E-3,2.27912627807256E-3,2.592118899608609E-3,2.9500434680899273E-3,3.3595040451336808E-3,3.8280894420351678E-3,4.3645214085635004E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.6469999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.6604999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.6788750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.6938750000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7051249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.716375},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7373749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7625000000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18888,Demand!$B$9:$B$428,0))*$I18888*Assumptions!$G$45*Assumptions!$G$48","v":1.7737499999999997},null,{"$f":"SUMPRODUCT(($AG18888:$AZ18888)*(Misc_calcs!$G$29:$Z$29)*($L18888:$AE18888))*Calcs!$G18888","v":1362.5872652384578},null,{"$f":"SUMPRODUCT(($L18888:$AE18888)*(Misc_calcs!$G$29:$Z$29))*$F18888*Assumptions!$G$37*(1+Assumptions!$G$83)","v":177.51805593962584},null,{"$f":"Assumptions!$G$86*$F18888","v":2.329638651E-4},null,{"$f":"($F18888*Assumptions!$G$37)","v":6986.187899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18888))*(Misc_calcs!$G$29:$Z$29))","v":3958.5295758963553},null,{"$f":"SUMPRODUCT(($AG18888:$AZ18888)*(Misc_calcs!$G$29:$Z$29))*$BF18888*$G18888","v":213.91637195685371},null,{"$f":"SUMPRODUCT($BF18888*(Misc_calcs!$G$29:$Z$29))*$F18888*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.238899584065049},null,1540.1053211780836,null,242.15527154091876,null,1297.9500496371647,null,-2660.5795262591905,null,false]
[null,49880495,"CFD14","CFD","11kV",106.86,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18933, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.3094593036694557E-3,2.5357079080884641E-3,2.7857036341474685E-3,3.062025500661932E-3,3.3675384641396744E-3,3.705425538336745E-3,4.0792235526189036E-3,4.4928629636758269E-3,4.950712182536246E-3,5.4576269316666016E-3,6.0190052058270715E-3,6.6408484760026188E-3,7.3298298488983522E-3,8.0933699760523062E-3,8.9397215975390507E-3,9.8780637065884677E-3,1.0918606434424414E-2,1.2072707880573266E-2,1.3353004254292427E-2,1.4773554849285112E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.7052499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.7235},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.7534999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.7757499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.7949999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.8099999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.8372499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.8679999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18933,Demand!$B$9:$B$428,0))*$I18933*Assumptions!$G$45*Assumptions!$G$48","v":1.88225},null,{"$f":"SUMPRODUCT(($AG18933:$AZ18933)*(Misc_calcs!$G$29:$Z$29)*($L18933:$AE18933))*Calcs!$G18933","v":4951.3961859753144},null,{"$f":"SUMPRODUCT(($L18933:$AE18933)*(Misc_calcs!$G$29:$Z$29))*$F18933*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1981.0507504347311},null,{"$f":"Assumptions!$G$86*$F18933","v":6.29651178E-4},null,{"$f":"($F18933*Assumptions!$G$37)","v":18882.162},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18933))*(Misc_calcs!$G$29:$Z$29))","v":10699.053304000925},null,{"$f":"SUMPRODUCT(($AG18933:$AZ18933)*(Misc_calcs!$G$29:$Z$29))*$BF18933*$G18933","v":508.37006714503667},null,{"$f":"SUMPRODUCT($BF18933*(Misc_calcs!$G$29:$Z$29))*$F18933*Assumptions!$G$37*(1+Assumptions!$G$83)","v":206.2864410930307},null,6932.446936410046,null,714.65650823806732,null,6217.7904281719784,null,-4481.2628758289466,null,false]
[null,49978377,"EM07","EM","11kV",152.30000000000001,35728.919001627277,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C18994, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.9739834267561465E-4,9.67859742149272E-4,1.0645120669528405E-3,1.1721642851302231E-3,1.2921415396289601E-3,1.4259341234839941E-3,1.575218503342479E-3,1.7418810562075762E-3,1.9280448727275056E-3,2.1361000266423274E-3,2.3687377623745152E-3,2.6289891120131505E-3,2.9202685200040721E-3,3.2464231297484312E-3,3.6117884721943759E-3,4.0212513936996527E-3,4.4803211704394687E-3,4.9952098811241671E-3,5.5729232506885017E-3,6.221363337085126E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.3769999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.3897499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.4043749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.417875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.43025},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.4489999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.47},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.498875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C18994,Demand!$B$9:$B$428,0))*$I18994*Assumptions!$G$45*Assumptions!$G$48","v":1.51125},null,{"$f":"SUMPRODUCT(($AG18994:$AZ18994)*(Misc_calcs!$G$29:$Z$29)*($L18994:$AE18994))*Calcs!$G18994","v":1866.5789832613518},null,{"$f":"SUMPRODUCT(($L18994:$AE18994)*(Misc_calcs!$G$29:$Z$29))*$F18994*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1130.5423557399649},null,{"$f":"Assumptions!$G$86*$F18994","v":8.9739729000000012E-4},null,{"$f":"($F18994*Assumptions!$G$37)","v":26911.41},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH18994))*(Misc_calcs!$G$29:$Z$29))","v":15248.603950957708},null,{"$f":"SUMPRODUCT(($AG18994:$AZ18994)*(Misc_calcs!$G$29:$Z$29))*$BF18994*$G18994","v":681.64371009756735},null,{"$f":"SUMPRODUCT($BF18994*(Misc_calcs!$G$29:$Z$29))*$F18994*Assumptions!$G$37*(1+Assumptions!$G$83)","v":419.02520801456927},null,2997.1213390013168,null,1100.6689181121367,null,1896.4524208891801,null,-13352.151530068528,null,false]
[null,50346696,"HGS22","HGS","22kV",98.991000000000014,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19099, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,5.832853535115022E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19099,Demand!$B$9:$B$428,0))*$I19099*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG19099:$AZ19099)*(Misc_calcs!$G$29:$Z$29)*($L19099:$AE19099))*Calcs!$G19099","v":649.32185561843517},null,{"$f":"SUMPRODUCT(($L19099:$AE19099)*(Misc_calcs!$G$29:$Z$29))*$F19099*Assumptions!$G$37*(1+Assumptions!$G$83)","v":177.02405149407647},null,{"$f":"Assumptions!$G$86*$F19099","v":5.8328466930000007E-4},null,{"$f":"($F19099*Assumptions!$G$37)","v":17491.709700000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19099))*(Misc_calcs!$G$29:$Z$29))","v":9911.1920795092265},null,{"$f":"SUMPRODUCT(($AG19099:$AZ19099)*(Misc_calcs!$G$29:$Z$29))*$BF19099*$G19099","v":649.32109394410293},null,{"$f":"SUMPRODUCT($BF19099*(Misc_calcs!$G$29:$Z$29))*$F19099*Assumptions!$G$37*(1+Assumptions!$G$83)","v":177.02384383946716},null,826.34590711251167,null,826.34493778357012,null,9.6932894155088434E-4,null,-9911.1911101802852,null,false]
[null,50347632,"FTN14","FTN","22kV",81.588999999999999,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19118, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8946403138659969E-3,2.1064539522693644E-3,2.3435891461906404E-3,2.6091756278352994E-3,2.906737846278715E-3,3.2402453876346059E-3,3.614169889269288E-3,4.0335492890338394E-3,4.5040603597803538E-3,5.032100602960006E-3,5.6248807147270714E-3,6.2905289957945467E-3,7.0382092546778154E-3,7.8782539556079105E-3,8.8223145903297412E-3,9.8835315106558918E-3,1.1076725749902629E-2,1.2418615690578871E-2,1.3928061807891277E-2,1.4713103695297609E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.7358750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.7422499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.7546250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.7617500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.768875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.782},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8056249999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.827},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19118,Demand!$B$9:$B$428,0))*$I19118*Assumptions!$G$45*Assumptions!$G$48","v":1.8404999999999998},null,{"$f":"SUMPRODUCT(($AG19118:$AZ19118)*(Misc_calcs!$G$29:$Z$29)*($L19118:$AE19118))*Calcs!$G19118","v":5959.4991042819356},null,{"$f":"SUMPRODUCT(($L19118:$AE19118)*(Misc_calcs!$G$29:$Z$29))*$F19118*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1441.2762894315797},null,{"$f":"Assumptions!$G$86*$F19118","v":4.8074686470000002E-4},null,{"$f":"($F19118*Assumptions!$G$37)","v":14416.7763},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19118))*(Misc_calcs!$G$29:$Z$29))","v":8168.8663673978244},null,{"$f":"SUMPRODUCT(($AG19118:$AZ19118)*(Misc_calcs!$G$29:$Z$29))*$BF19118*$G19118","v":491.99808084144917},null,{"$f":"SUMPRODUCT($BF19118*(Misc_calcs!$G$29:$Z$29))*$F19118*Assumptions!$G$37*(1+Assumptions!$G$83)","v":120.25511669507532},null,7400.7753937135149,null,612.25319753652445,null,6788.5221961769903,null,-1380.3441712208341,null,false]
[null,50355530,"FSH33","FSH","22kV",65.900000000000006,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19204, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4837787060541486E-3,1.6407976496524662E-3,1.8155994464234876E-3,2.0102670299880073E-3,2.2271323351507112E-3,2.4688064507032001E-3,2.7382134542672651E-3,3.0386283812784982E-3,3.3737198359226738E-3,3.7475978144314481E-3,4.1648673814711542E-3,4.6306889193759183E-3,5.1508457587589491E-3,5.7318200987924815E-3,6.3808782375357337E-3,7.1061662586374939E-3,7.9168174622620095E-3,8.8230729871105976E-3,9.836417249105521E-3,1.0969730023101289E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.5545},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.5721249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.5871249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.5957499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.5983749999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6160000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6433749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6733750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19204,Demand!$B$9:$B$428,0))*$I19204*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},null,{"$f":"SUMPRODUCT(($AG19204:$AZ19204)*(Misc_calcs!$G$29:$Z$29)*($L19204:$AE19204))*Calcs!$G19204","v":6209.1198203797303},null,{"$f":"SUMPRODUCT(($L19204:$AE19204)*(Misc_calcs!$G$29:$Z$29))*$F19204*Assumptions!$G$37*(1+Assumptions!$G$83)","v":856.92559502560391},null,{"$f":"Assumptions!$G$86*$F19204","v":3.8830257000000004E-4},null,{"$f":"($F19204*Assumptions!$G$37)","v":11644.53},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19204))*(Misc_calcs!$G$29:$Z$29))","v":6598.0499039272036},null,{"$f":"SUMPRODUCT(($AG19204:$AZ19204)*(Misc_calcs!$G$29:$Z$29))*$BF19204*$G19204","v":563.99254771404424},null,{"$f":"SUMPRODUCT($BF19204*(Misc_calcs!$G$29:$Z$29))*$F19204*Assumptions!$G$37*(1+Assumptions!$G$83)","v":78.453292182065923},null,7066.0454154053341,null,642.4458398961101,null,6423.5995755092245,null,-174.45032841797911,null,false]
[null,50359844,"KBH34","KBH","22kV",32.344999999999999,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19249, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9058666706397081E-4,1.9058666706397081E-4,1.9058666706397081E-4,1.9058666706397081E-4,1.9128779622882631E-4,2.1285800724613117E-4,2.3721736070692282E-4,2.6474843193445465E-4,2.9588814963909697E-4,3.3113568900848436E-4,3.7106152731271276E-4,4.1631783483478911E-4,4.6765039978228975E-4,5.2591231556301302E-4,5.9207969299969259E-4,6.6726969938900261E-4,7.5276127155209354E-4,8.5001890206837217E-4,9.6071995775626152E-4,1.0867860583439952E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":4.0927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":4.2453749999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":4.4182499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":4.73325},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":4.9005000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.0812499999999989},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.29575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19249,Demand!$B$9:$B$428,0))*$I19249*Assumptions!$G$45*Assumptions!$G$48","v":5.4644999999999992},null,{"$f":"SUMPRODUCT(($AG19249:$AZ19249)*(Misc_calcs!$G$29:$Z$29)*($L19249:$AE19249))*Calcs!$G19249","v":1321.7195499414313},null,{"$f":"SUMPRODUCT(($L19249:$AE19249)*(Misc_calcs!$G$29:$Z$29))*$F19249*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.690301193064016},null,{"$f":"Assumptions!$G$86*$F19249","v":1.9058644350000001E-4},null,{"$f":"($F19249*Assumptions!$G$37)","v":5715.3614999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19249))*(Misc_calcs!$G$29:$Z$29))","v":3238.4510492037234},null,{"$f":"SUMPRODUCT(($AG19249:$AZ19249)*(Misc_calcs!$G$29:$Z$29))*$BF19249*$G19249","v":605.08240168529551},null,{"$f":"SUMPRODUCT($BF19249*(Misc_calcs!$G$29:$Z$29))*$F19249*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.899688862491679},null,1361.4098511344953,null,623.98209054778715,null,737.42776058670813,null,-2501.0232886170152,null,false]
[null,50362361,"SVW42","SVW","22kV",32.941000000000003,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19294, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.0313575567070659E-4,7.7035441490602306E-4,8.4446020816784299E-4,9.261833744819239E-4,1.0163332029097865E-3,1.1158067030680133E-3,1.2255982348200124E-3,1.3468102038456274E-3,1.4806649417087605E-3,1.6285179022915318E-3,1.7918723211951043E-3,1.9723955010883293E-3,2.1719369042008906E-3,2.392548253413266E-3,2.636505865920557E-3,2.9063354684953431E-3,3.2048397712296115E-3,3.5351291076119776E-3,3.900655483244384E-3,4.3052504138117714E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.5282499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.6227499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.7082499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.7944999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.8432500000000003},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.8927499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":5.9909999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1012500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19294,Demand!$B$9:$B$428,0))*$I19294*Assumptions!$G$45*Assumptions!$G$48","v":6.1454999999999993},null,{"$f":"SUMPRODUCT(($AG19294:$AZ19294)*(Misc_calcs!$G$29:$Z$29)*($L19294:$AE19294))*Calcs!$G19294","v":8166.1118353861302},null,{"$f":"SUMPRODUCT(($L19294:$AE19294)*(Misc_calcs!$G$29:$Z$29))*$F19294*Assumptions!$G$37*(1+Assumptions!$G$83)","v":181.12101798067692},null,{"$f":"Assumptions!$G$86*$F19294","v":1.9409825430000003E-4},null,{"$f":"($F19294*Assumptions!$G$37)","v":5820.6747000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19294))*(Misc_calcs!$G$29:$Z$29))","v":3298.1238525837039},null,{"$f":"SUMPRODUCT(($AG19294:$AZ19294)*(Misc_calcs!$G$29:$Z$29))*$BF19294*$G19294","v":871.17463355630684},null,{"$f":"SUMPRODUCT($BF19294*(Misc_calcs!$G$29:$Z$29))*$F19294*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.602610098628059},null,8347.2328533668078,null,890.77724365493486,null,7456.455609711873,null,4158.3317571281696,null,true]
[null,50365140,"MC21","MC","22kV",42.505000000000003,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19355, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0214760366333057E-3,1.1424976927848825E-3,1.2788378958089239E-3,1.4325006289327962E-3,1.6057573196304673E-3,1.8011829844773552E-3,2.021697299002422E-3,2.2706112672017751E-3,2.551680258124054E-3,2.8691642824629558E-3,3.2278965021601694E-3,3.6333611026395057E-3,4.0917818127448003E-3,4.6102225343397901E-3,5.1967017448071324E-3,5.8603225647237802E-3,6.6114206436246031E-3,7.4617323133586138E-3,7.6650096528775311E-3,7.6650096528775311E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.0369999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.0542499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.1074999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.1236250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.1423749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.1719999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.203125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19355,Demand!$B$9:$B$428,0))*$I19355*Assumptions!$G$45*Assumptions!$G$48","v":2.2229999999999999},null,{"$f":"SUMPRODUCT(($AG19355:$AZ19355)*(Misc_calcs!$G$29:$Z$29)*($L19355:$AE19355))*Calcs!$G19355","v":5146.621966052121},null,{"$f":"SUMPRODUCT(($L19355:$AE19355)*(Misc_calcs!$G$29:$Z$29))*$F19355*Assumptions!$G$37*(1+Assumptions!$G$83)","v":427.2236246758967},null,{"$f":"Assumptions!$G$86*$F19355","v":2.5045221150000004E-4},null,{"$f":"($F19355*Assumptions!$G$37)","v":7510.6334999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19355))*(Misc_calcs!$G$29:$Z$29))","v":4255.6921269563863},null,{"$f":"SUMPRODUCT(($AG19355:$AZ19355)*(Misc_calcs!$G$29:$Z$29))*$BF19355*$G19355","v":387.52585791458029},null,{"$f":"SUMPRODUCT($BF19355*(Misc_calcs!$G$29:$Z$29))*$F19355*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.637763018498681},null,5573.8455907280177,null,420.16362093307896,null,5153.6819697949386,null,897.98984283855225,null,true]
[null,50367757,"OE04","OE","11kV",303.97000000000003,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19449, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.2265712983421619E-3,3.528245475343493E-3,3.861052718749172E-3,4.2283558627467244E-3,4.633891053274497E-3,5.0818099090076257E-3,5.5767264973383022E-3,6.1237696792978222E-3,6.728641441407464E-3,7.3976819039118097E-3,8.1379417746051119E-3,8.9572631064719216E-3,9.8643693167041677E-3,1.0868965535527918E-2,1.1981850477016467E-2,1.321504116217811E-2,1.4581911978758794E-2,1.6097349734257284E-2,1.7777926550697695E-2,1.9642092664065358E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.7624999999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.7902500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.8209999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.8832499999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.9192499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":4.9582499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0235000000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19449,Demand!$B$9:$B$428,0))*$I19449*Assumptions!$G$45*Assumptions!$G$48","v":5.0609999999999999},null,{"$f":"SUMPRODUCT(($AG19449:$AZ19449)*(Misc_calcs!$G$29:$Z$29)*($L19449:$AE19449))*Calcs!$G19449","v":25389.192816753421},null,{"$f":"SUMPRODUCT(($L19449:$AE19449)*(Misc_calcs!$G$29:$Z$29))*$F19449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7608.7129130196099},null,{"$f":"Assumptions!$G$86*$F19449","v":1.7910824310000003E-3},null,{"$f":"($F19449*Assumptions!$G$37)","v":53711.499000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19449))*(Misc_calcs!$G$29:$Z$29))","v":30434.130945322486},null,{"$f":"SUMPRODUCT(($AG19449:$AZ19449)*(Misc_calcs!$G$29:$Z$29))*$BF19449*$G19449","v":5518.9214246954471},null,{"$f":"SUMPRODUCT($BF19449*(Misc_calcs!$G$29:$Z$29))*$F19449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1669.1746893961204},null,32997.905729773032,null,7188.0961140915679,null,25809.809615681464,null,-4624.3213296410213,null,false]
[null,50368089,"OE15","OE","11kV",21.956,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19460, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.3305786566569234E-4,2.548480365057135E-4,2.7888697401999151E-4,3.0541757845335747E-4,3.3470971466162733E-4,3.6706325743386334E-4,4.0281148460558525E-4,4.4232485797500735E-4,4.8601523666000682E-4,5.3434057269562021E-4,5.8781014443277241E-4,6.469903897282544E-4,7.1251140809144549E-4,7.8507420896157837E-4,8.6545879222743529E-4,9.5453315707728578E-4,1.053263346401382E-3,1.1627246463971868E-3,1.2841140748992288E-3,1.4187643074389544E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.5689999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.5914999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.62375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.6387499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.6484999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.6709999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7160000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.746},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19460,Demand!$B$9:$B$428,0))*$I19460*Assumptions!$G$45*Assumptions!$G$48","v":1.7437499999999999},null,{"$f":"SUMPRODUCT(($AG19460:$AZ19460)*(Misc_calcs!$G$29:$Z$29)*($L19460:$AE19460))*Calcs!$G19460","v":629.25348069241102},null,{"$f":"SUMPRODUCT(($L19460:$AE19460)*(Misc_calcs!$G$29:$Z$29))*$F19460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.696863608413317},null,{"$f":"Assumptions!$G$86*$F19460","v":1.293713388E-4},null,{"$f":"($F19460*Assumptions!$G$37)","v":3879.6251999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19460))*(Misc_calcs!$G$29:$Z$29))","v":2198.2819983402992},null,{"$f":"SUMPRODUCT(($AG19460:$AZ19460)*(Misc_calcs!$G$29:$Z$29))*$BF19460*$G19460","v":136.08246445341891},null,{"$f":"SUMPRODUCT($BF19460*(Misc_calcs!$G$29:$Z$29))*$F19460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.7085688132865808},null,668.95034430082433,null,144.79103326670548,null,524.1593110341189,null,-1674.1226873061803,null,false]
[null,50379696,"HGS32","HGS","22kV",274.89,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19565, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.2683015580036481E-3,8.1955602347321792E-3,9.248859913022274E-3,1.0445887808200903E-2,1.1806861471743578E-2,1.3354895215992282E-2,1.5116420021543082E-2,1.7121664773851041E-2,1.940520783067801E-2,2.2006609247500378E-2,2.4971135509079104E-2,2.8350590360972816E-2,3.2204267338027115E-2,3.660004188587803E-2,4.1615623609989064E-2,4.7339992214878043E-2,4.9571450499458991E-2,4.9571450499458991E-2,4.9571450499458991E-2,4.9571450499458991E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.7566249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.7952499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.8552499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.8803749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.8856250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.9204999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":2.9928749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0517500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19565,Demand!$B$9:$B$428,0))*$I19565*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},null,{"$f":"SUMPRODUCT(($AG19565:$AZ19565)*(Misc_calcs!$G$29:$Z$29)*($L19565:$AE19565))*Calcs!$G19565","v":43183.927094932551},null,{"$f":"SUMPRODUCT(($L19565:$AE19565)*(Misc_calcs!$G$29:$Z$29))*$F19565*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20390.662354121672},null,{"$f":"Assumptions!$G$86*$F19565","v":1.619734347E-3},null,{"$f":"($F19565*Assumptions!$G$37)","v":48573.062999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19565))*(Misc_calcs!$G$29:$Z$29))","v":27522.578726715463},null,{"$f":"SUMPRODUCT(($AG19565:$AZ19565)*(Misc_calcs!$G$29:$Z$29))*$BF19565*$G19565","v":2850.7930961510419},null,{"$f":"SUMPRODUCT($BF19565*(Misc_calcs!$G$29:$Z$29))*$F19565*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1365.0803849066745},null,63574.589449054227,null,4215.8734810577162,null,59358.715967996512,null,31836.137241281049,null,true]
[null,50381170,"HGS32","HGS","22kV",166.59,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19610, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.750875487732331E-3,4.147806987186713E-3,4.589692136262348E-3,5.0817964267936581E-3,5.6300148059598926E-3,6.2409479001918969E-3,6.9219875469860945E-3,7.6814127774990117E-3,8.5284975336321414E-3,9.4736315615498463E-3,1.0528456101354774E-2,1.1706016192395056E-2,1.3020931638113098E-2,1.4489588926522601E-2,1.6130356685752318E-2,1.7963827572479819E-2,2.0013089848835021E-2,2.2304032305352869E-2,2.4865686639279037E-2,2.7730611905135712E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.7566249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.7952499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.8552499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.8803749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.8856250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.9204999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":2.9928749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0517500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19610,Demand!$B$9:$B$428,0))*$I19610*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},null,{"$f":"SUMPRODUCT(($AG19610:$AZ19610)*(Misc_calcs!$G$29:$Z$29)*($L19610:$AE19610))*Calcs!$G19610","v":19117.632825987315},null,{"$f":"SUMPRODUCT(($L19610:$AE19610)*(Misc_calcs!$G$29:$Z$29))*$F19610*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5476.0845116131668},null,{"$f":"Assumptions!$G$86*$F19610","v":9.8159825700000003E-4},null,{"$f":"($F19610*Assumptions!$G$37)","v":29436.452999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19610))*(Misc_calcs!$G$29:$Z$29))","v":16679.349521930697},null,{"$f":"SUMPRODUCT(($AG19610:$AZ19610)*(Misc_calcs!$G$29:$Z$29))*$BF19610*$G19610","v":1727.6496849205216},null,{"$f":"SUMPRODUCT($BF19610*(Misc_calcs!$G$29:$Z$29))*$F19610*Assumptions!$G$37*(1+Assumptions!$G$83)","v":501.34674550179267},null,24593.717337600483,null,2228.9964304223145,null,22364.720907178169,null,5685.3713852474721,null,true]
[null,50386658,"OAK21","OAK","11kV",30.099,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19671, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3708208807689379E-4,5.8934573726700256E-4,6.4709566973368657E-4,7.1092942288088039E-4,7.8151107974706088E-4,8.5957878495249553E-4,9.459531173198521E-4,1.0415464174005126E-3,1.1473731794476437E-3,1.2645616299911525E-3,1.3943666292398412E-3,1.538184047230952E-3,1.6975667841546455E-3,1.8742426238103644E-3,2.070134130937588E-3,2.287380827465952E-3,2.5283639098404621E-3,2.7957337998214963E-3,3.0924408548988376E-3,3.4217696020990007E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":1.9815},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.0088749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.05125},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.084625},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.1146249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.1468749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2515000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19671,Demand!$B$9:$B$428,0))*$I19671*Assumptions!$G$45*Assumptions!$G$48","v":2.2889999999999997},null,{"$f":"SUMPRODUCT(($AG19671:$AZ19671)*(Misc_calcs!$G$29:$Z$29)*($L19671:$AE19671))*Calcs!$G19671","v":1839.2508659114778},null,{"$f":"SUMPRODUCT(($L19671:$AE19671)*(Misc_calcs!$G$29:$Z$29))*$F19671*Assumptions!$G$37*(1+Assumptions!$G$83)","v":129.3103425083174},null,{"$f":"Assumptions!$G$86*$F19671","v":1.7735233770000002E-4},null,{"$f":"($F19671*Assumptions!$G$37)","v":5318.4933000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19671))*(Misc_calcs!$G$29:$Z$29))","v":3013.5766928422599},null,{"$f":"SUMPRODUCT(($AG19671:$AZ19671)*(Misc_calcs!$G$29:$Z$29))*$BF19671*$G19671","v":227.82213254378405},null,{"$f":"SUMPRODUCT($BF19671*(Misc_calcs!$G$29:$Z$29))*$F19671*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.366072759374113},null,1968.5612084197953,null,244.18820530315816,null,1724.3730031166372,null,-1289.2036897256228,null,false]
[null,50394367,"FSH33","FSH","22kV",130.6,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19721, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H19721+1)","v":0.5},null,null,2.1546126615374487E-3,2.4483837611303507E-3,2.7855580684420919E-3,3.1728010994188094E-3,3.6178260442979778E-3,4.1295608570194814E-3,4.7183422448348177E-3,5.3961409155223704E-3,6.1768231482925359E-3,7.0764545787029686E-3,8.1136530465784184E-3,9.3099984710042789E-3,1.0690509013494129E-2,1.2284194299154455E-2,1.4124698220683653E-2,1.6251045891607606E-2,1.8708511690116753E-2,2.1549628097741406E-2,2.3551353032956253E-2,2.3551353032956253E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.5545},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.5721249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.5871249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.5957499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.5983749999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6160000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6433749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6733750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19721,Demand!$B$9:$B$428,0))*$I19721*Assumptions!$G$45*Assumptions!$G$48","v":2.6812499999999999},null,{"$f":"SUMPRODUCT(($AG19721:$AZ19721)*(Misc_calcs!$G$29:$Z$29)*($L19721:$AE19721))*Calcs!$G19721","v":12736.689699931854},null,{"$f":"SUMPRODUCT(($L19721:$AE19721)*(Misc_calcs!$G$29:$Z$29))*$F19721*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3478.3332812979634},null,{"$f":"Assumptions!$G$86*$F19721","v":7.6953437999999999E-4},null,{"$f":"($F19721*Assumptions!$G$37)","v":23077.019999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19721))*(Misc_calcs!$G$29:$Z$29))","v":13075.953223867871},null,{"$f":"SUMPRODUCT(($AG19721:$AZ19721)*(Misc_calcs!$G$29:$Z$29))*$BF19721*$G19721","v":1117.7151249082576},null,{"$f":"SUMPRODUCT($BF19721*(Misc_calcs!$G$29:$Z$29))*$F19721*Assumptions!$G$37*(1+Assumptions!$G$83)","v":308.1248303845901},null,16215.022981229817,null,1425.8399552928477,null,14789.183025936969,null,1713.2298020690978,null,true]
[null,50396897,"LWN21","LWN","22kV",531.5,34056.329796741142,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19760, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,3.1317611236512757E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":4.7276249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":4.8956249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":5.0726250000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":5.2458749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":5.3879999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":5.5357499999999993},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":5.7108749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":5.9099999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19760,Demand!$B$9:$B$428,0))*$I19760*Assumptions!$G$45*Assumptions!$G$48","v":6.0596249999999996},null,{"$f":"SUMPRODUCT(($AG19760:$AZ19760)*(Misc_calcs!$G$29:$Z$29)*($L19760:$AE19760))*Calcs!$G19760","v":8764.0352189332607},null,{"$f":"SUMPRODUCT(($L19760:$AE19760)*(Misc_calcs!$G$29:$Z$29))*$F19760*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5103.2564228404499},null,{"$f":"Assumptions!$G$86*$F19760","v":3.1317574500000001E-3},null,{"$f":"($F19760*Assumptions!$G$37)","v":93916.049999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19760))*(Misc_calcs!$G$29:$Z$29))","v":53214.924490702702},null,{"$f":"SUMPRODUCT(($AG19760:$AZ19760)*(Misc_calcs!$G$29:$Z$29))*$BF19760*$G19760","v":8764.0249384527597},null,{"$f":"SUMPRODUCT($BF19760*(Misc_calcs!$G$29:$Z$29))*$F19760*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5103.2504365650839},null,13867.291641773711,null,13867.275375017844,null,1.6266755867036409E-2,null,-53214.908223946833,null,false]
[null,50400190,"HGS21","HGS","22kV",110.54,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19821, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9323912058653468E-3,2.1725078347987325E-3,2.4448674683633532E-3,2.7539655719060994E-3,3.1049387234871207E-3,3.5036573556252509E-3,3.9568320368490754E-3,4.4721352817295341E-3,5.0583411713159537E-3,5.7254854024968767E-3,6.485048771180859E-3,7.3501675377121815E-3,8.3358746320681548E-3,9.4593762408482565E-3,1.0740368989023391E-2,1.2201403699683287E-2,1.3868302599320481E-2,1.5770637851421909E-2,1.7942280466713277E-2,1.9933894060206618E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":2.9342499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":2.9449999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":2.9624999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":2.9739999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":2.9797499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":2.9874999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.01},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19821,Demand!$B$9:$B$428,0))*$I19821*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},null,{"$f":"SUMPRODUCT(($AG19821:$AZ19821)*(Misc_calcs!$G$29:$Z$29)*($L19821:$AE19821))*Calcs!$G19821","v":12463.038721812285},null,{"$f":"SUMPRODUCT(($L19821:$AE19821)*(Misc_calcs!$G$29:$Z$29))*$F19821*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2330.599867597452},null,{"$f":"Assumptions!$G$86*$F19821","v":6.5133484200000005E-4},null,{"$f":"($F19821*Assumptions!$G$37)","v":19532.418000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19821))*(Misc_calcs!$G$29:$Z$29))","v":11067.502828226299},null,{"$f":"SUMPRODUCT(($AG19821:$AZ19821)*(Misc_calcs!$G$29:$Z$29))*$BF19821*$G19821","v":1170.7002151379256},null,{"$f":"SUMPRODUCT($BF19821*(Misc_calcs!$G$29:$Z$29))*$F19821*Assumptions!$G$37*(1+Assumptions!$G$83)","v":220.73909830138265},null,14793.638589409737,null,1391.4393134393083,null,13402.199275970428,null,2334.6964477441288,null,true]
[null,50408980,"FTN22","FTN","22kV",56.634999999999998,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19926, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2088914581345575E-3,1.324459557639495E-3,1.4518686102299805E-3,1.5923741056368583E-3,1.7473674432104598E-3,1.9183908390230085E-3,2.1071538820628209E-3,2.3155519229773563E-3,2.5456864993071136E-3,2.7998880239300836E-3,3.0807409887642972E-3,3.391111963939695E-3,3.7341807039682289E-3,4.1134747072663338E-3,4.5329076141104006E-3,4.9968218711706905E-3,5.5100361386596951E-3,6.077897969387824E-3,6.7063423482452162E-3,7.4019567464931133E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.38225},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3642500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3612500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.35825},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3477499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3499999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3499999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3567499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19926,Demand!$B$9:$B$428,0))*$I19926*Assumptions!$G$45*Assumptions!$G$48","v":4.3665000000000003},null,{"$f":"SUMPRODUCT(($AG19926:$AZ19926)*(Misc_calcs!$G$29:$Z$29)*($L19926:$AE19926))*Calcs!$G19926","v":7623.5918142534629},null,{"$f":"SUMPRODUCT(($L19926:$AE19926)*(Misc_calcs!$G$29:$Z$29))*$F19926*Assumptions!$G$37*(1+Assumptions!$G$83)","v":535.38364734706761},null,{"$f":"Assumptions!$G$86*$F19926","v":3.3371041050000001E-4},null,{"$f":"($F19926*Assumptions!$G$37)","v":10007.404499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19926))*(Misc_calcs!$G$29:$Z$29))","v":5670.4181533978317},null,{"$f":"SUMPRODUCT(($AG19926:$AZ19926)*(Misc_calcs!$G$29:$Z$29))*$BF19926*$G19926","v":824.88633361422671},null,{"$f":"SUMPRODUCT($BF19926*(Misc_calcs!$G$29:$Z$29))*$F19926*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57.944224304468172},null,8158.9754616005303,null,882.83055791869492,null,7276.1449036818358,null,1605.7267502840041,null,true]
[null,50412161,"KBH31","KBH","22kV",186.23,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C19987, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0973243161948765E-3,1.0973243161948765E-3,1.0973243161948765E-3,1.0973243161948765E-3,1.0973243161948765E-3,1.0973243161948765E-3,1.2157288839634516E-3,1.3490332050333526E-3,1.4989729696818677E-3,1.6677447471003908E-3,1.8578450728909874E-3,2.0721122824162407E-3,2.313774257849413E-3,2.5865029323710294E-3,2.8944765159623648E-3,3.2424505456777899E-3,3.635839021652642E-3,4.0808070713013707E-3,4.5843767914789807E-3,5.1545481555907834E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.4753750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.4915000000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.5199999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.5297499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.5335000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.5545},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.600625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.637},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C19987,Demand!$B$9:$B$428,0))*$I19987*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},null,{"$f":"SUMPRODUCT(($AG19987:$AZ19987)*(Misc_calcs!$G$29:$Z$29)*($L19987:$AE19987))*Calcs!$G19987","v":3283.873663939647},null,{"$f":"SUMPRODUCT(($L19987:$AE19987)*(Misc_calcs!$G$29:$Z$29))*$F19987*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1150.0021073800383},null,{"$f":"Assumptions!$G$86*$F19987","v":1.097323029E-3},null,{"$f":"($F19987*Assumptions!$G$37)","v":32906.840999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH19987))*(Misc_calcs!$G$29:$Z$29))","v":18645.74861317698},null,{"$f":"SUMPRODUCT(($AG19987:$AZ19987)*(Misc_calcs!$G$29:$Z$29))*$BF19987*$G19987","v":1776.3136130575367},null,{"$f":"SUMPRODUCT($BF19987*(Misc_calcs!$G$29:$Z$29))*$F19987*Assumptions!$G$37*(1+Assumptions!$G$83)","v":626.52676727487653},null,4433.8757713196856,null,2402.8403803324131,null,2031.0353909872724,null,-16614.713222189708,null,false]
[null,50415601,"LD03","LD","22kV",49.704000000000001,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20052, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,2.9287122274687302E-4,3.1977382493168115E-4,3.5053106374236383E-4,3.8465610604455349E-4,4.2253913836560162E-4,4.6461710415307724E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.553375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.5631249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.5799999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.5875000000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.5841250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.5848749999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6148749999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6347499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20052,Demand!$B$9:$B$428,0))*$I20052*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},null,{"$f":"SUMPRODUCT(($AG20052:$AZ20052)*(Misc_calcs!$G$29:$Z$29)*($L20052:$AE20052))*Calcs!$G20052","v":493.62889177754681},null,{"$f":"SUMPRODUCT(($L20052:$AE20052)*(Misc_calcs!$G$29:$Z$29))*$F20052*Assumptions!$G$37*(1+Assumptions!$G$83)","v":47.31894469637178},null,{"$f":"Assumptions!$G$86*$F20052","v":2.928708792E-4},null,{"$f":"($F20052*Assumptions!$G$37)","v":8782.6967999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20052))*(Misc_calcs!$G$29:$Z$29))","v":4976.4715087222712},null,{"$f":"SUMPRODUCT(($AG20052:$AZ20052)*(Misc_calcs!$G$29:$Z$29))*$BF20052*$G20052","v":465.34791645358177},null,{"$f":"SUMPRODUCT($BF20052*(Misc_calcs!$G$29:$Z$29))*$F20052*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.629603130282803},null,540.94783647391864,null,509.97751958386459,null,30.97031689005405,null,-4945.501191832217,null,false]
[null,50417347,"FTN23","FTN","22kV",130.03,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20076, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.7514464586114525E-3,1.9648866030764741E-3,2.2067421106233675E-3,2.4809573869089049E-3,2.7920382638702531E-3,3.1451331775516744E-3,3.5461262035485991E-3,4.0017436936706507E-3,4.5196765149361634E-3,5.1087201876626343E-3,5.7789355588701201E-3,6.5418330369688363E-3,7.4105838612246273E-3,8.400262393362945E-3,9.5281240087345762E-3,1.0813923842039507E-2,1.2280282420686147E-2,1.3953105112381101E-2,1.5862063339648277E-2,1.8041146692363494E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.6814999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.6824999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.694},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7054999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.71225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7227499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7377499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7624999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20076,Demand!$B$9:$B$428,0))*$I20076*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},null,{"$f":"SUMPRODUCT(($AG20076:$AZ20076)*(Misc_calcs!$G$29:$Z$29)*($L20076:$AE20076))*Calcs!$G20076","v":6129.7456325323683},null,{"$f":"SUMPRODUCT(($L20076:$AE20076)*(Misc_calcs!$G$29:$Z$29))*$F20076*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2444.9276413776242},null,{"$f":"Assumptions!$G$86*$F20076","v":7.6617576900000009E-4},null,{"$f":"($F20076*Assumptions!$G$37)","v":22976.300999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20076))*(Misc_calcs!$G$29:$Z$29))","v":13018.883596474272},null,{"$f":"SUMPRODUCT(($AG20076:$AZ20076)*(Misc_calcs!$G$29:$Z$29))*$BF20076*$G20076","v":757.29019232387429},null,{"$f":"SUMPRODUCT($BF20076*(Misc_calcs!$G$29:$Z$29))*$F20076*Assumptions!$G$37*(1+Assumptions!$G$83)","v":305.44109554963188},null,8574.6732739099934,null,1062.7312878735061,null,7511.9419860364869,null,-5506.9416104377851,null,false]
[null,50420326,"FSH13","FSH","22kV",65.355999999999995,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20137, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4715302141559169E-3,1.627252977096913E-3,1.800611796971979E-3,1.9936724129271041E-3,2.208747509804398E-3,2.4484266220357858E-3,2.7156096891819623E-3,3.013544711484635E-3,3.3458700090525373E-3,3.7166616503790844E-3,4.1304866856362475E-3,4.5924628985543614E-3,5.1083258787473409E-3,5.684504315275893E-3,6.3282045234049362E-3,7.047505341418998E-3,7.8514646747131368E-3,8.7502391220880132E-3,9.7552182963966672E-3,1.0879175650831678E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.1215000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.1290000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.1537500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.1721249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.1732499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.1897499999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2159999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2606250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20137,Demand!$B$9:$B$428,0))*$I20137*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},null,{"$f":"SUMPRODUCT(($AG20137:$AZ20137)*(Misc_calcs!$G$29:$Z$29)*($L20137:$AE20137))*Calcs!$G20137","v":7519.0295273872907},null,{"$f":"SUMPRODUCT(($L20137:$AE20137)*(Misc_calcs!$G$29:$Z$29))*$F20137*Assumptions!$G$37*(1+Assumptions!$G$83)","v":842.83626473255117},null,{"$f":"Assumptions!$G$86*$F20137","v":3.8509715879999999E-4},null,{"$f":"($F20137*Assumptions!$G$37)","v":11548.405199999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20137))*(Misc_calcs!$G$29:$Z$29))","v":6543.5834525199743},null,{"$f":"SUMPRODUCT(($AG20137:$AZ20137)*(Misc_calcs!$G$29:$Z$29))*$BF20137*$G20137","v":682.7281309408994},null,{"$f":"SUMPRODUCT($BF20137*(Misc_calcs!$G$29:$Z$29))*$F20137*Assumptions!$G$37*(1+Assumptions!$G$83)","v":77.163385155660123},null,8361.8657921198428,null,759.89151609655949,null,7601.974276023283,null,1058.3908235033086,null,true]
[null,50422311,"MC22","MC","22kV",87.087999999999994,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20182, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.996682564566193E-4,8.987328276559097E-4,1.011471278296741E-3,1.1398659952912009E-3,1.2861953083298408E-3,1.4530784865624739E-3,1.6435276580826223E-3,1.8610077255600071E-3,2.1095055186289512E-3,2.3936096170564898E-3,2.7186025023802694E-3,3.0905669543641488E-3,3.5165089077537708E-3,4.0044993307715411E-3,4.5638380869124995E-3,5.20524320438461E-3,5.9410695128078034E-3,6.7855612259179101E-3,7.7551437651723603E-3,8.8687609475490842E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":6.1357499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":6.1132499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":6.0982499999999984},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":6.0660000000000007},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":6.0157499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9879999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9857499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20182,Demand!$B$9:$B$428,0))*$I20182*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},null,{"$f":"SUMPRODUCT(($AG20182:$AZ20182)*(Misc_calcs!$G$29:$Z$29)*($L20182:$AE20182))*Calcs!$G20182","v":12431.186041315686},null,{"$f":"SUMPRODUCT(($L20182:$AE20182)*(Misc_calcs!$G$29:$Z$29))*$F20182*Assumptions!$G$37*(1+Assumptions!$G$83)","v":780.43416331007268},null,{"$f":"Assumptions!$G$86*$F20182","v":5.1314862239999997E-4},null,{"$f":"($F20182*Assumptions!$G$37)","v":15388.449599999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20182))*(Misc_calcs!$G$29:$Z$29))","v":8719.4380885161208},null,{"$f":"SUMPRODUCT(($AG20182:$AZ20182)*(Misc_calcs!$G$29:$Z$29))*$BF20182*$G20182","v":2194.8154534334813},null,{"$f":"SUMPRODUCT($BF20182*(Misc_calcs!$G$29:$Z$29))*$F20182*Assumptions!$G$37*(1+Assumptions!$G$83)","v":137.01148631375611},null,13211.620204625759,null,2331.8269397472372,null,10879.793264878521,null,2160.3551763624,null,true]
[null,50423748,"CDA22","CDA","22kV",249.45,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20243, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.3405927773470677E-3,3.760210731107801E-3,4.2374340811196839E-3,4.7805098165492376E-3,5.3988956562417943E-3,6.1034406211437787E-3,6.9065928137140749E-3,7.8226385310317201E-3,8.8679774669833504E-3,1.0061439483640147E-2,1.1424649267412403E-2,1.2982446148756316E-2,1.4763367474656446E-2,1.6800205203369972E-2,1.9130646867005309E-2,2.1798013749414032E-2,2.4852111089198426E-2,2.8350207380278082E-2,3.2358162451440069E-2,3.6951727014695138E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.1679999999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.1364999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.1192500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.1064999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0821249999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0622500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0509999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.04725},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20243,Demand!$B$9:$B$428,0))*$I20243*Assumptions!$G$45*Assumptions!$G$48","v":3.0296250000000002},null,{"$f":"SUMPRODUCT(($AG20243:$AZ20243)*(Misc_calcs!$G$29:$Z$29)*($L20243:$AE20243))*Calcs!$G20243","v":22695.426954471404},null,{"$f":"SUMPRODUCT(($L20243:$AE20243)*(Misc_calcs!$G$29:$Z$29))*$F20243*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9362.1992326816016},null,{"$f":"Assumptions!$G$86*$F20243","v":1.4698342350000001E-3},null,{"$f":"($F20243*Assumptions!$G$37)","v":44077.814999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20243))*(Misc_calcs!$G$29:$Z$29))","v":24975.471146200929},null,{"$f":"SUMPRODUCT(($AG20243:$AZ20243)*(Misc_calcs!$G$29:$Z$29))*$BF20243*$G20243","v":2744.561143253854},null,{"$f":"SUMPRODUCT($BF20243*(Misc_calcs!$G$29:$Z$29))*$F20243*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1124.1062441483593},null,32057.626187153008,null,3868.6673874022135,null,28188.958799750795,null,3213.4876535498661,null,true]
[null,50427446,"SS22","SS","22kV",170.34,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20324, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4703746938914868E-3,1.6109295579504182E-3,1.7664876934283366E-3,1.9387323455053954E-3,2.1295413189609366E-3,2.3410098909382639E-3,2.5754764549570752E-3,2.8355512243466614E-3,3.1241483629126376E-3,3.4445219550944392E-3,3.8003062777034989E-3,4.1955608912081646E-3,4.6348211311848138E-3,5.1231546508096167E-3,5.6662247440456516E-3,6.2703612675222373E-3,6.9426400781702584E-3,7.6909720147727871E-3,8.5242025761779749E-3,9.4522235886417734E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.6559999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.6747499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.7047499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.7257500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.7418750000000003},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8416249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20324,Demand!$B$9:$B$428,0))*$I20324*Assumptions!$G$45*Assumptions!$G$48","v":1.8603750000000001},null,{"$f":"SUMPRODUCT(($AG20324:$AZ20324)*(Misc_calcs!$G$29:$Z$29)*($L20324:$AE20324))*Calcs!$G20324","v":4438.001453802688},null,{"$f":"SUMPRODUCT(($L20324:$AE20324)*(Misc_calcs!$G$29:$Z$29))*$F20324*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2003.2231876664487},null,{"$f":"Assumptions!$G$86*$F20324","v":1.0036943820000001E-3},null,{"$f":"($F20324*Assumptions!$G$37)","v":30099.077999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20324))*(Misc_calcs!$G$29:$Z$29))","v":17054.807596888615},null,{"$f":"SUMPRODUCT(($AG20324:$AZ20324)*(Misc_calcs!$G$29:$Z$29))*$BF20324*$G20324","v":1141.1826149553208},null,{"$f":"SUMPRODUCT($BF20324*(Misc_calcs!$G$29:$Z$29))*$F20324*Assumptions!$G$37*(1+Assumptions!$G$83)","v":524.17177215639833},null,6441.2246414691363,null,1665.354387111719,null,4775.8702543574173,null,-12278.937342531197,null,false]
[null,50438043,"OE05","OE","11kV",20.991,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20392, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,1.2368541438676184E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.1414999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.1640000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.18875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2037499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.21875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2360000000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2682499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2907499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20392,Demand!$B$9:$B$428,0))*$I20392*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},null,{"$f":"SUMPRODUCT(($AG20392:$AZ20392)*(Misc_calcs!$G$29:$Z$29)*($L20392:$AE20392))*Calcs!$G20392","v":96.292004427404166},null,{"$f":"SUMPRODUCT(($L20392:$AE20392)*(Misc_calcs!$G$29:$Z$29))*$F20392*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.9598908108402053},null,{"$f":"Assumptions!$G$86*$F20392","v":1.236852693E-4},null,{"$f":"($F20392*Assumptions!$G$37)","v":3709.1096999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20392))*(Misc_calcs!$G$29:$Z$29))","v":2101.6641203844601},null,{"$f":"SUMPRODUCT(($AG20392:$AZ20392)*(Misc_calcs!$G$29:$Z$29))*$BF20392*$G20392","v":96.291891473947331},null,{"$f":"SUMPRODUCT($BF20392*(Misc_calcs!$G$29:$Z$29))*$F20392*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.9598814736456154},null,104.25189523824437,null,104.25177294759294,null,1.2229065143287698E-4,null,-2101.6639980938089,null,false]
[null,50441800,"SV20","SV","22kV",98.200999999999993,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20453, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.7863043105113609E-4,5.7863043105113609E-4,5.7863043105113609E-4,6.2486769158328508E-4,6.8966828477449527E-4,7.6212844787486962E-4,8.4320660343378427E-4,9.3398524226753613E-4,1.03568732843931E-3,1.14969490331356E-3,1.2775701861326657E-3,1.4210795090363487E-3,1.5822204704454468E-3,1.7632527430185697E-3,1.966733031823778E-3,2.1955547459270299E-3,2.4529930233981785E-3,2.7427558370401424E-3,3.0690420073977293E-3,3.436607062437232E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.2437499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.2984999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.3554999999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.4102499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.4552499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.4950000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.5519999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6217500000000005},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20453,Demand!$B$9:$B$428,0))*$I20453*Assumptions!$G$45*Assumptions!$G$48","v":6.6914999999999996},null,{"$f":"SUMPRODUCT(($AG20453:$AZ20453)*(Misc_calcs!$G$29:$Z$29)*($L20453:$AE20453))*Calcs!$G20453","v":6196.0188082342311},null,{"$f":"SUMPRODUCT(($L20453:$AE20453)*(Misc_calcs!$G$29:$Z$29))*$F20453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":399.03570885719898},null,{"$f":"Assumptions!$G$86*$F20453","v":5.7862975229999996E-4},null,{"$f":"($F20453*Assumptions!$G$37)","v":17352.116699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20453))*(Misc_calcs!$G$29:$Z$29))","v":9832.095578384753},null,{"$f":"SUMPRODUCT(($AG20453:$AZ20453)*(Misc_calcs!$G$29:$Z$29))*$BF20453*$G20453","v":2677.194272102045},null,{"$f":"SUMPRODUCT($BF20453*(Misc_calcs!$G$29:$Z$29))*$F20453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":174.20963238244892},null,6595.0545170914302,null,2851.403904484494,null,3743.6506126069362,null,-6088.4449657778168,null,false]
[null,50444044,"GW05","GW","22kV",66.340999999999994,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20498, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,3.9090153283941531E-4,4.047628874728344E-4,4.4183460049747856E-4,4.8278556530727821E-4,5.2804580929477095E-4,5.7809470072498577E-4,6.3346673333700447E-4,6.9475799863713788E-4,7.6263342839216828E-4,8.3783489979067879E-4,9.211903069071025E-4,1.0136237146234673E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.4741249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.4677499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.4936249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.5131250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.5333749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.56},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.5978750000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6327500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20498,Demand!$B$9:$B$428,0))*$I20498*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},null,{"$f":"SUMPRODUCT(($AG20498:$AZ20498)*(Misc_calcs!$G$29:$Z$29)*($L20498:$AE20498))*Calcs!$G20498","v":496.41890505934828},null,{"$f":"SUMPRODUCT(($L20498:$AE20498)*(Misc_calcs!$G$29:$Z$29))*$F20498*Assumptions!$G$37*(1+Assumptions!$G$83)","v":103.34059022035517},null,{"$f":"Assumptions!$G$86*$F20498","v":3.9090107429999999E-4},null,{"$f":"($F20498*Assumptions!$G$37)","v":11722.454699999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20498))*(Misc_calcs!$G$29:$Z$29))","v":6642.2037735422546},null,{"$f":"SUMPRODUCT(($AG20498:$AZ20498)*(Misc_calcs!$G$29:$Z$29))*$BF20498*$G20498","v":378.62610472067524},null,{"$f":"SUMPRODUCT($BF20498*(Misc_calcs!$G$29:$Z$29))*$F20498*Assumptions!$G$37*(1+Assumptions!$G$83)","v":79.506817696387003},null,599.7594952797034,null,458.13292241706222,null,141.62657286264118,null,-6500.5772006796133,null,false]
[null,50445241,"GW05","GW","22kV",293.14999999999998,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20543, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.7273297712104821E-3,1.8422382815240315E-3,2.0160533556112942E-3,2.2085673661146107E-3,2.4219099325612065E-3,2.6584616170487931E-3,2.9208841301681769E-3,3.212154223221241E-3,3.535601720699195E-3,3.8949522032273179E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.4741249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.4677499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.4936249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.5131250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.5333749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.56},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.5978750000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6327500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20543,Demand!$B$9:$B$428,0))*$I20543*Assumptions!$G$45*Assumptions!$G$48","v":1.6544999999999996},null,{"$f":"SUMPRODUCT(($AG20543:$AZ20543)*(Misc_calcs!$G$29:$Z$29)*($L20543:$AE20543))*Calcs!$G20543","v":2027.0092177575798},null,{"$f":"SUMPRODUCT(($L20543:$AE20543)*(Misc_calcs!$G$29:$Z$29))*$F20543*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1868.8981423483565},null,{"$f":"Assumptions!$G$86*$F20543","v":1.7273277449999999E-3},null,{"$f":"($F20543*Assumptions!$G$37)","v":51799.604999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20543))*(Misc_calcs!$G$29:$Z$29))","v":29350.809246377241},null,{"$f":"SUMPRODUCT(($AG20543:$AZ20543)*(Misc_calcs!$G$29:$Z$29))*$BF20543*$G20543","v":1673.0866673530086},null,{"$f":"SUMPRODUCT($BF20543*(Misc_calcs!$G$29:$Z$29))*$F20543*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1552.4590046813132},null,{"$f":"BB20543+BD20543","v":3895.9073601059363},null,{"$f":"BL20543+BN20543","v":3225.5456720343218},null,{"$f":"BP20543-BR20543","v":670.36168807161448},null,{"$f":"BT20543-BJ20543","v":-28680.447558305626},null,{"$f":"BV20543>0","v":false}]
[null,50448319,"DVY24","DVY","22kV",87.171000000000006,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20596, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,5.1363828581336838E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20596,Demand!$B$9:$B$428,0))*$I20596*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG20596:$AZ20596)*(Misc_calcs!$G$29:$Z$29)*($L20596:$AE20596))*Calcs!$G20596","v":3799.3524496720138},null,{"$f":"SUMPRODUCT(($L20596:$AE20596)*(Misc_calcs!$G$29:$Z$29))*$F20596*Assumptions!$G$37*(1+Assumptions!$G$83)","v":137.27293184292884},null,{"$f":"Assumptions!$G$86*$F20596","v":5.1363768330000008E-4},null,{"$f":"($F20596*Assumptions!$G$37)","v":15403.1157},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20596))*(Misc_calcs!$G$29:$Z$29))","v":8727.7482272418583},null,{"$f":"SUMPRODUCT(($AG20596:$AZ20596)*(Misc_calcs!$G$29:$Z$29))*$BF20596*$G20596","v":3799.3479929157611},null,{"$f":"SUMPRODUCT($BF20596*(Misc_calcs!$G$29:$Z$29))*$F20596*Assumptions!$G$37*(1+Assumptions!$G$83)","v":137.27277081759482},null,3936.6253815149425,null,3936.6207637333559,null,4.6177815866030869E-3,null,-8727.7436094602708,null,false]
[null,50463211,"DSH34","DSH","22kV",21.244,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20708, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.8978240866447308E-4,2.100065534204818E-4,2.3263378877066374E-4,2.5796408791616394E-4,2.8633598946793123E-4,3.181316479527825E-4,3.5378255367753695E-4,3.9377601136123929E-4,4.3866247895037516E-4,4.8906388165425294E-4,5.4568303169575012E-4,6.0931430181434263E-4,6.8085572046518356E-4,7.6132267924953177E-4,8.5186346875074049E-4,9.5377688804819394E-4,1.0685322062064812E-3,1.1977917915196111E-3,1.3434367668327266E-3,1.5075960975508905E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.4295},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.4849999999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.5577500000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.62},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.6425000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.6724999999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.7497500000000006},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.849499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20708,Demand!$B$9:$B$428,0))*$I20708*Assumptions!$G$45*Assumptions!$G$48","v":4.8682499999999997},null,{"$f":"SUMPRODUCT(($AG20708:$AZ20708)*(Misc_calcs!$G$29:$Z$29)*($L20708:$AE20708))*Calcs!$G20708","v":2509.7158131490141},null,{"$f":"SUMPRODUCT(($L20708:$AE20708)*(Misc_calcs!$G$29:$Z$29))*$F20708*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.650288439579917},null,{"$f":"Assumptions!$G$86*$F20708","v":1.2517602120000002E-4},null,{"$f":"($F20708*Assumptions!$G$37)","v":3753.8147999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20708))*(Misc_calcs!$G$29:$Z$29))","v":2126.9950251749547},null,{"$f":"SUMPRODUCT(($AG20708:$AZ20708)*(Misc_calcs!$G$29:$Z$29))*$BF20708*$G20708","v":550.23073065554615},null,{"$f":"SUMPRODUCT($BF20708*(Misc_calcs!$G$29:$Z$29))*$F20708*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.1529152750813978},null,2546.3661015885941,null,558.38364593062761,null,1987.9824556579665,null,-139.01256951698815,null,false]
[null,50466666,"LD06","LD","22kV",105.48,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20769, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.2152053306253343E-4,6.7861224556964674E-4,7.4388412609738719E-4,8.1630303528045032E-4,8.9669701261072866E-4,9.8599332339583496E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1032500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1094999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1302500000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1459999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1544999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1677499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.1917499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2264999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20769,Demand!$B$9:$B$428,0))*$I20769*Assumptions!$G$45*Assumptions!$G$48","v":2.2450000000000001},null,{"$f":"SUMPRODUCT(($AG20769:$AZ20769)*(Misc_calcs!$G$29:$Z$29)*($L20769:$AE20769))*Calcs!$G20769","v":883.42657766850061},null,{"$f":"SUMPRODUCT(($L20769:$AE20769)*(Misc_calcs!$G$29:$Z$29))*$F20769*Assumptions!$G$37*(1+Assumptions!$G$83)","v":213.10449555710338},null,{"$f":"Assumptions!$G$86*$F20769","v":6.215198040000001E-4},null,{"$f":"($F20769*Assumptions!$G$37)","v":18638.315999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20769))*(Misc_calcs!$G$29:$Z$29))","v":10560.884732416411},null,{"$f":"SUMPRODUCT(($AG20769:$AZ20769)*(Misc_calcs!$G$29:$Z$29))*$BF20769*$G20769","v":832.23684064721715},null,{"$f":"SUMPRODUCT($BF20769*(Misc_calcs!$G$29:$Z$29))*$F20769*Assumptions!$G$37*(1+Assumptions!$G$83)","v":200.99283961254301},null,1096.5310732256039,null,1033.2296802597602,null,63.301392965843661,null,-10497.583339450568,null,false]
[null,50469080,"HGS23","HGS","22kV",46.823999999999998,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20814, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.759013788407287E-4,2.8203424932321856E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20814,Demand!$B$9:$B$428,0))*$I20814*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG20814:$AZ20814)*(Misc_calcs!$G$29:$Z$29)*($L20814:$AE20814))*Calcs!$G20814","v":149.7487210687151},null,{"$f":"SUMPRODUCT(($L20814:$AE20814)*(Misc_calcs!$G$29:$Z$29))*$F20814*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.638672982001815},null,{"$f":"Assumptions!$G$86*$F20814","v":2.7590105520000001E-4},null,{"$f":"($F20814*Assumptions!$G$37)","v":8273.8007999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20814))*(Misc_calcs!$G$29:$Z$29))","v":4688.1197071545885},null,{"$f":"SUMPRODUCT(($AG20814:$AZ20814)*(Misc_calcs!$G$29:$Z$29))*$BF20814*$G20814","v":149.62760970931956},null,{"$f":"SUMPRODUCT($BF20814*(Misc_calcs!$G$29:$Z$29))*$F20814*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.607494072617079},null,189.38739405071692,null,189.23510378193663,null,0.15229026878029117,null,-4687.9674168858082,null,false]
[null,50474370,"MC34","MC","22kV",33.164999999999999,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20859, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9541835873169245E-4,1.9541835873169245E-4,1.9541835873169245E-4,1.9541835873169245E-4,1.9541835873169245E-4,1.9931121567016269E-4,2.280825841338858E-4,2.616196970835681E-4,3.0076029175992933E-4,3.4649464568245713E-4,3.9999396577516266E-4,4.6264413553465859E-4,5.3608584077333176E-4,6.222622900147757E-4,7.2347597877829594E-4,8.4245622501847792E-4,9.8243953454008222E-4,1.1472652506159162E-3,1.3414894136194941E-3,1.5705203189509036E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.6074999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.589},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5809999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5705},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5667499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.56975},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5764999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20859,Demand!$B$9:$B$428,0))*$I20859*Assumptions!$G$45*Assumptions!$G$48","v":1.5699999999999996},null,{"$f":"SUMPRODUCT(($AG20859:$AZ20859)*(Misc_calcs!$G$29:$Z$29)*($L20859:$AE20859))*Calcs!$G20859","v":533.9959577801186},null,{"$f":"SUMPRODUCT(($L20859:$AE20859)*(Misc_calcs!$G$29:$Z$29))*$F20859*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.405287982294624},null,{"$f":"Assumptions!$G$86*$F20859","v":1.9541812950000002E-4},null,{"$f":"($F20859*Assumptions!$G$37)","v":5860.2554999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20859))*(Misc_calcs!$G$29:$Z$29))","v":3320.5512149278552},null,{"$f":"SUMPRODUCT(($AG20859:$AZ20859)*(Misc_calcs!$G$29:$Z$29))*$BF20859*$G20859","v":219.70283369308257},null,{"$f":"SUMPRODUCT($BF20859*(Misc_calcs!$G$29:$Z$29))*$F20859*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.870113458569943},null,582.40124576241328,null,239.5729471516525,null,342.82829861076078,null,-2977.7229163170946,null,false]
[null,50483373,"FSH34","FSH","22kV",57.097999999999999,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20927, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.305086467767759E-3,1.4469866835208076E-3,1.6053920134837705E-3,1.7822876752485442E-3,1.979902558374989E-3,2.2007395195964728E-3,2.4476094760364081E-3,2.7236697751860956E-3,3.0324673809591944E-3,3.3779874833832126E-3,3.7647082163887674E-3,4.1976622548125595E-3,4.6825061593791899E-3,5.2255984484665344E-3,5.8340874994643943E-3,6.516010522280194E-3,7.2804050050296297E-3,8.1374342094286296E-3,9.0985284934169477E-3,1.0176544463958381E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.1772499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.2068750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.2428749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.274375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.2995000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.3231250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.3617499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4135},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20927,Demand!$B$9:$B$428,0))*$I20927*Assumptions!$G$45*Assumptions!$G$48","v":2.4438749999999998},null,{"$f":"SUMPRODUCT(($AG20927:$AZ20927)*(Misc_calcs!$G$29:$Z$29)*($L20927:$AE20927))*Calcs!$G20927","v":5103.8866271059287},null,{"$f":"SUMPRODUCT(($L20927:$AE20927)*(Misc_calcs!$G$29:$Z$29))*$F20927*Assumptions!$G$37*(1+Assumptions!$G$83)","v":674.80136948287861},null,{"$f":"Assumptions!$G$86*$F20927","v":3.364385454E-4},null,{"$f":"($F20927*Assumptions!$G$37)","v":10089.2166},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20927))*(Misc_calcs!$G$29:$Z$29))","v":5716.774710385971},null,{"$f":"SUMPRODUCT(($AG20927:$AZ20927)*(Misc_calcs!$G$29:$Z$29))*$BF20927*$G20927","v":437.32296478449888},null,{"$f":"SUMPRODUCT($BF20927*(Misc_calcs!$G$29:$Z$29))*$F20927*Assumptions!$G$37*(1+Assumptions!$G$83)","v":58.895503129358261},null,{"$f":"BB20927+BD20927","v":5778.6879965888074},null,{"$f":"BL20927+BN20927","v":496.21846791385713},null,{"$f":"BP20927-BR20927","v":5282.4695286749502},null,{"$f":"BT20927-BJ20927","v":-434.30518171102085},null,{"$f":"BV20927>0","v":false}]
[null,50489908,"FTN25","FTN","22kV",31.494,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C20964, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8557231388198169E-4,1.8557231388198169E-4,1.8557231388198169E-4,1.8557231388198169E-4,1.8557231388198169E-4,1.8557231388198169E-4,1.9131340183246539E-4,2.1372960993448824E-4,2.3915229369180147E-4,2.6800895301752316E-4,3.007900272675078E-4,3.3805836460148352E-4,3.8046013605706964E-4,4.2873741677716356E-4,4.8374269128689308E-4,5.4645557953033968E-4,6.1800212638507242E-4,6.9967705054009154E-4,7.9296941006693096E-4,8.995922130257656E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.2149999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.2359999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.2787500000000005},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.2997500000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.3147499999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.3323750000000008},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.3732499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4298749999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C20964,Demand!$B$9:$B$428,0))*$I20964*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},null,{"$f":"SUMPRODUCT(($AG20964:$AZ20964)*(Misc_calcs!$G$29:$Z$29)*($L20964:$AE20964))*Calcs!$G20964","v":843.74344613233495},null,{"$f":"SUMPRODUCT(($L20964:$AE20964)*(Misc_calcs!$G$29:$Z$29))*$F20964*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.572089967048292},null,{"$f":"Assumptions!$G$86*$F20964","v":1.8557209620000001E-4},null,{"$f":"($F20964*Assumptions!$G$37)","v":5564.9897999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH20964))*(Misc_calcs!$G$29:$Z$29))","v":3153.2470967266058},null,{"$f":"SUMPRODUCT(($AG20964:$AZ20964)*(Misc_calcs!$G$29:$Z$29))*$BF20964*$G20964","v":460.73879512066713},null,{"$f":"SUMPRODUCT($BF20964*(Misc_calcs!$G$29:$Z$29))*$F20964*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.918266432915235},null,876.31553609938328,null,478.65706155358237,null,397.65847454580091,null,-2755.588622180805,null,false]
[null,50493463,"SS23","SS","22kV",30.335000000000004,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21025, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5896416840790332E-4,4.0215038680952895E-4,4.5104696728989643E-4,5.0644299325385261E-4,5.6923950262712376E-4,6.404656369308942E-4,7.2129714484310678E-4,8.1307758593445324E-4,9.1734263125527009E-4,1.035847915981243E-3,1.1706009665191572E-3,1.3238978016131264E-3,1.4983648955516323E-3,1.6970072932500891E-3,1.9232637837178447E-3,2.181070172446611E-3,2.474931847145331E-3,2.8100070079413553E-3,3.1922021360542606E-3,3.6282815079143691E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.5625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.5774999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.6108749999999992},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.63225},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.63225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.6408749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.6686249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7136250000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21025,Demand!$B$9:$B$428,0))*$I21025*Assumptions!$G$45*Assumptions!$G$48","v":3.7218750000000003},null,{"$f":"SUMPRODUCT(($AG21025:$AZ21025)*(Misc_calcs!$G$29:$Z$29)*($L21025:$AE21025))*Calcs!$G21025","v":2903.1177564867194},null,{"$f":"SUMPRODUCT(($L21025:$AE21025)*(Misc_calcs!$G$29:$Z$29))*$F21025*Assumptions!$G$37*(1+Assumptions!$G$83)","v":115.3573895550357},null,{"$f":"Assumptions!$G$86*$F21025","v":1.7874292050000003E-4},null,{"$f":"($F21025*Assumptions!$G$37)","v":5360.1945000000005},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21025))*(Misc_calcs!$G$29:$Z$29))","v":3037.2055210262783},null,{"$f":"SUMPRODUCT(($AG21025:$AZ21025)*(Misc_calcs!$G$29:$Z$29))*$BF21025*$G21025","v":415.15648983001853},null,{"$f":"SUMPRODUCT($BF21025*(Misc_calcs!$G$29:$Z$29))*$F21025*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.623724859580317},null,3018.4751460417551,null,431.78021468959884,null,2586.6949313521563,null,-450.510589674122,null,false]
[null,50498073,"FTN24","FTN","22kV",128.13,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21130, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.8849251230154476E-3,3.190218556145227E-3,3.5300873607016902E-3,3.9085814044364682E-3,4.3302346904834678E-3,4.8001239837420469E-3,5.3239345962862606E-3,5.9080342108226679E-3,6.5595557295413066E-3,7.2864902574066972E-3,8.0977914656737322E-3,9.0034927350475906E-3,1.0014838650527828E-2,1.1144432613934455E-2,1.2406402558049368E-2,1.3816586991186978E-2,1.5392743876170425E-2,1.7154785156881344E-2,1.9125040092987711E-2,2.1328550953869006E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.5803750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.6040000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.6324999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.661375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.6763750000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.69625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7273749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21130,Demand!$B$9:$B$428,0))*$I21130*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},null,{"$f":"SUMPRODUCT(($AG21130:$AZ21130)*(Misc_calcs!$G$29:$Z$29)*($L21130:$AE21130))*Calcs!$G21130","v":12918.367402930808},null,{"$f":"SUMPRODUCT(($L21130:$AE21130)*(Misc_calcs!$G$29:$Z$29))*$F21130*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3239.4698167187826},null,{"$f":"Assumptions!$G$86*$F21130","v":7.5498039899999996E-4},null,{"$f":"($F21130*Assumptions!$G$37)","v":22640.570999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21130))*(Misc_calcs!$G$29:$Z$29))","v":12828.651505162254},null,{"$f":"SUMPRODUCT(($AG21130:$AZ21130)*(Misc_calcs!$G$29:$Z$29))*$BF21130*$G21130","v":1167.977722773034},null,{"$f":"SUMPRODUCT($BF21130*(Misc_calcs!$G$29:$Z$29))*$F21130*Assumptions!$G$37*(1+Assumptions!$G$83)","v":296.58009227560603},null,16157.837219649591,null,1464.5578150486399,null,14693.279404600951,null,1864.6278994386976,null,true]
[null,50501532,"SS13","SS","22kV",40.226999999999997,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21175, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5259594176709078E-4,3.8722859275219562E-4,4.256568535908774E-4,4.6831782746245781E-4,5.1570046872441888E-4,5.6835184914005138E-4,6.2688419054991609E-4,6.9198275847802112E-4,7.6441472287394141E-4,8.4503910535868609E-4,9.3481794714653644E-4,1.0348288484614185E-3,1.1462790489843912E-3,1.2705212399167676E-3,1.409071321911926E-3,1.5636283497448117E-3,1.7360969345192583E-3,1.9286124078731516E-3,2.1435690904954476E-3,2.383652049840577E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.6747499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.6980000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.7291249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.7564999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.780125},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.8075000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.840875},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.8832499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21175,Demand!$B$9:$B$428,0))*$I21175*Assumptions!$G$45*Assumptions!$G$48","v":1.91475},null,{"$f":"SUMPRODUCT(($AG21175:$AZ21175)*(Misc_calcs!$G$29:$Z$29)*($L21175:$AE21175))*Calcs!$G21175","v":1126.6806215797305},null,{"$f":"SUMPRODUCT(($L21175:$AE21175)*(Misc_calcs!$G$29:$Z$29))*$F21175*Assumptions!$G$37*(1+Assumptions!$G$83)","v":116.91733069486486},null,{"$f":"Assumptions!$G$86*$F21175","v":2.3702955210000001E-4},null,{"$f":"($F21175*Assumptions!$G$37)","v":7108.1108999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21175))*(Misc_calcs!$G$29:$Z$29))","v":4027.6138616886133},null,{"$f":"SUMPRODUCT(($AG21175:$AZ21175)*(Misc_calcs!$G$29:$Z$29))*$BF21175*$G21175","v":276.01497928466387},null,{"$f":"SUMPRODUCT($BF21175*(Misc_calcs!$G$29:$Z$29))*$F21175*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.23315132299701},null,1243.5979522745954,null,305.24813060766087,null,938.34982166693453,null,-3089.2640400216787,null,false]
[null,50507844,"HGS33","HGS","22kV",130.44999999999999,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21199, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,3.673180628137923E-3,4.1121404944542781E-3,4.6068739193936593E-3,5.1646903052429537E-3,5.7938751427882851E-3,6.5038219147184866E-3,7.3051819615145511E-3,8.210034768301162E-3,9.2320814687366012E-3,1.0386864746078578E-2,1.1692018748487409E-2,1.3167553132702507E-2,1.4836175915743124E-2,1.6723660457675989E-2,1.8859262630498273E-2,2.1276195061021557E-2,2.3524303240039381E-2,2.3524303240039381E-2,2.3524303240039381E-2,2.3524303240039381E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21199,Demand!$B$9:$B$428,0))*$I21199*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG21199:$AZ21199)*(Misc_calcs!$G$29:$Z$29)*($L21199:$AE21199))*Calcs!$G21199","v":11224.000379427238},null,{"$f":"SUMPRODUCT(($L21199:$AE21199)*(Misc_calcs!$G$29:$Z$29))*$F21199*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4565.1010585863251},null,{"$f":"Assumptions!$G$86*$F21199","v":7.6865053499999998E-4},null,{"$f":"($F21199*Assumptions!$G$37)","v":23050.514999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21199))*(Misc_calcs!$G$29:$Z$29))","v":13060.934900869555},null,{"$f":"SUMPRODUCT(($AG21199:$AZ21199)*(Misc_calcs!$G$29:$Z$29))*$BF21199*$G21199","v":759.77198496841697},null,{"$f":"SUMPRODUCT($BF21199*(Misc_calcs!$G$29:$Z$29))*$F21199*Assumptions!$G$37*(1+Assumptions!$G$83)","v":307.41744627415943},null,15789.101438013564,null,1067.1894312425763,null,14721.912006770988,null,1660.9771059014329,null,true]
[null,50515369,"BW34","BW","11kV",206.23,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21280, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.2151704544319897E-3,1.3267937372376587E-3,1.4544105358841874E-3,1.5960009003212665E-3,1.7531837780689289E-3,1.9277721187326788E-3,2.12179661715358E-3,2.3375324022890886E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.3717499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.3931249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.417875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.4441250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.4602499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.4790000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5074999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5465},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21280,Demand!$B$9:$B$428,0))*$I21280*Assumptions!$G$45*Assumptions!$G$48","v":1.5727500000000001},null,{"$f":"SUMPRODUCT(($AG21280:$AZ21280)*(Misc_calcs!$G$29:$Z$29)*($L21280:$AE21280))*Calcs!$G21280","v":1270.1472965680553},null,{"$f":"SUMPRODUCT(($L21280:$AE21280)*(Misc_calcs!$G$29:$Z$29))*$F21280*Assumptions!$G$37*(1+Assumptions!$G$83)","v":863.9929572981589},null,{"$f":"Assumptions!$G$86*$F21280","v":1.215169029E-3},null,{"$f":"($F21280*Assumptions!$G$37)","v":36440.840999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21280))*(Misc_calcs!$G$29:$Z$29))","v":20648.191679619224},null,{"$f":"SUMPRODUCT(($AG21280:$AZ21280)*(Misc_calcs!$G$29:$Z$29))*$BF21280*$G21280","v":1124.5467371465543},null,{"$f":"SUMPRODUCT($BF21280*(Misc_calcs!$G$29:$Z$29))*$F21280*Assumptions!$G$37*(1+Assumptions!$G$83)","v":768.32334161164738},null,2134.1402538662142,null,1892.8700787582015,null,241.27017510801261,null,-20406.921504511211,null,false]
[null,50528085,"DSH32","DSH","22kV",70.698999999999998,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21325, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.1658020636128223E-4,4.1658020636128223E-4,4.1658020636128223E-4,4.1658020636128223E-4,4.5741032651131397E-4,5.1347234952552685E-4,5.7736545150361871E-4,6.5024769289248727E-4,7.3345429617675264E-4,8.2852532703701302E-4,9.372377598561995E-4,1.0616426282081439E-3,1.2041080735835496E-3,1.3673692364022968E-3,1.5545860852672565E-3,1.7694104568496101E-3,2.0160637837289049E-3,2.2994272255558246E-3,2.6251461954230229E-3,2.9997515945495473E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":4.8480000000000008},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":4.8877499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":4.9672499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.036999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.0669999999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.0992499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21325,Demand!$B$9:$B$428,0))*$I21325*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},null,{"$f":"SUMPRODUCT(($AG21325:$AZ21325)*(Misc_calcs!$G$29:$Z$29)*($L21325:$AE21325))*Calcs!$G21325","v":5010.6897231186385},null,{"$f":"SUMPRODUCT(($L21325:$AE21325)*(Misc_calcs!$G$29:$Z$29))*$F21325*Assumptions!$G$37*(1+Assumptions!$G$83)","v":221.87245610860916},null,{"$f":"Assumptions!$G$86*$F21325","v":4.165797177E-4},null,{"$f":"($F21325*Assumptions!$G$37)","v":12492.513299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21325))*(Misc_calcs!$G$29:$Z$29))","v":7078.5361177200211},null,{"$f":"SUMPRODUCT(($AG21325:$AZ21325)*(Misc_calcs!$G$29:$Z$29))*$BF21325*$G21325","v":2006.3452635528479},null,{"$f":"SUMPRODUCT($BF21325*(Misc_calcs!$G$29:$Z$29))*$F21325*Assumptions!$G$37*(1+Assumptions!$G$83)","v":90.295661846148803},null,5232.5621792272477,null,2096.6409253989968,null,3135.9212538282509,null,-3942.6148638917703,null,false]
[null,50529882,"DN25","DN","22kV",21.01,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21386, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2379736821808711E-4,1.2379736821808711E-4,1.3365985755429681E-4,1.4461300262022888E-4,1.5658792216847626E-4,1.6968546152639906E-4,1.8401676062097764E-4,1.9970432733237983E-4,2.1688322430330007E-4,2.3570238130543012E-4,2.5632604656291734E-4,2.789353918710622E-4,3.0373028794189211E-4,3.3093126817337524E-4,3.6078170099446567E-4,3.9355019310446243E-4,4.2953324832509482E-4,4.690582094426136E-4,5.1248651336290398E-4,5.6021729316633041E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.1062499999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0604999999999993},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.05},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0447499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0297499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0199999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0297499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0567499999999992},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21386,Demand!$B$9:$B$428,0))*$I21386*Assumptions!$G$45*Assumptions!$G$48","v":4.0649999999999995},null,{"$f":"SUMPRODUCT(($AG21386:$AZ21386)*(Misc_calcs!$G$29:$Z$29)*($L21386:$AE21386))*Calcs!$G21386","v":696.51265156080649},null,{"$f":"SUMPRODUCT(($L21386:$AE21386)*(Misc_calcs!$G$29:$Z$29))*$F21386*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.385262483245597},null,{"$f":"Assumptions!$G$86*$F21386","v":1.2379722300000001E-4},null,{"$f":"($F21386*Assumptions!$G$37)","v":3712.4670000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21386))*(Misc_calcs!$G$29:$Z$29))","v":2103.5664412975807},null,{"$f":"SUMPRODUCT(($AG21386:$AZ21386)*(Misc_calcs!$G$29:$Z$29))*$BF21386*$G21386","v":338.80883130893648},null,{"$f":"SUMPRODUCT($BF21386*(Misc_calcs!$G$29:$Z$29))*$F21386*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.9742977658098697},null,712.89791404405207,null,346.78312907474634,null,366.11478496930573,null,-1737.451656328275,null,false]
[null,50590974,"STO13","STO","22kV",12.193,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21491, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4261418457098764E-4,1.7058341435655067E-4,2.0460435103228689E-4,2.4604757123602625E-4,2.9660256845068125E-4,3.5835321715726261E-4,4.3387128610237167E-4,5.2633234755135815E-4,6.3965948098739216E-4,7.7870147644522737E-4,9.4945386655558559E-4,1.1593331345347772E-3,1.4175169536676877E-3,1.7353664315260977E-3,2.1269502074930252E-3,2.1987875002361071E-3,2.1987875002361071E-3,2.1987875002361071E-3,2.1987875002361071E-3,2.1987875002361071E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.5787500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.6211249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.6638749999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.6916250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.6968749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.7414999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8502499999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21491,Demand!$B$9:$B$428,0))*$I21491*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},null,{"$f":"SUMPRODUCT(($AG21491:$AZ21491)*(Misc_calcs!$G$29:$Z$29)*($L21491:$AE21491))*Calcs!$G21491","v":2134.2079673280277},null,{"$f":"SUMPRODUCT(($L21491:$AE21491)*(Misc_calcs!$G$29:$Z$29))*$F21491*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.746817005237986},null,{"$f":"Assumptions!$G$86*$F21491","v":7.1844813900000007E-5},null,{"$f":"($F21491*Assumptions!$G$37)","v":2154.5030999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21491))*(Misc_calcs!$G$29:$Z$29))","v":1220.7894154565158},null,{"$f":"SUMPRODUCT(($AG21491:$AZ21491)*(Misc_calcs!$G$29:$Z$29))*$BF21491*$G21491","v":157.66894866814332},null,{"$f":"SUMPRODUCT($BF21491*(Misc_calcs!$G$29:$Z$29))*$F21491*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.6857246875376339},null,2169.9547843332657,null,160.35467335568094,null,2009.6001109775848,null,788.81069552106896,null,true]
[null,50590978,"STO13","STO","22kV",151.62,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21492, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1981946628740357E-3,3.4967201537003906E-3,3.8251200239130386E-3,4.186488493257496E-3,4.5842470088500904E-3,5.0221793105048188E-3,5.5044702859917737E-3,6.0357490281680599E-3,6.621136550864379E-3,7.2662986702680052E-3,7.9775046138541496E-3,8.7616919802799113E-3,9.6265387417316366E-3,1.0580543055742731E-2,1.1633111737291743E-2,1.2794658334955227E-2,1.407671185803276E-2,1.5492037315996923E-2,1.7054769358588198E-2,1.8780560445747413E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.5787500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.6211249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.6638749999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.6916250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.6968749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.7414999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8502499999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21492,Demand!$B$9:$B$428,0))*$I21492*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},null,{"$f":"SUMPRODUCT(($AG21492:$AZ21492)*(Misc_calcs!$G$29:$Z$29)*($L21492:$AE21492))*Calcs!$G21492","v":17655.96291293269},null,{"$f":"SUMPRODUCT(($L21492:$AE21492)*(Misc_calcs!$G$29:$Z$29))*$F21492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3698.7866923130291},null,{"$f":"Assumptions!$G$86*$F21492","v":8.9339052600000005E-4},null,{"$f":"($F21492*Assumptions!$G$37)","v":26791.254000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21492))*(Misc_calcs!$G$29:$Z$29))","v":15180.520886698676},null,{"$f":"SUMPRODUCT(($AG21492:$AZ21492)*(Misc_calcs!$G$29:$Z$29))*$BF21492*$G21492","v":1960.6139585880333},null,{"$f":"SUMPRODUCT($BF21492*(Misc_calcs!$G$29:$Z$29))*$F21492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":415.29177351000158},null,21354.749605245717,null,2375.9057320980346,null,18978.843873147682,null,3798.3229864490058,null,true]
[null,50643448,"OE06","OE","11kV",27.681999999999999,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21576, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.6311083993398792E-4,1.7487554539585772E-4,1.952237426870294E-4,2.1827410642627609E-4,2.4440668939407245E-4,2.740568576082449E-4,3.07723514101243E-4,3.4597856229179151E-4,3.894777974877997E-4,4.3897344390349382E-4,4.9532858785048743E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":2.95275},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":2.97525},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":2.9977499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.0127499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.0225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.06975},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.0922499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21576,Demand!$B$9:$B$428,0))*$I21576*Assumptions!$G$45*Assumptions!$G$48","v":3.1147500000000004},null,{"$f":"SUMPRODUCT(($AG21576:$AZ21576)*(Misc_calcs!$G$29:$Z$29)*($L21576:$AE21576))*Calcs!$G21576","v":418.71859103454125},null,{"$f":"SUMPRODUCT(($L21576:$AE21576)*(Misc_calcs!$G$29:$Z$29))*$F21576*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.612283238210047},null,{"$f":"Assumptions!$G$86*$F21576","v":1.6311064859999999E-4},null,{"$f":"($F21576*Assumptions!$G$37)","v":4891.4093999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21576))*(Misc_calcs!$G$29:$Z$29))","v":2771.5814482627143},null,{"$f":"SUMPRODUCT(($AG21576:$AZ21576)*(Misc_calcs!$G$29:$Z$29))*$BF21576*$G21576","v":310.20239706316875},null,{"$f":"SUMPRODUCT($BF21576*(Misc_calcs!$G$29:$Z$29))*$F21576*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.843161076418271},null,437.33087427275132,null,324.045558139587,null,113.28531613316432,null,-2658.2961321295497,null,false]
[null,50662497,"STO14","STO","22kV",87.734999999999999,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21641, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H21641+1)","v":0.5},null,null,1.8961296276196866E-3,2.081885956542592E-3,2.2871393256777856E-3,2.5140071804283601E-3,2.7648417289097352E-3,3.0422563129887171E-3,3.3491547668820839E-3,3.6887641036692743E-3,4.0646709089913677E-3,4.4808618645870227E-3,4.9417688726673976E-3,5.4523193060274167E-3,6.0179919688667129E-3,6.6448794202596771E-3,7.3397573868621436E-3,8.1101620746541203E-3,8.9644762822779899E-3,9.9120253219361354E-3,1.0963183869084278E-2,1.212949499066095E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.6023750000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.5888749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.6829999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.7640000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.8029999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.8626249999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":4.9496249999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.0714999999999986},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21641,Demand!$B$9:$B$428,0))*$I21641*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},null,{"$f":"SUMPRODUCT(($AG21641:$AZ21641)*(Misc_calcs!$G$29:$Z$29)*($L21641:$AE21641))*Calcs!$G21641","v":11508.638303139645},null,{"$f":"SUMPRODUCT(($L21641:$AE21641)*(Misc_calcs!$G$29:$Z$29))*$F21641*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1335.3989258148044},null,{"$f":"Assumptions!$G$86*$F21641","v":5.1696094050000005E-4},null,{"$f":"($F21641*Assumptions!$G$37)","v":15502.7745},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21641))*(Misc_calcs!$G$29:$Z$29))","v":8784.2171217155264},null,{"$f":"SUMPRODUCT(($AG21641:$AZ21641)*(Misc_calcs!$G$29:$Z$29))*$BF21641*$G21641","v":1176.8647459427968},null,{"$f":"SUMPRODUCT($BF21641*(Misc_calcs!$G$29:$Z$29))*$F21641*Assumptions!$G$37*(1+Assumptions!$G$83)","v":139.05483834038102},null,12844.03722895445,null,1315.9195842831778,null,11528.117644671273,null,2743.9005229557461,null,true]
[null,50688758,"STO23","STO","22kV",85.191999999999993,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21702, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0849165926007064E-3,2.2903832778500902E-3,2.5174566812730071E-3,2.7684839309827999E-3,3.0460721942546752E-3,3.353117849276244E-3,3.692838956108016E-3,4.0688114019759615E-3,4.4850091388201306E-3,4.9458489787201293E-3,5.4562404659707691E-3,6.0216414038145073E-3,6.6481196798478387E-3,7.3424221076831726E-3,8.1120510844315437E-3,8.9653499549393577E-3,9.9115980755401668E-3,1.0961116683568431E-2,1.2125386805363268E-2,1.3417180576455742E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":2.9808750000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.0131250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.05775},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.1016249999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.1229999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.1492499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.198375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.2632500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21702,Demand!$B$9:$B$428,0))*$I21702*Assumptions!$G$45*Assumptions!$G$48","v":3.3153749999999995},null,{"$f":"SUMPRODUCT(($AG21702:$AZ21702)*(Misc_calcs!$G$29:$Z$29)*($L21702:$AE21702))*Calcs!$G21702","v":8205.0821610874682},null,{"$f":"SUMPRODUCT(($L21702:$AE21702)*(Misc_calcs!$G$29:$Z$29))*$F21702*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1431.8472953540777},null,{"$f":"Assumptions!$G$86*$F21702","v":5.0197682159999995E-4},null,{"$f":"($F21702*Assumptions!$G$37)","v":15053.426399999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21702))*(Misc_calcs!$G$29:$Z$29))","v":8529.6064858173941},null,{"$f":"SUMPRODUCT(($AG21702:$AZ21702)*(Misc_calcs!$G$29:$Z$29))*$BF21702*$G21702","v":739.22546235510777},null,{"$f":"SUMPRODUCT($BF21702*(Misc_calcs!$G$29:$Z$29))*$F21702*Assumptions!$G$37*(1+Assumptions!$G$83)","v":131.11065037945747},null,9636.9294564415468,null,870.33611273456518,null,8766.5933437069816,null,236.98685788958755,null,true]
[null,50749021,"STO14","STO","22kV",97.340999999999994,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21747, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.2984622326350764E-3,2.5628786375197451E-3,2.8598081293250044E-3,3.193383381400133E-3,3.568273008505189E-3,3.9897519568821808E-3,4.4637812156030424E-3,4.9970980902134627E-3,5.5973184455050916E-3,6.2730525122674796E-3,7.0340360660749281E-3,7.8912790279296111E-3,8.8572338107430898E-3,9.9459860465403969E-3,1.1173470681843673E-2,1.2557716828529186E-2,1.4119125210894357E-2,1.5880782563917291E-2,1.7553692615474691E-2,1.7553692615474691E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.6023750000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.5888749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.6829999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.7640000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.8029999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.8626249999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":4.9496249999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.0714999999999986},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21747,Demand!$B$9:$B$428,0))*$I21747*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},null,{"$f":"SUMPRODUCT(($AG21747:$AZ21747)*(Misc_calcs!$G$29:$Z$29)*($L21747:$AE21747))*Calcs!$G21747","v":16707.132959827424},null,{"$f":"SUMPRODUCT(($L21747:$AE21747)*(Misc_calcs!$G$29:$Z$29))*$F21747*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2146.2706141295766},null,{"$f":"Assumptions!$G$86*$F21747","v":5.7356237429999997E-4},null,{"$f":"($F21747*Assumptions!$G$37)","v":17200.154699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21747))*(Misc_calcs!$G$29:$Z$29))","v":9745.9905265277375},null,{"$f":"SUMPRODUCT(($AG21747:$AZ21747)*(Misc_calcs!$G$29:$Z$29))*$BF21747*$G21747","v":1305.7182565090075},null,{"$f":"SUMPRODUCT($BF21747*(Misc_calcs!$G$29:$Z$29))*$F21747*Assumptions!$G$37*(1+Assumptions!$G$83)","v":171.17169479192935},null,18853.403573957003,null,1476.8899513009369,null,17376.513622656064,null,7630.5230961283269,null,true]
[null,50954478,"DVY24","DVY","22kV",206.3,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21792, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,1.2155829159158195E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.161249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.1935000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.23325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.2707499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.2932499999999987},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.3127499999999976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.36},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4222499999999982},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21792,Demand!$B$9:$B$428,0))*$I21792*Assumptions!$G$45*Assumptions!$G$48","v":9.4747500000000002},null,{"$f":"SUMPRODUCT(($AG21792:$AZ21792)*(Misc_calcs!$G$29:$Z$29)*($L21792:$AE21792))*Calcs!$G21792","v":8991.5959478190762},null,{"$f":"SUMPRODUCT(($L21792:$AE21792)*(Misc_calcs!$G$29:$Z$29))*$F21792*Assumptions!$G$37*(1+Assumptions!$G$83)","v":768.84591115897308},null,{"$f":"Assumptions!$G$86*$F21792","v":1.2155814900000001E-3},null,{"$f":"($F21792*Assumptions!$G$37)","v":36453.21},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21792))*(Misc_calcs!$G$29:$Z$29))","v":20655.20023035178},null,{"$f":"SUMPRODUCT(($AG21792:$AZ21792)*(Misc_calcs!$G$29:$Z$29))*$BF21792*$G21792","v":8991.5854004029043},null,{"$f":"SUMPRODUCT($BF21792*(Misc_calcs!$G$29:$Z$29))*$F21792*Assumptions!$G$37*(1+Assumptions!$G$83)","v":768.84500927927957},null,9760.4418589780489,null,9760.4304096821834,null,1.1449295865531894E-2,null,-20655.188781055913,null,false]
[null,50969511,"DVY21","DVY","22kV",79.176000000000002,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21907, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,4.6652929205308249E-4,5.0017867864541688E-4,5.5324731794457777E-4,6.1273804627763498E-4,6.7947376212998162E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":5.8155000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":5.8605},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":5.9077499999999992},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":5.9452499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":5.9699999999999989},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.0075000000000003},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.0674999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1297499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21907,Demand!$B$9:$B$428,0))*$I21907*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},null,{"$f":"SUMPRODUCT(($AG21907:$AZ21907)*(Misc_calcs!$G$29:$Z$29)*($L21907:$AE21907))*Calcs!$G21907","v":2316.7597209486453},null,{"$f":"SUMPRODUCT(($L21907:$AE21907)*(Misc_calcs!$G$29:$Z$29))*$F21907*Assumptions!$G$37*(1+Assumptions!$G$83)","v":117.49173450886053},null,{"$f":"Assumptions!$G$86*$F21907","v":4.6652874480000001E-4},null,{"$f":"($F21907*Assumptions!$G$37)","v":13990.3992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21907))*(Misc_calcs!$G$29:$Z$29))","v":7927.2716114315663},null,{"$f":"SUMPRODUCT(($AG21907:$AZ21907)*(Misc_calcs!$G$29:$Z$29))*$BF21907*$G21907","v":2231.701390360432},null,{"$f":"SUMPRODUCT($BF21907*(Misc_calcs!$G$29:$Z$29))*$F21907*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113.24719613025921},null,2434.2514554575059,null,2344.948586490691,null,89.302868966814913,null,-7837.9687424647509,null,false]
[null,50983068,"DN21","DN","22kV",45,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C21957, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.6515381103350399E-4,2.8951034367305734E-4,3.1735670908591588E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.0939999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.0977499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.109},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.1127499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.1187499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.1273749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.1401249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C21957,Demand!$B$9:$B$428,0))*$I21957*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},null,{"$f":"SUMPRODUCT(($AG21957:$AZ21957)*(Misc_calcs!$G$29:$Z$29)*($L21957:$AE21957))*Calcs!$G21957","v":384.66562655608976},null,{"$f":"SUMPRODUCT(($L21957:$AE21957)*(Misc_calcs!$G$29:$Z$29))*$F21957*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.959528439769393},null,{"$f":"Assumptions!$G$86*$F21957","v":2.6515350000000002E-4},null,{"$f":"($F21957*Assumptions!$G$37)","v":7951.4999999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH21957))*(Misc_calcs!$G$29:$Z$29))","v":4505.4968994950568},null,{"$f":"SUMPRODUCT(($AG21957:$AZ21957)*(Misc_calcs!$G$29:$Z$29))*$BF21957*$G21957","v":380.70753725829809},null,{"$f":"SUMPRODUCT($BF21957*(Misc_calcs!$G$29:$Z$29))*$F21957*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36.581825285629229},null,421.62515499585913,null,417.28936254392733,null,4.335792451931809,null,-4501.1611070431254,null,false]
[null,77100764,"STO13","STO","22kV",216.92999999999998,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22018, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.7496672996250287E-3,5.2267864178772976E-3,5.7552372060670418E-3,6.3407331421762581E-3,6.9896368620861755E-3,7.709034882788653E-3,8.5068209998853533E-3,9.3917893719444104E-3,1.0373738422917512E-2,1.1463586826386088E-2,1.2673502983543097E-2,1.4017049572357689E-2,1.550934493036242E-2,1.7167243240234775E-2,1.9009535718374992E-2,2.1057175264870633E-2,2.3333527321780928E-2,2.586465000914423E-2,2.8679606968503659E-2,3.1810816746523869E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.5787500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.6211249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.6638749999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.6916250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.6968749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.7414999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8502499999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22018,Demand!$B$9:$B$428,0))*$I22018*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},null,{"$f":"SUMPRODUCT(($AG22018:$AZ22018)*(Misc_calcs!$G$29:$Z$29)*($L22018:$AE22018))*Calcs!$G22018","v":28386.901761849826},null,{"$f":"SUMPRODUCT(($L22018:$AE22018)*(Misc_calcs!$G$29:$Z$29))*$F22018*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8502.7452111066395},null,{"$f":"Assumptions!$G$86*$F22018","v":1.278216639E-3},null,{"$f":"($F22018*Assumptions!$G$37)","v":38331.530999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22018))*(Misc_calcs!$G$29:$Z$29))","v":21719.498720165837},null,{"$f":"SUMPRODUCT(($AG22018:$AZ22018)*(Misc_calcs!$G$29:$Z$29))*$BF22018*$G22018","v":2805.1443479521308},null,{"$f":"SUMPRODUCT($BF22018*(Misc_calcs!$G$29:$Z$29))*$F22018*Assumptions!$G$37*(1+Assumptions!$G$83)","v":850.11871322161028},null,36889.646972956463,null,3655.2630611737413,null,33234.383911782723,null,11514.885191616886,null,true]
[null,77679983,"DC08","DC","22kV",45.606000000000002,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22063, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.6872454902208856E-4,2.916913112070971E-4,3.1961970440274744E-4,3.505934406518664E-4,3.849639266557943E-4,4.2312451281145387E-4,4.6551560653620495E-4,5.1263041753461932E-4,5.6502141381249032E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22063,Demand!$B$9:$B$428,0))*$I22063*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG22063:$AZ22063)*(Misc_calcs!$G$29:$Z$29)*($L22063:$AE22063))*Calcs!$G22063","v":390.21306500891876},null,{"$f":"SUMPRODUCT(($L22063:$AE22063)*(Misc_calcs!$G$29:$Z$29))*$F22063*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43.769638408484923},null,{"$f":"Assumptions!$G$86*$F22063","v":2.687242338E-4},null,{"$f":"($F22063*Assumptions!$G$37)","v":8058.5801999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22063))*(Misc_calcs!$G$29:$Z$29))","v":4566.1709244082567},null,{"$f":"SUMPRODUCT(($AG22063:$AZ22063)*(Misc_calcs!$G$29:$Z$29))*$BF22063*$G22063","v":333.39756443467809},null,{"$f":"SUMPRODUCT($BF22063*(Misc_calcs!$G$29:$Z$29))*$F22063*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.573729934650864},null,433.98270341740368,null,370.97129436932897,null,63.011409048074711,null,-4503.159515360182,null,false]
[null,77681521,"BH11","BH","22kV",33.076000000000001,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22108, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,1.9489394341653729E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.0655000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.0696250000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.0774999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.085},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.0917499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.0992500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1116249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1356250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22108,Demand!$B$9:$B$428,0))*$I22108*Assumptions!$G$45*Assumptions!$G$48","v":2.1416249999999999},null,{"$f":"SUMPRODUCT(($AG22108:$AZ22108)*(Misc_calcs!$G$29:$Z$29)*($L22108:$AE22108))*Calcs!$G22108","v":317.95510606266168},null,{"$f":"SUMPRODUCT(($L22108:$AE22108)*(Misc_calcs!$G$29:$Z$29))*$F22108*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.76363477263293},null,{"$f":"Assumptions!$G$86*$F22108","v":1.9489371480000003E-4},null,{"$f":"($F22108*Assumptions!$G$37)","v":5844.5291999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22108))*(Misc_calcs!$G$29:$Z$29))","v":3311.6403432821885},null,{"$f":"SUMPRODUCT(($AG22108:$AZ22108)*(Misc_calcs!$G$29:$Z$29))*$BF22108*$G22108","v":317.95473309162895},null,{"$f":"SUMPRODUCT($BF22108*(Misc_calcs!$G$29:$Z$29))*$F22108*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.763611589286821},null,337.71874083529462,null,337.71834468091578,null,3.9615437884776838E-4,null,-3311.6399471278096,null,false]
[null,82406276,"DN04","DN","22kV",38.488999999999997,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22179, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,2.2678900073041188E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.7447500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.7672499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.7919999999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8069999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8069999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8219999999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8594999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8842500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22179,Demand!$B$9:$B$428,0))*$I22179*Assumptions!$G$45*Assumptions!$G$48","v":3.8744999999999994},null,{"$f":"SUMPRODUCT(($AG22179:$AZ22179)*(Misc_calcs!$G$29:$Z$29)*($L22179:$AE22179))*Calcs!$G22179","v":587.59398186732722},null,{"$f":"SUMPRODUCT(($L22179:$AE22179)*(Misc_calcs!$G$29:$Z$29))*$F22179*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.76172529355809},null,{"$f":"Assumptions!$G$86*$F22179","v":2.2678873469999999E-4},null,{"$f":"($F22179*Assumptions!$G$37)","v":6801.0062999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22179))*(Misc_calcs!$G$29:$Z$29))","v":3853.6015592147824},null,{"$f":"SUMPRODUCT(($AG22179:$AZ22179)*(Misc_calcs!$G$29:$Z$29))*$BF22179*$G22179","v":587.5932926016726},null,{"$f":"SUMPRODUCT($BF22179*(Misc_calcs!$G$29:$Z$29))*$F22179*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.761693901238441},null,614.35570716088534,null,614.35498650291106,null,7.2065797428422229E-4,null,-3853.600838556808,null,false]
[null,82599298,"HGS21","HGS","22kV",246.86,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22213, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,6.1641422932485011E-3,6.9408223133665507E-3,7.8219513183192067E-3,8.822040860144837E-3,9.9576587461344835E-3,1.1247724052036487E-2,1.2713844803165911E-2,1.4380704527066778E-2,1.6276504786467659E-2,1.8433471838711545E-2,2.0888436757013636E-2,2.3683499712026452E-2,2.6866790674752821E-2,3.0493340593059855E-2,3.462607914741065E-2,3.9336977545358962E-2,4.4516745863059579E-2,4.4516745863059579E-2,4.4516745863059579E-2,4.4516745863059579E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":2.9342499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":2.9449999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":2.9624999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":2.9739999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":2.9797499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":2.9874999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.01},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22213,Demand!$B$9:$B$428,0))*$I22213*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},null,{"$f":"SUMPRODUCT(($AG22213:$AZ22213)*(Misc_calcs!$G$29:$Z$29)*($L22213:$AE22213))*Calcs!$G22213","v":37513.707444461019},null,{"$f":"SUMPRODUCT(($L22213:$AE22213)*(Misc_calcs!$G$29:$Z$29))*$F22213*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15671.474946638362},null,{"$f":"Assumptions!$G$86*$F22213","v":1.4545731780000002E-3},null,{"$f":"($F22213*Assumptions!$G$37)","v":43620.161999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22213))*(Misc_calcs!$G$29:$Z$29))","v":24716.154769096651},null,{"$f":"SUMPRODUCT(($AG22213:$AZ22213)*(Misc_calcs!$G$29:$Z$29))*$BF22213*$G22213","v":2614.4296644558385},null,{"$f":"SUMPRODUCT($BF22213*(Misc_calcs!$G$29:$Z$29))*$F22213*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1100.8845910212226},null,53185.182391099384,null,3715.3142554770611,null,49469.868135622324,null,24753.713366525673,null,true]
[null,83026812,"BU14","BU","11kV",9.3704999999999998,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22274, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,5.5213861917543321E-5,6.0285703897519654E-5,6.6084245388657256E-5,7.2517705651265255E-5,7.9659645019613517E-5,8.7592438726589561E-5,9.6408355724373896E-5,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.83575},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8334999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8439999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8462499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8410000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8387500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8484999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22274,Demand!$B$9:$B$428,0))*$I22274*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},null,{"$f":"SUMPRODUCT(($AG22274:$AZ22274)*(Misc_calcs!$G$29:$Z$29)*($L22274:$AE22274))*Calcs!$G22274","v":82.808883025994447},null,{"$f":"SUMPRODUCT(($L22274:$AE22274)*(Misc_calcs!$G$29:$Z$29))*$F22274*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.7270079448452382},null,{"$f":"Assumptions!$G$86*$F22274","v":5.5213797150000002E-5},null,{"$f":"($F22274*Assumptions!$G$37)","v":1655.7673499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22274))*(Misc_calcs!$G$29:$Z$29))","v":938.19463770485368},null,{"$f":"SUMPRODUCT(($AG22274:$AZ22274)*(Misc_calcs!$G$29:$Z$29))*$BF22274*$G22274","v":76.035396928895224},null,{"$f":"SUMPRODUCT($BF22274*(Misc_calcs!$G$29:$Z$29))*$F22274*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.5862289566756755},null,84.535890970839688,null,77.621625885570893,null,6.914265085268795,null,-931.28037261958491,null,false]
[null,83168904,"DC01","DC","22kV",36.598999999999997,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22379, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,2.156525406670047E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.3127499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.3491249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.3611249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.3712499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.3862499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.421125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.469125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22379,Demand!$B$9:$B$428,0))*$I22379*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},null,{"$f":"SUMPRODUCT(($AG22379:$AZ22379)*(Misc_calcs!$G$29:$Z$29)*($L22379:$AE22379))*Calcs!$G22379","v":383.96582586434135},null,{"$f":"SUMPRODUCT(($L22379:$AE22379)*(Misc_calcs!$G$29:$Z$29))*$F22379*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.19798992897417},null,{"$f":"Assumptions!$G$86*$F22379","v":2.1565228769999999E-4},null,{"$f":"($F22379*Assumptions!$G$37)","v":6467.0432999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22379))*(Misc_calcs!$G$29:$Z$29))","v":3664.3706894359898},null,{"$f":"SUMPRODUCT(($AG22379:$AZ22379)*(Misc_calcs!$G$29:$Z$29))*$BF22379*$G22379","v":383.96537546072187},null,{"$f":"SUMPRODUCT($BF22379*(Misc_calcs!$G$29:$Z$29))*$F22379*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.197961543994271},null,408.16381579331551,null,408.16333700471614,null,4.7878859936645313E-4,null,-3664.3702106473902,null,false]
[null,83214156,"DC01","DC","22kV",27.417000000000002,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22424, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.6154937860234623E-4,1.7638900205520482E-4,1.9335486428907902E-4,2.1217842546723643E-4,2.3307491462597982E-4,2.5628535217618121E-4,2.8207970640789271E-4,3.107604416115984E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.3},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.3127499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.3491249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.3611249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.3712499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.3862499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.421125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.469125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22424,Demand!$B$9:$B$428,0))*$I22424*Assumptions!$G$45*Assumptions!$G$48","v":3.4889999999999999},null,{"$f":"SUMPRODUCT(($AG22424:$AZ22424)*(Misc_calcs!$G$29:$Z$29)*($L22424:$AE22424))*Calcs!$G22424","v":324.0654407635555},null,{"$f":"SUMPRODUCT(($L22424:$AE22424)*(Misc_calcs!$G$29:$Z$29))*$F22424*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15.270258287354519},null,{"$f":"Assumptions!$G$86*$F22424","v":1.6154918910000002E-4},null,{"$f":"($F22424*Assumptions!$G$37)","v":4844.5838999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22424))*(Misc_calcs!$G$29:$Z$29))","v":2745.0490776323545},null,{"$f":"SUMPRODUCT(($AG22424:$AZ22424)*(Misc_calcs!$G$29:$Z$29))*$BF22424*$G22424","v":287.63569220488574},null,{"$f":"SUMPRODUCT($BF22424*(Misc_calcs!$G$29:$Z$29))*$F22424*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.579388321986471},null,339.33569905091002,null,301.21508052687221,null,38.120618524037809,null,-2706.9284591083169,null,false]
[null,83236226,"DC03","DC","22kV",37.301000000000002,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22451, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.1978894011912741E-4,2.3400774262517278E-4,2.5713797498553214E-4,2.8287609648338004E-4,3.1153343868336276E-4,3.4345979018905742E-4,3.7904824938579884E-4,4.1874069802826959E-4,4.6303397582445109E-4,5.1248684657728173E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.7997499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.8177499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.8542499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.8867499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.9057499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.9397500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":2.9805000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0427499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22451,Demand!$B$9:$B$428,0))*$I22451*Assumptions!$G$45*Assumptions!$G$48","v":3.0742499999999993},null,{"$f":"SUMPRODUCT(($AG22451:$AZ22451)*(Misc_calcs!$G$29:$Z$29)*($L22451:$AE22451))*Calcs!$G22451","v":415.94921109253397},null,{"$f":"SUMPRODUCT(($L22451:$AE22451)*(Misc_calcs!$G$29:$Z$29))*$F22451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.508809489370666},null,{"$f":"Assumptions!$G$86*$F22451","v":2.1978868230000003E-4},null,{"$f":"($F22451*Assumptions!$G$37)","v":6591.0866999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22451))*(Misc_calcs!$G$29:$Z$29))","v":3734.6564410681117},null,{"$f":"SUMPRODUCT(($AG22451:$AZ22451)*(Misc_calcs!$G$29:$Z$29))*$BF22451*$G22451","v":340.96761903653032},null,{"$f":"SUMPRODUCT($BF22451*(Misc_calcs!$G$29:$Z$29))*$F22451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.135139132045058},null,446.45802058190463,null,366.10275816857541,null,80.355262413329228,null,-3654.3011786547822,null,false]
[null,84500224,"DC12","DC","22kV",23.678000000000001,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22529, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,1.3951804305891796E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.6665000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.6387499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.6162499999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5974999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5495000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5157499999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5104999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5299999999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22529,Demand!$B$9:$B$428,0))*$I22529*Assumptions!$G$45*Assumptions!$G$48","v":4.5262500000000001},null,{"$f":"SUMPRODUCT(($AG22529:$AZ22529)*(Misc_calcs!$G$29:$Z$29)*($L22529:$AE22529))*Calcs!$G22529","v":329.74850101891752},null,{"$f":"SUMPRODUCT(($L22529:$AE22529)*(Misc_calcs!$G$29:$Z$29))*$F22529*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.128167743800487},null,{"$f":"Assumptions!$G$86*$F22529","v":1.395178794E-4},null,{"$f":"($F22529*Assumptions!$G$37)","v":4183.9025999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22529))*(Misc_calcs!$G$29:$Z$29))","v":2370.6923463609764},null,{"$f":"SUMPRODUCT(($AG22529:$AZ22529)*(Misc_calcs!$G$29:$Z$29))*$BF22529*$G22529","v":329.74811421387278},null,{"$f":"SUMPRODUCT($BF22529*(Misc_calcs!$G$29:$Z$29))*$F22529*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.128155863150953},null,339.876668762718,null,339.87627007702372,null,3.9868569427881084E-4,null,-2370.6919476752823,null,false]
[null,84933172,"RWT24","RWTS","22kV",31.204000000000004,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22574, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.8386354487754357E-4,1.8386354487754357E-4,1.8386354487754357E-4,1.8386354487754357E-4,1.8386354487754357E-4,1.8386354487754357E-4,1.854112259176834E-4,2.0421327232484222E-4,2.2519937900474139E-4,2.4863855726505412E-4,2.7483413121714382E-4,3.0412821096262657E-4,3.3690675720222268E-4,3.7360531618904852E-4,4.1471551454484571E-4,4.6079241548243808E-4,5.1246285162404514E-4,5.7043486509216726E-4,6.3550840312652068E-4,7.0858743742953953E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.36625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.3523749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.3666249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.3962499999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.415},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.4412500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.48475},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.5469999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22574,Demand!$B$9:$B$428,0))*$I22574*Assumptions!$G$45*Assumptions!$G$48","v":2.577},null,{"$f":"SUMPRODUCT(($AG22574:$AZ22574)*(Misc_calcs!$G$29:$Z$29)*($L22574:$AE22574))*Calcs!$G22574","v":414.86434222182908},null,{"$f":"SUMPRODUCT(($L22574:$AE22574)*(Misc_calcs!$G$29:$Z$29))*$F22574*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.61055579042689},null,{"$f":"Assumptions!$G$86*$F22574","v":1.8386332920000004E-4},null,{"$f":"($F22574*Assumptions!$G$37)","v":5513.7468000000008},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22574))*(Misc_calcs!$G$29:$Z$29))","v":3124.2116722631945},null,{"$f":"SUMPRODUCT(($AG22574:$AZ22574)*(Misc_calcs!$G$29:$Z$29))*$BF22574*$G22574","v":252.05873986141492},null,{"$f":"SUMPRODUCT($BF22574*(Misc_calcs!$G$29:$Z$29))*$F22574*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.589799217256015},null,443.47489801225595,null,269.64853907867092,null,173.82635893358503,null,-2950.3853133296093,null,false]
[null,84970362,"NW14","NW","22kV",88.769000000000005,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22635, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.2305419225851381E-4,5.7110097105585872E-4,6.2603194908550396E-4,6.8697766532812166E-4,7.5463497452068432E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22635,Demand!$B$9:$B$428,0))*$I22635*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG22635:$AZ22635)*(Misc_calcs!$G$29:$Z$29)*($L22635:$AE22635))*Calcs!$G22635","v":817.53449175938749},null,{"$f":"SUMPRODUCT(($L22635:$AE22635)*(Misc_calcs!$G$29:$Z$29))*$F22635*Assumptions!$G$37*(1+Assumptions!$G$83)","v":147.78768058807083},null,{"$f":"Assumptions!$G$86*$F22635","v":5.2305357870000002E-4},null,{"$f":"($F22635*Assumptions!$G$37)","v":15685.4823},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22635))*(Misc_calcs!$G$29:$Z$29))","v":8887.7434282505928},null,{"$f":"SUMPRODUCT(($AG22635:$AZ22635)*(Misc_calcs!$G$29:$Z$29))*$BF22635*$G22635","v":787.16423790915826},null,{"$f":"SUMPRODUCT($BF22635*(Misc_calcs!$G$29:$Z$29))*$F22635*Assumptions!$G$37*(1+Assumptions!$G$83)","v":142.3518116731623},null,965.32217234745826,null,929.51604958232053,null,35.806122765137729,null,-8851.937305485455,null,false]
[null,85976232,"BU24","BU","11kV",107.83,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22740, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,6.3536745430539416E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.2869999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.2922499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.29975},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3072499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.29975},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.29975},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3072499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22740,Demand!$B$9:$B$428,0))*$I22740*Assumptions!$G$45*Assumptions!$G$48","v":1.3222499999999999},null,{"$f":"SUMPRODUCT(($AG22740:$AZ22740)*(Misc_calcs!$G$29:$Z$29)*($L22740:$AE22740))*Calcs!$G22740","v":402.10676053546393},null,{"$f":"SUMPRODUCT(($L22740:$AE22740)*(Misc_calcs!$G$29:$Z$29))*$F22740*Assumptions!$G$37*(1+Assumptions!$G$83)","v":210.04873168830264},null,{"$f":"Assumptions!$G$86*$F22740","v":6.3536670900000004E-4},null,{"$f":"($F22740*Assumptions!$G$37)","v":19053.560999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22740))*(Misc_calcs!$G$29:$Z$29))","v":10796.171792723373},null,{"$f":"SUMPRODUCT(($AG22740:$AZ22740)*(Misc_calcs!$G$29:$Z$29))*$BF22740*$G22740","v":402.1062888519748},null,{"$f":"SUMPRODUCT($BF22740*(Misc_calcs!$G$29:$Z$29))*$F22740*Assumptions!$G$37*(1+Assumptions!$G$83)","v":210.04848529473668},null,612.1554922237666,null,612.15477414671147,null,7.1807705512583198E-4,null,-10796.171074646318,null,false]
[null,86091298,"EB21","EB","22kV",98.394000000000005,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22782, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,5.7976764628512429E-4,6.3302401678592903E-4,6.9391102297332481E-4,7.614649303506316E-4,8.3645815186594646E-4,9.197556604305056E-4,1.0123263169675091E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6409999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6316250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6368750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6417499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6443749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6582499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6758749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.6994999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22782,Demand!$B$9:$B$428,0))*$I22782*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},null,{"$f":"SUMPRODUCT(($AG22782:$AZ22782)*(Misc_calcs!$G$29:$Z$29)*($L22782:$AE22782))*Calcs!$G22782","v":603.24153680623579},null,{"$f":"SUMPRODUCT(($L22782:$AE22782)*(Misc_calcs!$G$29:$Z$29))*$F22782*Assumptions!$G$37*(1+Assumptions!$G$83)","v":190.417140029151},null,{"$f":"Assumptions!$G$86*$F22782","v":5.7976696620000011E-4},null,{"$f":"($F22782*Assumptions!$G$37)","v":17386.219799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22782))*(Misc_calcs!$G$29:$Z$29))","v":9851.4191539759213},null,{"$f":"SUMPRODUCT(($AG22782:$AZ22782)*(Misc_calcs!$G$29:$Z$29))*$BF22782*$G22782","v":553.19892285825688},null,{"$f":"SUMPRODUCT($BF22782*(Misc_calcs!$G$29:$Z$29))*$F22782*Assumptions!$G$37*(1+Assumptions!$G$83)","v":174.89507344951642},null,793.65867683538681,null,728.0939963077733,null,65.564680527613518,null,-9785.8544734483075,null,false]
[null,87455161,"CM13","CM","11kV",114.49,51453.612951314208,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22845, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5413037453836588E-3,1.7235875856742959E-3,1.9294193510921388E-3,2.1619706904211678E-3,2.4248512701004849E-3,2.7221702253252978E-3,3.0586063204689298E-3,3.4394880614259625E-3,3.8708851805422319E-3,4.3597131184535641E-3,4.913852360086346E-3,5.5422847484954338E-3,6.2552492049517492E-3,7.0644196322630923E-3,7.9831081770314026E-3,9.0264974826450954E-3,1.02119060865428E-2,1.155909171212711E-2,1.3090597888477787E-2,1.4832150112101736E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.3065},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.3263750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.3563749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.3811249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.4009999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.4219999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.453125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.488},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22845,Demand!$B$9:$B$428,0))*$I22845*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},null,{"$f":"SUMPRODUCT(($AG22845:$AZ22845)*(Misc_calcs!$G$29:$Z$29)*($L22845:$AE22845))*Calcs!$G22845","v":5707.4504940804018},null,{"$f":"SUMPRODUCT(($L22845:$AE22845)*(Misc_calcs!$G$29:$Z$29))*$F22845*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1814.5339899626442},null,{"$f":"Assumptions!$G$86*$F22845","v":6.7460942699999998E-4},null,{"$f":"($F22845*Assumptions!$G$37)","v":20230.382999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22845))*(Misc_calcs!$G$29:$Z$29))","v":11462.985333848641},null,{"$f":"SUMPRODUCT(($AG22845:$AZ22845)*(Misc_calcs!$G$29:$Z$29))*$BF22845*$G22845","v":727.21422002695419},null,{"$f":"SUMPRODUCT($BF22845*(Misc_calcs!$G$29:$Z$29))*$F22845*Assumptions!$G$37*(1+Assumptions!$G$83)","v":236.79659566874028},null,7521.984484043046,null,964.01081569569442,null,6557.9736683473511,null,-4905.0116655012898,null,false]
[null,87519278,"MC23","MC","22kV",20.991,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22890, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,3.2193405166081057E-4,3.5930185892828084E-4,4.013802058236356E-4,4.4878683636860427E-4,5.0222245368411608E-4,5.6248202868080101E-4,6.3046766529497558E-4,7.0720323787755402E-4,7.9385104633326897E-4,8.9173076878042406E-4,1.0023410304415986E-3,1.1273839518495478E-3,1.268793090019375E-3,1.4287652438636144E-3,1.6097966607980397E-3,1.81472425632768E-3,2.0467725436970298E-3,2.3096070678978032E-3,2.6073952491181126E-3,2.9448756669884419E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.0357499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.0499999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.0764999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.1025},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.1139999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.1265000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.1564999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.1982499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22890,Demand!$B$9:$B$428,0))*$I22890*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},null,{"$f":"SUMPRODUCT(($AG22890:$AZ22890)*(Misc_calcs!$G$29:$Z$29)*($L22890:$AE22890))*Calcs!$G22890","v":1641.4145517662516},null,{"$f":"SUMPRODUCT(($L22890:$AE22890)*(Misc_calcs!$G$29:$Z$29))*$F22890*Assumptions!$G$37*(1+Assumptions!$G$83)","v":67.385124543241744},null,{"$f":"Assumptions!$G$86*$F22890","v":1.236852693E-4},null,{"$f":"($F22890*Assumptions!$G$37)","v":3709.1096999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22890))*(Misc_calcs!$G$29:$Z$29))","v":2101.6641203844601},null,{"$f":"SUMPRODUCT(($AG22890:$AZ22890)*(Misc_calcs!$G$29:$Z$29))*$BF22890*$G22890","v":190.93504063447901},null,{"$f":"SUMPRODUCT($BF22890*(Misc_calcs!$G$29:$Z$29))*$F22890*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.9598814736456154},null,1708.7996763094934,null,198.89492210812463,null,1509.9047542013689,null,-591.75936618309129,null,false]
[null,87819085,"HT11","HT","22kV",25.253,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22951, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.8729934765330135E-4,4.3225429200685422E-4,4.8287620111782533E-4,5.3990824538213353E-4,6.041933982604442E-4,6.7668804107837979E-4,7.5847744041227297E-4,8.5079335744470846E-4,9.5503408475318212E-4,1.0727872471064767E-3,1.2058557496899477E-3,1.3562873105643673E-3,1.5264080749968691E-3,1.7188608786283576E-3,1.9366488054467581E-3,2.1831847765729556E-3,2.4623480084789238E-3,2.7785482962042413E-3,3.1367992104225483E-3,3.5428014491191051E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.109375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.1382500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.1768749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.2139999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.2417499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.2691249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.3126249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.3613750000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22951,Demand!$B$9:$B$428,0))*$I22951*Assumptions!$G$45*Assumptions!$G$48","v":2.391375},null,{"$f":"SUMPRODUCT(($AG22951:$AZ22951)*(Misc_calcs!$G$29:$Z$29)*($L22951:$AE22951))*Calcs!$G22951","v":2185.3836322555526},null,{"$f":"SUMPRODUCT(($L22951:$AE22951)*(Misc_calcs!$G$29:$Z$29))*$F22951*Assumptions!$G$37*(1+Assumptions!$G$83)","v":97.52674632625822},null,{"$f":"Assumptions!$G$86*$F22951","v":1.487982519E-4},null,{"$f":"($F22951*Assumptions!$G$37)","v":4462.2051000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22951))*(Misc_calcs!$G$29:$Z$29))","v":2528.3847378433034},null,{"$f":"SUMPRODUCT(($AG22951:$AZ22951)*(Misc_calcs!$G$29:$Z$29))*$BF22951*$G22951","v":252.79472997534847},null,{"$f":"SUMPRODUCT($BF22951*(Misc_calcs!$G$29:$Z$29))*$F22951*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.520366646635155},null,2282.9103785818106,null,264.31509662198363,null,2018.5952819598269,null,-509.78945588347642,null,false]
[null,88568056,"DMA24","DMA","22kV",85.551000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C22996, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.0409274861616237E-4,5.7883468244617387E-4,6.6985600073293989E-4,7.7716949920637749E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.339},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.3305},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.3294999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.335},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.3317499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.3399999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.3539999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C22996,Demand!$B$9:$B$428,0))*$I22996*Assumptions!$G$45*Assumptions!$G$48","v":1.36375},null,{"$f":"SUMPRODUCT(($AG22996:$AZ22996)*(Misc_calcs!$G$29:$Z$29)*($L22996:$AE22996))*Calcs!$G22996","v":334.29263868512811},null,{"$f":"SUMPRODUCT(($L22996:$AE22996)*(Misc_calcs!$G$29:$Z$29))*$F22996*Assumptions!$G$37*(1+Assumptions!$G$83)","v":137.08470785504929},null,{"$f":"Assumptions!$G$86*$F22996","v":5.040921573E-4},null,{"$f":"($F22996*Assumptions!$G$37)","v":15116.861699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH22996))*(Misc_calcs!$G$29:$Z$29))","v":8565.5503388600337},null,{"$f":"SUMPRODUCT(($AG22996:$AZ22996)*(Misc_calcs!$G$29:$Z$29))*$BF22996*$G22996","v":322.31147364658909},null,{"$f":"SUMPRODUCT($BF22996*(Misc_calcs!$G$29:$Z$29))*$F22996*Assumptions!$G$37*(1+Assumptions!$G$83)","v":132.21798199600724},null,471.37734654017743,null,454.5294556425963,null,16.847890897581124,null,-8548.7024479624524,null,false]
[null,89834384,"NW21","NW","22kV",37.35,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23054, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.2007766315780834E-4,2.4029358524863773E-4,2.6340606854131021E-4,2.8904928297046655E-4,3.1751643364629053E-4,3.4913586110006087E-4,3.8427534136976297E-4,4.2334691958249263E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23054,Demand!$B$9:$B$428,0))*$I23054*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG23054:$AZ23054)*(Misc_calcs!$G$29:$Z$29)*($L23054:$AE23054))*Calcs!$G23054","v":421.25017907756688},null,{"$f":"SUMPRODUCT(($L23054:$AE23054)*(Misc_calcs!$G$29:$Z$29))*$F23054*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.33920945988951},null,{"$f":"Assumptions!$G$86*$F23054","v":2.2007740500000001E-4},null,{"$f":"($F23054*Assumptions!$G$37)","v":6599.7449999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23054))*(Misc_calcs!$G$29:$Z$29))","v":3739.562426580897},null,{"$f":"SUMPRODUCT(($AG23054:$AZ23054)*(Misc_calcs!$G$29:$Z$29))*$BF23054*$G23054","v":374.07905464240133},null,{"$f":"SUMPRODUCT($BF23054*(Misc_calcs!$G$29:$Z$29))*$F23054*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.20121943926998},null,449.58938853745639,null,399.28027408167134,null,50.30911445578505,null,-3689.2533121251117,null,false]
[null,93116570,"MC23","MC","22kV",77.203000000000003,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23161, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.6479217311267283E-3,1.8054604260341126E-3,1.9791403251626233E-3,2.1706728715014103E-3,2.3819547756365697E-3,2.6150883366309408E-3,2.8724040108924864E-3,3.1564854791139903E-3,3.4701974892912E-3,3.8167167848763891E-3,4.1995664616503951E-3,4.6226541352880086E-3,5.0903143442828499E-3,5.6073556603704923E-3,6.1791130313792767E-3,6.8115059401428601E-3,7.5111030283913569E-3,8.2851939071360153E-3,9.1418689557972183E-3,1.0090108002110142E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.0357499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.0499999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.0764999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.1025},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.1139999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.1265000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.1564999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.1982499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23161,Demand!$B$9:$B$428,0))*$I23161*Assumptions!$G$45*Assumptions!$G$48","v":2.2209999999999996},null,{"$f":"SUMPRODUCT(($AG23161:$AZ23161)*(Misc_calcs!$G$29:$Z$29)*($L23161:$AE23161))*Calcs!$G23161","v":6574.3586647461816},null,{"$f":"SUMPRODUCT(($L23161:$AE23161)*(Misc_calcs!$G$29:$Z$29))*$F23161*Assumptions!$G$37*(1+Assumptions!$G$83)","v":994.86383963092055},null,{"$f":"Assumptions!$G$86*$F23161","v":4.5490323690000004E-4},null,{"$f":"($F23161*Assumptions!$G$37)","v":13641.7701},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23161))*(Misc_calcs!$G$29:$Z$29))","v":7729.7306029270403},null,{"$f":"SUMPRODUCT(($AG23161:$AZ23161)*(Misc_calcs!$G$29:$Z$29))*$BF23161*$G23161","v":702.24181516381702},null,{"$f":"SUMPRODUCT($BF23161*(Misc_calcs!$G$29:$Z$29))*$F23161*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.67346698321644},null,7569.2225043771023,null,809.91528214703351,null,6759.3072222300689,null,-970.42338069697144,null,false]
[null,93657505,"M34","M","11kV",24.9,36726.925404749731,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23206, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.3564201275099555E-4,4.8519310993905089E-4,5.408323288908953E-4,6.0333620784240767E-4,6.7358259004628726E-4,7.5256402885113594E-4,8.4140298298972693E-4,9.4136904259976861E-4,1.0538984589443709E-3,1.1806162876310824E-3,1.3233614969421948E-3,1.4842154403600424E-3,1.6655341462658972E-3,1.869984938980291E-3,2.1005879747849543E-3,2.3607633554448421E-3,2.6543845713080652E-3,2.9858391277502085E-3,3.3600973241922341E-3,3.7827902860257281E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.0865},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.0939999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.1014999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.1134999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.121},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.1307499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.1532499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.1832499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23206,Demand!$B$9:$B$428,0))*$I23206*Assumptions!$G$45*Assumptions!$G$48","v":2.2004999999999999},null,{"$f":"SUMPRODUCT(($AG23206:$AZ23206)*(Misc_calcs!$G$29:$Z$29)*($L23206:$AE23206))*Calcs!$G23206","v":1592.3147172154215},null,{"$f":"SUMPRODUCT(($L23206:$AE23206)*(Misc_calcs!$G$29:$Z$29))*$F23206*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.81065287925647},null,{"$f":"Assumptions!$G$86*$F23206","v":1.4671827000000001E-4},null,{"$f":"($F23206*Assumptions!$G$37)","v":4399.829999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23206))*(Misc_calcs!$G$29:$Z$29))","v":2493.0416177205971},null,{"$f":"SUMPRODUCT(($AG23206:$AZ23206)*(Misc_calcs!$G$29:$Z$29))*$BF23206*$G23206","v":168.43883180147907},null,{"$f":"SUMPRODUCT($BF23206*(Misc_calcs!$G$29:$Z$29))*$F23206*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.200541973008876},null,1697.1253700946779,null,179.63937377448795,null,1517.48599632019,null,-975.55562140040706,null,false]
[null,93682683,"DMA23","DMA","22kV",60.099999999999994,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23267, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.1198572960136512E-3,1.1983921744414322E-3,1.28285294665643E-3,1.3737030493684956E-3,1.471442957994837E-3,1.5766131879372627E-3,1.689797541251438E-3,1.8116266188915086E-3,1.9427816203800238E-3,2.0839984545577236E-3,2.2360721870217275E-3,2.3998618519765281E-3,2.5762956585132259E-3,2.7663766238132728E-3,2.9711886684593986E-3,3.1919032119452095E-3,3.4297863096250346E-3,3.6862063757564217E-3,3.962642540981557E-3,4.2606936965935271E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23267,Demand!$B$9:$B$428,0))*$I23267*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG23267:$AZ23267)*(Misc_calcs!$G$29:$Z$29)*($L23267:$AE23267))*Calcs!$G23267","v":1321.2858826384361},null,{"$f":"SUMPRODUCT(($L23267:$AE23267)*(Misc_calcs!$G$29:$Z$29))*$F23267*Assumptions!$G$37*(1+Assumptions!$G$83)","v":400.24070259863805},null,{"$f":"Assumptions!$G$86*$F23267","v":3.5412722999999998E-4},null,{"$f":"($F23267*Assumptions!$G$37)","v":10619.669999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23267))*(Misc_calcs!$G$29:$Z$29))","v":6017.3414146589503},null,{"$f":"SUMPRODUCT(($AG23267:$AZ23267)*(Misc_calcs!$G$29:$Z$29))*$BF23267*$G23267","v":213.39776323985512},null,{"$f":"SUMPRODUCT($BF23267*(Misc_calcs!$G$29:$Z$29))*$F23267*Assumptions!$G$37*(1+Assumptions!$G$83)","v":65.251317901207713},null,1721.5265852370742,null,278.64908114106282,null,1442.8775040960113,null,-4574.4639105629394,null,false]
[null,93688595,"FSH32","FSH","22kV",74.132999999999996,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23312, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.279113129524521E-3,1.4429690240308278E-3,1.6295226809433664E-3,1.8420395504712478E-3,2.0842656839517317E-3,2.3604994871504223E-3,2.6756742857785821E-3,3.035453342356336E-3,3.44633921302946E-3,3.9157996204963515E-3,4.4524123506403321E-3,5.0660320625001039E-3,5.7679823415851313E-3,6.5712768341737553E-3,7.4908738854062365E-3,8.5439697785644926E-3,9.7503364505913057E-3,1.1132710455416306E-2,1.2717240980209307E-2,1.336854865537631E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.1479999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.1837499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.2385000000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.2592499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.2599999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.29325},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.359},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.4129999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23312,Demand!$B$9:$B$428,0))*$I23312*Assumptions!$G$45*Assumptions!$G$48","v":2.3847499999999999},null,{"$f":"SUMPRODUCT(($AG23312:$AZ23312)*(Misc_calcs!$G$29:$Z$29)*($L23312:$AE23312))*Calcs!$G23312","v":6157.8599263365086},null,{"$f":"SUMPRODUCT(($L23312:$AE23312)*(Misc_calcs!$G$29:$Z$29))*$F23312*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1077.1222304577852},null,{"$f":"Assumptions!$G$86*$F23312","v":4.3681387589999997E-4},null,{"$f":"($F23312*Assumptions!$G$37)","v":13099.301099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23312))*(Misc_calcs!$G$29:$Z$29))","v":7422.355592228153},null,{"$f":"SUMPRODUCT(($AG23312:$AZ23312)*(Misc_calcs!$G$29:$Z$29))*$BF23312*$G23312","v":558.32237249378852},null,{"$f":"SUMPRODUCT($BF23312*(Misc_calcs!$G$29:$Z$29))*$F23312*Assumptions!$G$37*(1+Assumptions!$G$83)","v":99.280394572313824},null,7234.9821567942936,null,657.60276706610239,null,6577.3793897281912,null,-844.9762024999618,null,false]
[null,93706400,"DC08","DC","22kV",61.99199999999999,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23393, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.652758900797551E-4,3.652758900797551E-4,3.652758900797551E-4,3.652758900797551E-4,3.652758900797551E-4,3.652758900797551E-4,3.672286415194884E-4,3.9937519622476321E-4,4.3474320371858982E-4,4.7367486962129662E-4,5.1655004014901969E-4,5.6379043358765688E-4,6.1586435421971046E-4,6.7329194422468327E-4,7.3665103550248925E-4,8.0658367054552908E-4,8.8380336949588989E-4,9.6910322946677492E-4,1.0633649521904912E-3,1.1675689072004843E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23393,Demand!$B$9:$B$428,0))*$I23393*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG23393:$AZ23393)*(Misc_calcs!$G$29:$Z$29)*($L23393:$AE23393))*Calcs!$G23393","v":687.45651019415516},null,{"$f":"SUMPRODUCT(($L23393:$AE23393)*(Misc_calcs!$G$29:$Z$29))*$F23393*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.1569649135909},null,{"$f":"Assumptions!$G$86*$F23393","v":3.6527546159999995E-4},null,{"$f":"($F23393*Assumptions!$G$37)","v":10953.986399999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23393))*(Misc_calcs!$G$29:$Z$29))","v":6206.7725287443882},null,{"$f":"SUMPRODUCT(($AG23393:$AZ23393)*(Misc_calcs!$G$29:$Z$29))*$BF23393*$G23393","v":453.18558554651941},null,{"$f":"SUMPRODUCT($BF23393*(Misc_calcs!$G$29:$Z$29))*$F23393*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.424320774573914},null,791.61347510774601,null,522.60990632109338,null,269.00356878665264,null,-5937.7689599577352,null,false]
[null,93710312,"GW02","GW","22kV",84.17,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23417, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,4.9595547277088967E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.1792499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.1826249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.1848749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.1908749999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2021249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2058749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2208749999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2467499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23417,Demand!$B$9:$B$428,0))*$I23417*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},null,{"$f":"SUMPRODUCT(($AG23417:$AZ23417)*(Misc_calcs!$G$29:$Z$29)*($L23417:$AE23417))*Calcs!$G23417","v":974.33689206650615},null,{"$f":"SUMPRODUCT(($L23417:$AE23417)*(Misc_calcs!$G$29:$Z$29))*$F23417*Assumptions!$G$37*(1+Assumptions!$G$83)","v":127.98394931935002},null,{"$f":"Assumptions!$G$86*$F23417","v":4.9595489100000007E-4},null,{"$f":"($F23417*Assumptions!$G$37)","v":14872.839},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23417))*(Misc_calcs!$G$29:$Z$29))","v":8427.281645122197},null,{"$f":"SUMPRODUCT(($AG23417:$AZ23417)*(Misc_calcs!$G$29:$Z$29))*$BF23417*$G23417","v":974.33574913962752},null,{"$f":"SUMPRODUCT($BF23417*(Misc_calcs!$G$29:$Z$29))*$F23417*Assumptions!$G$37*(1+Assumptions!$G$83)","v":127.98379919027566},null,1102.3208413858561,null,1102.3195483299032,null,1.2930559528285812E-3,null,-8427.2803520662437,null,false]
[null,93815718,"GW02","GW","22kV",45.5,42020.291049593412,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23522, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.6809996448943184E-4,2.7760677981962837E-4,3.0303242825153786E-4,3.3111866299092804E-4,3.6216041848799495E-4,3.9648646964903834E-4,4.3446339920763489E-4,4.7650003674936737E-4,5.2305242597856013E-4,5.7462938364625019E-4,6.3179872121724373E-4,6.9519420894119421E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.1792499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.1826249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.1848749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.1908749999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2021249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2058749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2208749999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2467499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23522,Demand!$B$9:$B$428,0))*$I23522*Assumptions!$G$45*Assumptions!$G$48","v":3.2647499999999998},null,{"$f":"SUMPRODUCT(($AG23522:$AZ23522)*(Misc_calcs!$G$29:$Z$29)*($L23522:$AE23522))*Calcs!$G23522","v":686.11504796276188},null,{"$f":"SUMPRODUCT(($L23522:$AE23522)*(Misc_calcs!$G$29:$Z$29))*$F23522*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.610456965612435},null,{"$f":"Assumptions!$G$86*$F23522","v":2.6809965E-4},null,{"$f":"($F23522*Assumptions!$G$37)","v":8039.8499999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23522))*(Misc_calcs!$G$29:$Z$29))","v":4555.5579761561121},null,{"$f":"SUMPRODUCT(($AG23522:$AZ23522)*(Misc_calcs!$G$29:$Z$29))*$BF23522*$G23522","v":526.69925847514605},null,{"$f":"SUMPRODUCT($BF23522*(Misc_calcs!$G$29:$Z$29))*$F23522*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.399271011147619},null,734.72550492837433,null,564.09852948629373,null,170.62697544208061,null,-4384.9310007140311,null,false]
[null,94141896,"FTN23","FTN","22kV",26.405000000000001,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23583, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.5558636400754829E-4,1.5558636400754829E-4,1.5558636400754829E-4,1.5558636400754829E-4,1.5558636400754829E-4,1.5558636400754829E-4,1.5558636400754829E-4,1.5558636400754829E-4,1.5904481362932651E-4,1.8302377266763299E-4,2.1115201046989241E-4,2.4419154836330246E-4,2.8304937638447774E-4,3.28805641753867E-4,3.8274739573679372E-4,4.4640900496344344E-4,5.2162055469492311E-4,6.1056583743338488E-4,7.1585183964593371E-4,8.4059202297861904E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.6814999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.6824999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.694},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7054999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.71225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7227499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7377499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7624999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23583,Demand!$B$9:$B$428,0))*$I23583*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},null,{"$f":"SUMPRODUCT(($AG23583:$AZ23583)*(Misc_calcs!$G$29:$Z$29)*($L23583:$AE23583))*Calcs!$G23583","v":273.83735845703808},null,{"$f":"SUMPRODUCT(($L23583:$AE23583)*(Misc_calcs!$G$29:$Z$29))*$F23583*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.250769576370661},null,{"$f":"Assumptions!$G$86*$F23583","v":1.5558618150000002E-4},null,{"$f":"($F23583*Assumptions!$G$37)","v":4665.7635},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23583))*(Misc_calcs!$G$29:$Z$29))","v":2643.7254584703765},null,{"$f":"SUMPRODUCT(($AG23583:$AZ23583)*(Misc_calcs!$G$29:$Z$29))*$BF23583*$G23583","v":153.78180057149814},null,{"$f":"SUMPRODUCT($BF23583*(Misc_calcs!$G$29:$Z$29))*$F23583*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.595420971601575},null,296.08812803340874,null,166.37722154309972,null,129.71090649030901,null,-2514.0145519800676,null,false]
[null,94170427,"DVY13","DVY","22kV",26.199999999999996,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23628, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.5437844109061788E-4,1.5437844109061788E-4,1.5437844109061788E-4,1.5437844109061788E-4,1.706212224524234E-4,1.9093348844014045E-4,2.1399985407427025E-4,2.4021554907673862E-4,2.7003447006172755E-4,3.0397807420675933E-4,3.4264563958464049E-4,3.8672610404035001E-4,4.3701172753960566E-4,4.9441386113122511E-4,5.5998114986538527E-4,6.3492054813387387E-4,7.2062158503364442E-4,8.1868438575946124E-4,9.3095203416123371E-4,1.0595479531416412E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23628,Demand!$B$9:$B$428,0))*$I23628*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG23628:$AZ23628)*(Misc_calcs!$G$29:$Z$29)*($L23628:$AE23628))*Calcs!$G23628","v":2107.7692606457676},null,{"$f":"SUMPRODUCT(($L23628:$AE23628)*(Misc_calcs!$G$29:$Z$29))*$F23628*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.757988273265312},null,{"$f":"Assumptions!$G$86*$F23628","v":1.5437825999999998E-4},null,{"$f":"($F23628*Assumptions!$G$37)","v":4629.5399999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23628))*(Misc_calcs!$G$29:$Z$29))","v":2623.2004170393429},null,{"$f":"SUMPRODUCT(($AG23628:$AZ23628)*(Misc_calcs!$G$29:$Z$29))*$BF23628*$G23628","v":865.2024706404361},null,{"$f":"SUMPRODUCT($BF23628*(Misc_calcs!$G$29:$Z$29))*$F23628*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.400606493366579},null,2137.5272489190329,null,877.60307713380269,null,1259.9241717852301,null,-1363.2762452541128,null,false]
[null,94181223,"MTN22","MTN","22kV",30.233000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23665, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.6900772677791024E-4,2.9846195243978213E-4,3.3151351613774048E-4,3.6862404450660946E-4,4.103161790802383E-4,4.5718179150428396E-4,5.0989131817769377E-4,5.6920436806101571E-4,6.359817786129201E-4,7.111993189794103E-4,7.959632670712783E-4,8.9152811848923496E-4,9.9931672092246245E-4,1.1209431682581148E-3,1.2582388348837026E-3,1.4132819833238817E-3,1.5884314383194527E-3,1.7863648887448151E-3,2.0101224565276382E-3,2.2631562602986833E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23665,Demand!$B$9:$B$428,0))*$I23665*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG23665:$AZ23665)*(Misc_calcs!$G$29:$Z$29)*($L23665:$AE23665))*Calcs!$G23665","v":1090.280269507276},null,{"$f":"SUMPRODUCT(($L23665:$AE23665)*(Misc_calcs!$G$29:$Z$29))*$F23665*Assumptions!$G$37*(1+Assumptions!$G$83)","v":76.582544220806909},null,{"$f":"Assumptions!$G$86*$F23665","v":1.7814190590000002E-4},null,{"$f":"($F23665*Assumptions!$G$37)","v":5342.1710999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23665))*(Misc_calcs!$G$29:$Z$29))","v":3026.9930613874226},null,{"$f":"SUMPRODUCT(($AG23665:$AZ23665)*(Misc_calcs!$G$29:$Z$29))*$BF23665*$G23665","v":234.29148667874571},null,{"$f":"SUMPRODUCT($BF23665*(Misc_calcs!$G$29:$Z$29))*$F23665*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.512119834702393},null,1166.862813728083,null,250.8036065134481,null,916.05920721463485,null,-2110.9338541727875,null,false]
[null,94256537,"BH12","BH","22kV",130,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23733, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,7.6599989854123389E-4,8.042014599647508E-4,8.789630404885077E-4,9.6165778027653011E-4,1.053177182564143E-3,1.1545164270819949E-3,1.2667866881036407E-3,1.3912289364546569E-3,1.5292294058947512E-3,1.682336926350459E-3,1.852282351251856E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":1.498875},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":1.6196250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":1.8652499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":1.9072499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":2.4135},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":2.9546250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":2.9962499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0284999999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23733,Demand!$B$9:$B$428,0))*$I23733*Assumptions!$G$45*Assumptions!$G$48","v":3.0521249999999998},null,{"$f":"SUMPRODUCT(($AG23733:$AZ23733)*(Misc_calcs!$G$29:$Z$29)*($L23733:$AE23733))*Calcs!$G23733","v":2017.7046607670891},null,{"$f":"SUMPRODUCT(($L23733:$AE23733)*(Misc_calcs!$G$29:$Z$29))*$F23733*Assumptions!$G$37*(1+Assumptions!$G$83)","v":381.18576386195963},null,{"$f":"Assumptions!$G$86*$F23733","v":7.6599900000000006E-4},null,{"$f":"($F23733*Assumptions!$G$37)","v":22971},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23733))*(Misc_calcs!$G$29:$Z$29))","v":13015.879931874608},null,{"$f":"SUMPRODUCT(($AG23733:$AZ23733)*(Misc_calcs!$G$29:$Z$29))*$BF23733*$G23733","v":1569.8406181005191},null,{"$f":"SUMPRODUCT($BF23733*(Misc_calcs!$G$29:$Z$29))*$F23733*Assumptions!$G$37*(1+Assumptions!$G$83)","v":305.3001715195723},null,2398.8904246290485,null,1875.1407896200915,null,523.74963500895706,null,-12492.130296865651,null,false]
[null,94310720,"CDA24","CDA","22kV",101.13,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23778, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.9398412694473051E-3,2.0862962400753473E-3,2.2446379087574086E-3,2.4158658572649358E-3,2.6010655515408578E-3,2.8014158222247803E-3,3.0181970025521172E-3,3.2527997817357263E-3,3.5067348370952179E-3,3.7816433138142978E-3,4.0793082273214822E-3,4.40166686994859E-3,4.7508243107732325E-3,5.1290680854487927E-3,5.5388841814257997E-3,5.9829744333346965E-3,6.4642754535001769E-3,6.9859792336658469E-3,7.5515555661058945E-3,8.1647764454761077E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.7434999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.7832499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.7854999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8230000000000004},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23778,Demand!$B$9:$B$428,0))*$I23778*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},null,{"$f":"SUMPRODUCT(($AG23778:$AZ23778)*(Misc_calcs!$G$29:$Z$29)*($L23778:$AE23778))*Calcs!$G23778","v":6884.5685964302957},null,{"$f":"SUMPRODUCT(($L23778:$AE23778)*(Misc_calcs!$G$29:$Z$29))*$F23778*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1234.3537298659896},null,{"$f":"Assumptions!$G$86*$F23778","v":5.9588829900000004E-4},null,{"$f":"($F23778*Assumptions!$G$37)","v":17869.670999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23778))*(Misc_calcs!$G$29:$Z$29))","v":10125.353365465222},null,{"$f":"SUMPRODUCT(($AG23778:$AZ23778)*(Misc_calcs!$G$29:$Z$29))*$BF23778*$G23778","v":1025.2103008736467},null,{"$f":"SUMPRODUCT($BF23778*(Misc_calcs!$G$29:$Z$29))*$F23778*Assumptions!$G$37*(1+Assumptions!$G$83)","v":184.75676874249464},null,8118.9223262962851,null,1209.9670696161413,null,6908.955256680144,null,-3216.398108785078,null,false]
[null,94386670,"FSH23","FSH","22kV",22.998999999999999,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23883, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3551716666576798E-4,1.3551716666576798E-4,1.4818954513134169E-4,1.641757992322666E-4,1.821264204173222E-4,2.0229687782012673E-4,2.2497700786516998E-4,2.5049573622017921E-4,2.7922645743108285E-4,3.1159316466566271E-4,3.4807743505773313E-4,3.8922639106366041E-4,4.3566177528106081E-4,4.8809029563699568E-4,5.4731542007431359E-4,6.1425082524341765E-4,6.8993573269227927E-4,7.7555239915359374E-4,8.724460653415691E-4,9.8214771086256591E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.94762500000000005},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.93900000000000006},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.93524999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.93149999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.92287500000000011},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91762500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23883,Demand!$B$9:$B$428,0))*$I23883*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},null,{"$f":"SUMPRODUCT(($AG23883:$AZ23883)*(Misc_calcs!$G$29:$Z$29)*($L23883:$AE23883))*Calcs!$G23883","v":183.03993190331349},null,{"$f":"SUMPRODUCT(($L23883:$AE23883)*(Misc_calcs!$G$29:$Z$29))*$F23883*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.557241165077858},null,{"$f":"Assumptions!$G$86*$F23883","v":1.3551700769999999E-4},null,{"$f":"($F23883*Assumptions!$G$37)","v":4063.9232999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23883))*(Misc_calcs!$G$29:$Z$29))","v":2302.7094042552612},null,{"$f":"SUMPRODUCT(($AG23883:$AZ23883)*(Misc_calcs!$G$29:$Z$29))*$BF23883*$G23883","v":68.709661941864709},null,{"$f":"SUMPRODUCT($BF23883*(Misc_calcs!$G$29:$Z$29))*$F23883*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.5556063450452076},null,208.59717306839136,null,78.265268286909915,null,130.33190478148146,null,-2172.3774994737796,null,false]
[null,94387221,"FSH13","FSH","22kV",68.036000000000001,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23884, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5318720492427927E-3,1.6939804080691226E-3,1.8744480111816141E-3,2.0754253058006683E-3,2.2993198111428488E-3,2.5488272485590722E-3,2.8269664730580816E-3,3.1371186729691023E-3,3.4830713620157055E-3,3.8690677526958721E-3,4.2998621724699756E-3,4.780782265837025E-3,5.3177988170398146E-3,5.9176041311296695E-3,6.5877000268434148E-3,7.3364966247748175E-3,8.1734232604318349E-3,9.1090530159492634E-3,1.0155242548712338E-2,1.1325289102454008E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.1215000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.1290000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.1537500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.1721249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.1732499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.1897499999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2159999999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2606250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23884,Demand!$B$9:$B$428,0))*$I23884*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999993},null,{"$f":"SUMPRODUCT(($AG23884:$AZ23884)*(Misc_calcs!$G$29:$Z$29)*($L23884:$AE23884))*Calcs!$G23884","v":7827.3562171081758},null,{"$f":"SUMPRODUCT(($L23884:$AE23884)*(Misc_calcs!$G$29:$Z$29))*$F23884*Assumptions!$G$37*(1+Assumptions!$G$83)","v":913.37649348859566},null,{"$f":"Assumptions!$G$86*$F23884","v":4.0088852280000003E-4},null,{"$f":"($F23884*Assumptions!$G$37)","v":12021.9612},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23884))*(Misc_calcs!$G$29:$Z$29))","v":6811.9108234232363},null,{"$f":"SUMPRODUCT(($AG23884:$AZ23884)*(Misc_calcs!$G$29:$Z$29))*$BF23884*$G23884","v":710.72420461311947},null,{"$f":"SUMPRODUCT($BF23884*(Misc_calcs!$G$29:$Z$29))*$F23884*Assumptions!$G$37*(1+Assumptions!$G$83)","v":83.621487480194389},null,8740.7327105967706,null,794.3456920933138,null,7946.3870185034566,null,1134.4761950802204,null,true]
[null,94545405,"HT07","HT","22kV",88.054000000000002,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C23996, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.9279362209062016E-3,2.12160351836891E-3,2.3361068406537932E-3,2.5737653441257006E-3,2.8371616846638828E-3,3.1291723485413359E-3,3.4530015042820491E-3,3.8122187865080584E-3,4.2108014709426019E-3,4.6531815535453859E-3,5.1442983068865711E-3,5.6896569540606824E-3,6.2953941755318887E-3,6.9683512482166263E-3,7.7161557098870213E-3,8.5473125467796923E-3,9.4713060194168523E-3,1.0498713372540387E-2,1.1641331821346154E-2,1.2912320369697194E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C23996,Demand!$B$9:$B$428,0))*$I23996*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG23996:$AZ23996)*(Misc_calcs!$G$29:$Z$29)*($L23996:$AE23996))*Calcs!$G23996","v":10923.061793280169},null,{"$f":"SUMPRODUCT(($L23996:$AE23996)*(Misc_calcs!$G$29:$Z$29))*$F23996*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1400.9354064083848},null,{"$f":"Assumptions!$G$86*$F23996","v":5.1884058420000002E-4},null,{"$f":"($F23996*Assumptions!$G$37)","v":15559.141799999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH23996))*(Misc_calcs!$G$29:$Z$29))","v":8816.156088625281},null,{"$f":"SUMPRODUCT(($AG23996:$AZ23996)*(Misc_calcs!$G$29:$Z$29))*$BF23996*$G23996","v":1072.2286513543534},null,{"$f":"SUMPRODUCT($BF23996*(Misc_calcs!$G$29:$Z$29))*$F23996*Assumptions!$G$37*(1+Assumptions!$G$83)","v":140.06786930964441},null,12323.997199688554,null,1212.2965206639979,null,11111.700679024556,null,2295.544590399275,null,true]
[null,94562810,"MC22","MC","22kV",43.262999999999998,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24049, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.5491887392761075E-4,2.5491887392761075E-4,2.5491887392761075E-4,2.5491887392761075E-4,2.5491887392761075E-4,2.5491887392761075E-4,2.5491887392761075E-4,2.5491887392761075E-4,2.8675562326987183E-4,3.3013681086237971E-4,3.809968489423114E-4,4.4070085961428007E-4,5.108717202360097E-4,5.9343976416211365E-4,6.9070219470669224E-4,8.0539412732153447E-4,9.4077355470431005E-4,1.1007229848439756E-3,1.289871047957154E-3,1.5137380229612656E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":6.1357499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":6.1132499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":6.0982499999999984},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":6.0660000000000007},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":6.0157499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9879999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9857499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24049,Demand!$B$9:$B$428,0))*$I24049*Assumptions!$G$45*Assumptions!$G$48","v":5.9429999999999996},null,{"$f":"SUMPRODUCT(($AG24049:$AZ24049)*(Misc_calcs!$G$29:$Z$29)*($L24049:$AE24049))*Calcs!$G24049","v":2058.1591298869212},null,{"$f":"SUMPRODUCT(($L24049:$AE24049)*(Misc_calcs!$G$29:$Z$29))*$F24049*Assumptions!$G$37*(1+Assumptions!$G$83)","v":64.095168061162966},null,{"$f":"Assumptions!$G$86*$F24049","v":2.5491857490000003E-4},null,{"$f":"($F24049*Assumptions!$G$37)","v":7644.5720999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24049))*(Misc_calcs!$G$29:$Z$29))","v":4331.5847191745452},null,{"$f":"SUMPRODUCT(($AG24049:$AZ24049)*(Misc_calcs!$G$29:$Z$29))*$BF24049*$G24049","v":1090.3258883186286},null,{"$f":"SUMPRODUCT($BF24049*(Misc_calcs!$G$29:$Z$29))*$F24049*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.812213829981232},null,2122.2542979480841,null,1124.1381021486097,null,998.11619579947433,null,-3333.4685233750706,null,false]
[null,94829847,"BT15","BT","11kV",23.39,34507.560294794093,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24094, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.5595995951614799E-4,4.9175377219976999E-4,5.3056686818381553E-4,5.7266307466720878E-4,6.1832977057305885E-4,6.678800177107886E-4,7.2165488649585303E-4,7.8002599409236978E-4,8.4339827449080485E-4,9.1221300183187606E-4,9.8695109025314547E-4,1.0681366956817484E-3,1.1563411473421853E-3,1.2521872393104448E-3,1.356353915245077E-3,1.4695813824840065E-3,1.5926766950370478E-3,1.7265198486542317E-3,1.8720704351380293E-3,2.0303749074244461E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.4422499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.4606249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.4816249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.500375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.5089999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.524},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.5438749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.570875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24094,Demand!$B$9:$B$428,0))*$I24094*Assumptions!$G$45*Assumptions!$G$48","v":1.581375},null,{"$f":"SUMPRODUCT(($AG24094:$AZ24094)*(Misc_calcs!$G$29:$Z$29)*($L24094:$AE24094))*Calcs!$G24094","v":751.67586317438065},null,{"$f":"SUMPRODUCT(($L24094:$AE24094)*(Misc_calcs!$G$29:$Z$29))*$F24094*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.278213089218994},null,{"$f":"Assumptions!$G$86*$F24094","v":1.37820897E-4},null,{"$f":"($F24094*Assumptions!$G$37)","v":4133.0129999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24094))*(Misc_calcs!$G$29:$Z$29))","v":2341.8571662042077},null,{"$f":"SUMPRODUCT(($AG24094:$AZ24094)*(Misc_calcs!$G$29:$Z$29))*$BF24094*$G24094","v":106.06869491038313},null,{"$f":"SUMPRODUCT($BF24094*(Misc_calcs!$G$29:$Z$29))*$F24094*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.8832728974557984},null,820.95407626359963,null,115.95196780783893,null,705.00210845576066,null,-1636.8550577484471,null,false]
[null,94841491,"NP11","NP","22kV",22.847000000000001,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24139, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7813188680378909E-4,1.9532033713587534E-4,2.1437253822252189E-4,2.3550136556208114E-4,2.5894477717943148E-4,2.8496882718435527E-4,3.1387104599166367E-4,3.4598423218657978E-4,3.8168070656798226E-4,4.2137708513819534E-4,4.6553963481638116E-4,5.146902835290602E-4,5.6941336518367806E-4,6.3036318998057304E-4,6.9827254170144965E-4,7.7396221618170166E-4,8.5835172930186113E-4,9.5247133871376307E-4,1.0574755413673997E-3,1.1746582289697731E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.8592500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.8791250000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.9064999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.9215},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.93275},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.9526249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":1.997625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0298749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24139,Demand!$B$9:$B$428,0))*$I24139*Assumptions!$G$45*Assumptions!$G$48","v":2.0324999999999998},null,{"$f":"SUMPRODUCT(($AG24139:$AZ24139)*(Misc_calcs!$G$29:$Z$29)*($L24139:$AE24139))*Calcs!$G24139","v":531.176544172033},null,{"$f":"SUMPRODUCT(($L24139:$AE24139)*(Misc_calcs!$G$29:$Z$29))*$F24139*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.014551581161555},null,{"$f":"Assumptions!$G$86*$F24139","v":1.3462137810000001E-4},null,{"$f":"($F24139*Assumptions!$G$37)","v":4037.0648999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24139))*(Misc_calcs!$G$29:$Z$29))","v":2287.4908369503005},null,{"$f":"SUMPRODUCT(($AG24139:$AZ24139)*(Misc_calcs!$G$29:$Z$29))*$BF24139*$G24139","v":149.74246898477162},null,{"$f":"SUMPRODUCT($BF24139*(Misc_calcs!$G$29:$Z$29))*$F24139*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.4297180413262804},null,564.19109575319453,null,159.1721870260979,null,405.01890872709663,null,-1882.4719282232038,null,false]
[null,94852717,"NW31","NW","22kV",234.14,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24200, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.3796247403418806E-3,1.5063544859468818E-3,1.6512422192305853E-3,1.8119946215449808E-3,1.990449739596853E-3,2.1886658773217736E-3,2.4089485522976253E-3,2.6538807965473853E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":2.9775},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.0026250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.0787499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.1083749999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.1440000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.1961249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24200,Demand!$B$9:$B$428,0))*$I24200*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},null,{"$f":"SUMPRODUCT(($AG24200:$AZ24200)*(Misc_calcs!$G$29:$Z$29)*($L24200:$AE24200))*Calcs!$G24200","v":2692.8051994174398},null,{"$f":"SUMPRODUCT(($L24200:$AE24200)*(Misc_calcs!$G$29:$Z$29))*$F24200*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1113.6731440804913},null,{"$f":"Assumptions!$G$86*$F24200","v":1.3796231219999999E-3},null,{"$f":"($F24200*Assumptions!$G$37)","v":41372.537999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24200))*(Misc_calcs!$G$29:$Z$29))","v":23442.600978839382},null,{"$f":"SUMPRODUCT(($AG24200:$AZ24200)*(Misc_calcs!$G$29:$Z$29))*$BF24200*$G24200","v":2386.3177081755425},null,{"$f":"SUMPRODUCT($BF24200*(Misc_calcs!$G$29:$Z$29))*$F24200*Assumptions!$G$37*(1+Assumptions!$G$83)","v":990.35653507970551},null,3806.4783434979308,null,3376.6742432552483,null,429.80410024268258,null,-23012.796878596699,null,false]
[null,94936352,"LD03","LD","22kV",40.729999999999997,42106.691282887368,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24268, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.3999366051988039E-4,2.4850382729787828E-4,2.7126397368538763E-4,2.9640578337627468E-4,3.2419327131903372E-4,3.5492074524846884E-4,3.8891635713685644E-4,4.2654607685278529E-4,4.6821813868366493E-4,5.1438801749256638E-4,5.655639981357875E-4,6.2231340945439204E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.553375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.5631249999999994},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.5799999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.5875000000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.5841250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.5848749999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6148749999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6347499999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24268,Demand!$B$9:$B$428,0))*$I24268*Assumptions!$G$45*Assumptions!$G$48","v":2.6321249999999998},null,{"$f":"SUMPRODUCT(($AG24268:$AZ24268)*(Misc_calcs!$G$29:$Z$29)*($L24268:$AE24268))*Calcs!$G24268","v":496.61758942078075},null,{"$f":"SUMPRODUCT(($L24268:$AE24268)*(Misc_calcs!$G$29:$Z$29))*$F24268*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.952535367365591},null,{"$f":"Assumptions!$G$86*$F24268","v":2.3999337900000001E-4},null,{"$f":"($F24268*Assumptions!$G$37)","v":7196.9909999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24268))*(Misc_calcs!$G$29:$Z$29))","v":4077.9753048096354},null,{"$f":"SUMPRODUCT(($AG24268:$AZ24268)*(Misc_calcs!$G$29:$Z$29))*$BF24268*$G24268","v":381.32988566623186},null,{"$f":"SUMPRODUCT($BF24268*(Misc_calcs!$G$29:$Z$29))*$F24268*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.968786917719619},null,535.57012478814636,null,411.29867258395149,null,124.27145220419487,null,-3953.7038526054407,null,false]
[null,95234548,"EW01","EW","11kV",141.58000000000001,32343.394611205291,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24305, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.0598282632745789E-3,3.359587550319715E-3,3.6908096623862871E-3,4.0569115701264858E-3,4.461689086214627E-3,4.9093594209032032E-3,5.404608558672884E-3,5.9526440052145198E-3,6.5592535167834712E-3,7.2308704939674107E-3,7.9746467999344626E-3,8.7985338502007369E-3,9.7113729179021963E-3,1.0722995706620678E-2,1.1844336363275115E-2,1.3087556237870068E-2,1.4466182846582524E-2,1.5995264661534371E-2,1.7691543536615402E-2,1.9573646786091952E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":1.869},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":1.9274999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":1.992375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.0459999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.0947500000000003},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.1472500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.2196249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.2845},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24305,Demand!$B$9:$B$428,0))*$I24305*Assumptions!$G$45*Assumptions!$G$48","v":2.3358749999999997},null,{"$f":"SUMPRODUCT(($AG24305:$AZ24305)*(Misc_calcs!$G$29:$Z$29)*($L24305:$AE24305))*Calcs!$G24305","v":8514.1521369980419},null,{"$f":"SUMPRODUCT(($L24305:$AE24305)*(Misc_calcs!$G$29:$Z$29))*$F24305*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3477.5155263754336},null,{"$f":"Assumptions!$G$86*$F24305","v":8.3423183400000009E-4},null,{"$f":"($F24305*Assumptions!$G$37)","v":25017.186000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24305))*(Misc_calcs!$G$29:$Z$29))","v":14175.294467344671},null,{"$f":"SUMPRODUCT(($AG24305:$AZ24305)*(Misc_calcs!$G$29:$Z$29))*$BF24305*$G24305","v":859.64674320845313},null,{"$f":"SUMPRODUCT($BF24305*(Misc_calcs!$G$29:$Z$29))*$F24305*Assumptions!$G$37*(1+Assumptions!$G$83)","v":362.1130360362165},null,11991.667663373475,null,1221.7597792446695,null,10769.907884128806,null,-3405.3865832158644,null,false]
[null,95421307,"M33","M","11kV",41.1,36726.925404749731,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24410, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.1907175598658318E-4,8.0086091640542141E-4,8.9269914527774301E-4,9.9586819848686585E-4,1.1118170462209804E-3,1.2421839994289836E-3,1.3888217911999111E-3,1.5538260100743172E-3,1.739567335847938E-3,1.9487280892223895E-3,2.1843436756756713E-3,2.4498495822810338E-3,2.7491346751617827E-3,3.0866016462686736E-3,3.4672355728378162E-3,3.896681683083656E-3,4.3813335695084936E-3,4.9284332590575734E-3,5.5461847399317608E-3,6.2438827612713837E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.72750000000000004},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.73499999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.74362499999999987},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.75224999999999986},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.75862499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.76350000000000007},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.77587499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.78712499999999985},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24410,Demand!$B$9:$B$428,0))*$I24410*Assumptions!$G$45*Assumptions!$G$48","v":0.79462499999999991},null,{"$f":"SUMPRODUCT(($AG24410:$AZ24410)*(Misc_calcs!$G$29:$Z$29)*($L24410:$AE24410))*Calcs!$G24410","v":946.41725113669725},null,{"$f":"SUMPRODUCT(($L24410:$AE24410)*(Misc_calcs!$G$29:$Z$29))*$F24410*Assumptions!$G$37*(1+Assumptions!$G$83)","v":285.55539902609451},null,{"$f":"Assumptions!$G$86*$F24410","v":2.4217353000000001E-4},null,{"$f":"($F24410*Assumptions!$G$37)","v":7262.37},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24410))*(Misc_calcs!$G$29:$Z$29))","v":4115.0205015388174},null,{"$f":"SUMPRODUCT(($AG24410:$AZ24410)*(Misc_calcs!$G$29:$Z$29))*$BF24410*$G24410","v":99.661510939239278},null,{"$f":"SUMPRODUCT($BF24410*(Misc_calcs!$G$29:$Z$29))*$F24410*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.515745723821112},null,1231.9726501627918,null,130.1772566630604,null,1101.7953934997313,null,-3013.2251080390861,null,false]
[null,95547176,"FTN24","FTN","22kV",39.366999999999997,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24455, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.7864929864103292E-4,3.150630343060886E-4,3.5686825233853867E-4,4.0490838340720371E-4,4.601631915193713E-4,5.2377126479711818E-4,5.9705626549395874E-4,6.8155757299860099E-4,7.7906606101448071E-4,8.9166587582806549E-4,1.0217832297042017E-3,1.1722433956242047E-3,1.3463372910872266E-3,1.5478992745332923E-3,1.7813980539786512E-3,2.0520429305439384E-3,2.3659079777396258E-3,2.7300772000619306E-3,3.1528142326656483E-3,3.6437607505224959E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.5803750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.6040000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.6324999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.661375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.6763750000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.69625},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7273749999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24455,Demand!$B$9:$B$428,0))*$I24455*Assumptions!$G$45*Assumptions!$G$48","v":2.7933750000000002},null,{"$f":"SUMPRODUCT(($AG24455:$AZ24455)*(Misc_calcs!$G$29:$Z$29)*($L24455:$AE24455))*Calcs!$G24455","v":1772.5262582469163},null,{"$f":"SUMPRODUCT(($L24455:$AE24455)*(Misc_calcs!$G$29:$Z$29))*$F24455*Assumptions!$G$37*(1+Assumptions!$G$83)","v":136.22285096732418},null,{"$f":"Assumptions!$G$86*$F24455","v":2.3196217409999999E-4},null,{"$f":"($F24455*Assumptions!$G$37)","v":6956.1488999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24455))*(Misc_calcs!$G$29:$Z$29))","v":3941.5088098315973},null,{"$f":"SUMPRODUCT(($AG24455:$AZ24455)*(Misc_calcs!$G$29:$Z$29))*$BF24455*$G24455","v":358.85256389921193},null,{"$f":"SUMPRODUCT($BF24455*(Misc_calcs!$G$29:$Z$29))*$F24455*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.996580128165117},null,1908.7491092142404,null,386.84914402737706,null,1521.8999651868635,null,-2419.6088446447338,null,false]
[null,96740937,"BU11","BU","11kV",214.79,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24516, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.2656086015974738E-3,1.3818650381674665E-3,1.5147788343236415E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.289625},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.2982499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.31325},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3256250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.329375},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3342499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3454999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24516,Demand!$B$9:$B$428,0))*$I24516*Assumptions!$G$45*Assumptions!$G$48","v":1.3766249999999998},null,{"$f":"SUMPRODUCT(($AG24516:$AZ24516)*(Misc_calcs!$G$29:$Z$29)*($L24516:$AE24516))*Calcs!$G24516","v":833.40487870241759},null,{"$f":"SUMPRODUCT(($L24516:$AE24516)*(Misc_calcs!$G$29:$Z$29))*$F24516*Assumptions!$G$37*(1+Assumptions!$G$83)","v":842.0337711730532},null,{"$f":"Assumptions!$G$86*$F24516","v":1.2656071169999999E-3},null,{"$f":"($F24516*Assumptions!$G$37)","v":37953.392999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24516))*(Misc_calcs!$G$29:$Z$29))","v":21505.237312056513},null,{"$f":"SUMPRODUCT(($AG24516:$AZ24516)*(Misc_calcs!$G$29:$Z$29))*$BF24516*$G24516","v":824.72820499728823},null,{"$f":"SUMPRODUCT($BF24516*(Misc_calcs!$G$29:$Z$29))*$F24516*Assumptions!$G$37*(1+Assumptions!$G$83)","v":833.42871519180926},null,1675.4386498754707,null,1658.1569201890975,null,17.281729686373183,null,-21487.955582370141,null,false]
[null,97222221,"MTN22","MTN","22kV",49.375000000000007,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24561, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.1011229831658331E-4,5.6710008078771014E-4,6.3113106928771603E-4,7.0311715615754334E-4,7.8409162736077878E-4,8.7522560704752443E-4,9.7784675503602946E-4,1.0934605281537045E-3,1.2237743595039322E-3,1.3707251588500082E-3,1.5365105932693801E-3,1.7236246709833218E-3,1.9348982238959951E-3,2.1735449671207046E-3,2.4432139080413176E-3,2.7480489848616106E-3,3.0927569369678613E-3,3.4826845488592491E-3,3.9239065682678612E-3,4.4233257801086293E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4092500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4037500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4122499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4172499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4132499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4117499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4197500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.444},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24561,Demand!$B$9:$B$428,0))*$I24561*Assumptions!$G$45*Assumptions!$G$48","v":2.4459999999999997},null,{"$f":"SUMPRODUCT(($AG24561:$AZ24561)*(Misc_calcs!$G$29:$Z$29)*($L24561:$AE24561))*Calcs!$G24561","v":2109.9371118719864},null,{"$f":"SUMPRODUCT(($L24561:$AE24561)*(Misc_calcs!$G$29:$Z$29))*$F24561*Assumptions!$G$37*(1+Assumptions!$G$83)","v":242.03079962079067},null,{"$f":"Assumptions!$G$86*$F24561","v":2.9093231250000004E-4},null,{"$f":"($F24561*Assumptions!$G$37)","v":8724.5625},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24561))*(Misc_calcs!$G$29:$Z$29))","v":4943.5313202792986},null,{"$f":"SUMPRODUCT(($AG24561:$AZ24561)*(Misc_calcs!$G$29:$Z$29))*$BF24561*$G24561","v":382.63295586819277},null,{"$f":"SUMPRODUCT($BF24561*(Misc_calcs!$G$29:$Z$29))*$F24561*Assumptions!$G$37*(1+Assumptions!$G$83)","v":44.040735263814071},null,2351.9679114927771,null,426.67369113200687,null,1925.2942203607704,null,-3018.2370999185282,null,false]
[null,97514355,"WD34","WD","11kV",98.1,30738.345824096581,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24645, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,5.7803530805303877E-4,6.2743756587765268E-4,6.8751245454347072E-4,7.5413797587922855E-4,8.2807001721118753E-4,9.1015468812883434E-4,1.0013393194141496E-3,1.1026848212986485E-3,1.2153795705610072E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":0.93262500000000004},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":0.95887499999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":0.987375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.0109999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.0334999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.056},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.083375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.1219999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24645,Demand!$B$9:$B$428,0))*$I24645*Assumptions!$G$45*Assumptions!$G$48","v":1.143375},null,{"$f":"SUMPRODUCT(($AG24645:$AZ24645)*(Misc_calcs!$G$29:$Z$29)*($L24645:$AE24645))*Calcs!$G24645","v":326.65031431804624},null,{"$f":"SUMPRODUCT(($L24645:$AE24645)*(Misc_calcs!$G$29:$Z$29))*$F24645*Assumptions!$G$37*(1+Assumptions!$G$83)","v":202.519575197189},null,{"$f":"Assumptions!$G$86*$F24645","v":5.7803463000000003E-4},null,{"$f":"($F24645*Assumptions!$G$37)","v":17334.269999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24645))*(Misc_calcs!$G$29:$Z$29))","v":9821.9832408992206},null,{"$f":"SUMPRODUCT(($AG24645:$AZ24645)*(Misc_calcs!$G$29:$Z$29))*$BF24645*$G24645","v":278.21286550887498},null,{"$f":"SUMPRODUCT($BF24645*(Misc_calcs!$G$29:$Z$29))*$F24645*Assumptions!$G$37*(1+Assumptions!$G$83)","v":173.85146648742432},null,529.16988951523524,null,452.0643319962993,null,77.105557518935939,null,-9744.877683380284,null,false]
[null,97528492,"CFD13","CFD","11kV",189.52,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24666, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.0959079845726675E-3,4.4971679088613679E-3,4.94054419561696E-3,5.4306108261786383E-3,5.9724489025243408E-3,6.57170361244226E-3,7.2346476482531789E-3,7.9682518142976111E-3,8.7802636424692999E-3,9.6792949287802209E-3,1.0674919208388044E-2,1.1777780302938579E-2,1.2999713203848172E-2,1.4353878699807535E-2,1.5854913318038566E-2,1.75190963285855E-2,1.936453576129623E-2,2.1411375608518111E-2,2.3682026635537159E-2,2.6201423498376515E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.8453750000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.8667499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.8780000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.8817499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.8881250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.9079999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.9368750000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24666,Demand!$B$9:$B$428,0))*$I24666*Assumptions!$G$45*Assumptions!$G$48","v":1.951875},null,{"$f":"SUMPRODUCT(($AG24666:$AZ24666)*(Misc_calcs!$G$29:$Z$29)*($L24666:$AE24666))*Calcs!$G24666","v":9140.0630020816989},null,{"$f":"SUMPRODUCT(($L24666:$AE24666)*(Misc_calcs!$G$29:$Z$29))*$F24666*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6231.2526040154316},null,{"$f":"Assumptions!$G$86*$F24666","v":1.1167086960000001E-3},null,{"$f":"($F24666*Assumptions!$G$37)","v":33488.184000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24666))*(Misc_calcs!$G$29:$Z$29))","v":18975.150497606734},null,{"$f":"SUMPRODUCT(($AG24666:$AZ24666)*(Misc_calcs!$G$29:$Z$29))*$BF24666*$G24666","v":942.79710700414432},null,{"$f":"SUMPRODUCT($BF24666*(Misc_calcs!$G$29:$Z$29))*$F24666*Assumptions!$G$37*(1+Assumptions!$G$83)","v":648.85915868230245},null,15371.315606097131,null,1591.6562656864467,null,13779.659340410684,null,-5195.4911571960492,null,false]
[null,99273680,"DMA14","DMA","22kV",59.463999999999999,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24771, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3388682394052183E-3,1.4805522221386076E-3,1.6382823290155726E-3,1.8139380678483586E-3,2.0096236293991178E-3,2.2276950953659339E-3,2.4707909688095392E-3,2.7418664349672926E-3,3.0442318106723193E-3,3.3815956970766553E-3,3.7581134138361259E-3,4.1784413642150164E-3,4.6477980606804562E-3,5.1720326305705021E-3,5.7577017225618329E-3,6.4121558483098617E-3,7.1436363213345675E-3,7.9613840987184277E-3,8.8757619924250478E-3,9.8983918982351281E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":3.9341249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":3.9588749999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.00875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.0511249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.0687499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.0751249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.1088749999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.1834999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24771,Demand!$B$9:$B$428,0))*$I24771*Assumptions!$G$45*Assumptions!$G$48","v":4.2367499999999989},null,{"$f":"SUMPRODUCT(($AG24771:$AZ24771)*(Misc_calcs!$G$29:$Z$29)*($L24771:$AE24771))*Calcs!$G24771","v":7599.3277788315063},null,{"$f":"SUMPRODUCT(($L24771:$AE24771)*(Misc_calcs!$G$29:$Z$29))*$F24771*Assumptions!$G$37*(1+Assumptions!$G$83)","v":697.71896056145101},null,{"$f":"Assumptions!$G$86*$F24771","v":3.5037972720000003E-4},null,{"$f":"($F24771*Assumptions!$G$37)","v":10507.288799999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24771))*(Misc_calcs!$G$29:$Z$29))","v":5953.6637251460879},null,{"$f":"SUMPRODUCT(($AG24771:$AZ24771)*(Misc_calcs!$G$29:$Z$29))*$BF24771*$G24771","v":687.31708021806571},null,{"$f":"SUMPRODUCT($BF24771*(Misc_calcs!$G$29:$Z$29))*$F24771*Assumptions!$G$37*(1+Assumptions!$G$83)","v":63.877598932331274},null,8297.0467393929575,null,751.19467915039695,null,7545.8520602425606,null,1592.1883350964727,null,true]
[null,99587021,"DMA23","DMA","22kV",128.11000000000001,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24832, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.3132641419582414E-3,1.4838881045719547E-3,1.6790675585571825E-3,1.9025064529841059E-3,2.1584833325581443E-3,2.4519420521795293E-3,2.7885969759332465E-3,3.1750549903951453E-3,3.6189570387343377E-3,4.1291423197514238E-3,4.7158388046393924E-3,5.3908843154259192E-3,6.1679830961667778E-3,7.0630036066077683E-3,8.0943241963531282E-3,9.2832343966609311E-3,1.0654400821352054E-2,1.2236408126483987E-2,1.4062387173561564E-2,1.6170744511691572E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2031874999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2090000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2249374999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2386249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2453749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2545624999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.2706874999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.28925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24832,Demand!$B$9:$B$428,0))*$I24832*Assumptions!$G$45*Assumptions!$G$48","v":1.3035000000000001},null,{"$f":"SUMPRODUCT(($AG24832:$AZ24832)*(Misc_calcs!$G$29:$Z$29)*($L24832:$AE24832))*Calcs!$G24832","v":3147.117839967952},null,{"$f":"SUMPRODUCT(($L24832:$AE24832)*(Misc_calcs!$G$29:$Z$29))*$F24832*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2019.6149464601831},null,{"$f":"Assumptions!$G$86*$F24832","v":7.5486255300000009E-4},null,{"$f":"($F24832*Assumptions!$G$37)","v":22637.037},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24832))*(Misc_calcs!$G$29:$Z$29))","v":12826.649062095814},null,{"$f":"SUMPRODUCT(($AG24832:$AZ24832)*(Misc_calcs!$G$29:$Z$29))*$BF24832*$G24832","v":454.88165471976447},null,{"$f":"SUMPRODUCT($BF24832*(Misc_calcs!$G$29:$Z$29))*$F24832*Assumptions!$G$37*(1+Assumptions!$G$83)","v":296.48751225673027},null,5166.7327864281351,null,751.36916697649474,null,4415.3636194516403,null,-8411.2854426441736,null,false]
[null,99638699,"MTN21","MTN","22kV",439.13,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24877, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5874887342031689E-3,2.6331661904303262E-3,3.0115491248701824E-3,3.4523319341859052E-3,3.9664355713214215E-3,4.5667609145315508E-3,5.2685556573584405E-3,6.0898501455863927E-3,7.0519752368924191E-3,8.1801777535993915E-3,9.5043520714543188E-3,1.1059909929452617E-2,1.288881476681515E-2,1.504081192375214E-2,1.7574892038170403E-2,2.0561032116488E-2,2.4082267274404504E-2,2.8237156296606995E-2,3.3142716267524366E-2,3.8937915953495446E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9032499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9006249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9118749999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9156250000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9152499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9313750000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9609999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9849999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24877,Demand!$B$9:$B$428,0))*$I24877*Assumptions!$G$45*Assumptions!$G$48","v":2.9936250000000002},null,{"$f":"SUMPRODUCT(($AG24877:$AZ24877)*(Misc_calcs!$G$29:$Z$29)*($L24877:$AE24877))*Calcs!$G24877","v":17784.446270058426},null,{"$f":"SUMPRODUCT(($L24877:$AE24877)*(Misc_calcs!$G$29:$Z$29))*$F24877*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14835.979485567652},null,{"$f":"Assumptions!$G$86*$F24877","v":2.5874856990000003E-3},null,{"$f":"($F24877*Assumptions!$G$37)","v":77594.270999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24877))*(Misc_calcs!$G$29:$Z$29))","v":43966.641188339192},null,{"$f":"SUMPRODUCT(($AG24877:$AZ24877)*(Misc_calcs!$G$29:$Z$29))*$BF24877*$G24877","v":4144.2587067138766},null,{"$f":"SUMPRODUCT($BF24877*(Misc_calcs!$G$29:$Z$29))*$F24877*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3483.5861820457781},null,32620.425755626078,null,7627.8448887596551,null,24992.580866866425,null,-18974.060321472767,null,false]
[null,99694449,"FSH23","FSH","22kV",112.82,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24917, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.6477006579555387E-4,6.6477006579555387E-4,6.6477006579555387E-4,6.6477006579555387E-4,6.6477006579555387E-4,6.7513748435202498E-4,7.527466886745604E-4,8.4057820393970651E-4,9.4005996561925581E-4,1.0528264777204584E-3,1.1807493540331477E-3,1.3259724387955582E-3,1.4909521997766573E-3,1.6785041922811783E-3,1.8918565142197518E-3,2.1347113126223881E-3,2.4113155636601566E-3,2.7265425346664944E-3,3.0859855516099871E-3,3.4960659433418357E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.94762500000000005},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.93900000000000006},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.93524999999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.93149999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.92287500000000011},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91762500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24917,Demand!$B$9:$B$428,0))*$I24917*Assumptions!$G$45*Assumptions!$G$48","v":0.91649999999999998},null,{"$f":"SUMPRODUCT(($AG24917:$AZ24917)*(Misc_calcs!$G$29:$Z$29)*($L24917:$AE24917))*Calcs!$G24917","v":655.25714372194375},null,{"$f":"SUMPRODUCT(($L24917:$AE24917)*(Misc_calcs!$G$29:$Z$29))*$F24917*Assumptions!$G$37*(1+Assumptions!$G$83)","v":448.47308762089352},null,{"$f":"Assumptions!$G$86*$F24917","v":6.64769286E-4},null,{"$f":"($F24917*Assumptions!$G$37)","v":19935.293999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24917))*(Misc_calcs!$G$29:$Z$29))","v":11295.781337800712},null,{"$f":"SUMPRODUCT(($AG24917:$AZ24917)*(Misc_calcs!$G$29:$Z$29))*$BF24917*$G24917","v":337.05048307670671},null,{"$f":"SUMPRODUCT($BF24917*(Misc_calcs!$G$29:$Z$29))*$F24917*Assumptions!$G$37*(1+Assumptions!$G$83)","v":229.93894502257746},null,1103.7302313428372,null,566.98942809928417,null,536.74080324355305,null,-10759.04053455716,null,false]
[null,103835269,"FTN23","FTN","22kV",70.873000000000005,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C24982, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,8.54622696872039E-4,9.6425751387720082E-4,1.0893411726435361E-3,1.2321482364607466E-3,1.3952970626152953E-3,1.581802627530892E-3,1.7951375552528468E-3,2.0393026320605278E-3,2.3189082915006658E-3,2.6392687873918186E-3,3.0065110423689516E-3,3.4277004721212268E-3,3.9109864473473987E-3,4.4657704743967155E-3,5.1029006605939594E-3,5.8348965918070209E-3,6.6762093999960569E-3,7.6435225512905634E-3,8.7560997567942538E-3,1.0036187417604592E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.6814999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.6824999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.694},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7054999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.71225},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7227499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7377499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7624999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C24982,Demand!$B$9:$B$428,0))*$I24982*Assumptions!$G$45*Assumptions!$G$48","v":1.7767499999999998},null,{"$f":"SUMPRODUCT(($AG24982:$AZ24982)*(Misc_calcs!$G$29:$Z$29)*($L24982:$AE24982))*Calcs!$G24982","v":3250.9800646646472},null,{"$f":"SUMPRODUCT(($L24982:$AE24982)*(Misc_calcs!$G$29:$Z$29))*$F24982*Assumptions!$G$37*(1+Assumptions!$G$83)","v":706.44778226040637},null,{"$f":"Assumptions!$G$86*$F24982","v":4.1760497790000004E-4},null,{"$f":"($F24982*Assumptions!$G$37)","v":12523.259099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH24982))*(Misc_calcs!$G$29:$Z$29))","v":7095.9573723980684},null,{"$f":"SUMPRODUCT(($AG24982:$AZ24982)*(Misc_calcs!$G$29:$Z$29))*$BF24982*$G24982","v":412.7618841849569},null,{"$f":"SUMPRODUCT($BF24982*(Misc_calcs!$G$29:$Z$29))*$F24982*Assumptions!$G$37*(1+Assumptions!$G$83)","v":90.740668965884453},null,3957.4278469250535,null,503.50255315084132,null,3453.9252937742122,null,-3642.0320786238563,null,false]
[null,103885546,"BH34","BH","22kV",337.33,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25027, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9876518905762646E-3,1.9876518905762646E-3,1.9876518905762646E-3,1.9876518905762646E-3,1.9876518905762646E-3,1.9876518905762646E-3,1.9876518905762646E-3,1.9876518905762646E-3,2.0338671560944923E-3,2.2173741656574229E-3,2.4198131223645185E-3,2.6432536625706866E-3,2.8899996433036888E-3,3.1626162290029477E-3,3.4639601549249334E-3,3.7972135432183729E-3,4.1659216924504186E-3,4.5740353114968775E-3,5.0259577248376493E-3,5.5265976391416245E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":0.97199999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":0.97724999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":0.99},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":0.99637499999999979},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.0016249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.0057499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.0203749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.0365},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25027,Demand!$B$9:$B$428,0))*$I25027*Assumptions!$G$45*Assumptions!$G$48","v":1.042875},null,{"$f":"SUMPRODUCT(($AG25027:$AZ25027)*(Misc_calcs!$G$29:$Z$29)*($L25027:$AE25027))*Calcs!$G25027","v":2136.9078800803704},null,{"$f":"SUMPRODUCT(($L25027:$AE25027)*(Misc_calcs!$G$29:$Z$29))*$F25027*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2792.026527652939},null,{"$f":"Assumptions!$G$86*$F25027","v":1.9876495590000001E-3},null,{"$f":"($F25027*Assumptions!$G$37)","v":59606.210999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25027))*(Misc_calcs!$G$29:$Z$29))","v":33774.205980148166},null,{"$f":"SUMPRODUCT(($AG25027:$AZ25027)*(Misc_calcs!$G$29:$Z$29))*$BF25027*$G25027","v":1564.6361612156402},null,{"$f":"SUMPRODUCT($BF25027*(Misc_calcs!$G$29:$Z$29))*$F25027*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2055.6552242984835},null,4928.9344077333099,null,3620.2913855141237,null,1308.6430222191862,null,-32465.562957928982,null,false]
[null,105829344,"NW11","NW","22kV",72.436000000000007,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25132, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.2681514346717552E-4,4.6602158342892426E-4,5.1084556842994255E-4,5.6057761342031371E-4,6.1578635575910826E-4,6.7710857388605136E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.554},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.528875},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.5296249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.5311250000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.53},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.5386249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.5498749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.5787499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25132,Demand!$B$9:$B$428,0))*$I25132*Assumptions!$G$45*Assumptions!$G$48","v":1.59375},null,{"$f":"SUMPRODUCT(($AG25132:$AZ25132)*(Misc_calcs!$G$29:$Z$29)*($L25132:$AE25132))*Calcs!$G25132","v":383.58099593543142},null,{"$f":"SUMPRODUCT(($L25132:$AE25132)*(Misc_calcs!$G$29:$Z$29))*$F25132*Assumptions!$G$37*(1+Assumptions!$G$83)","v":100.49889562851357},null,{"$f":"Assumptions!$G$86*$F25132","v":4.2681464280000005E-4},null,{"$f":"($F25132*Assumptions!$G$37)","v":12799.441200000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25132))*(Misc_calcs!$G$29:$Z$29))","v":7252.4482980405301},null,{"$f":"SUMPRODUCT(($AG25132:$AZ25132)*(Misc_calcs!$G$29:$Z$29))*$BF25132*$G25132","v":361.45261243248905},null,{"$f":"SUMPRODUCT($BF25132*(Misc_calcs!$G$29:$Z$29))*$F25132*Assumptions!$G$37*(1+Assumptions!$G$83)","v":94.787106003997238},null,484.07989156394501,null,456.23971843648627,null,27.840173127458741,null,-7224.6081249130712,null,false]
[null,106550931,"BU14","BU","11kV",38.021000000000001,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25193, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.2403140109566349E-4,2.4461050615096254E-4,2.6813820969234694E-4,2.9424210944632159E-4,3.2322067800978871E-4,3.5540815461540602E-4,3.9117892246906994E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.83575},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8334999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8439999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8462499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8410000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8387500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8484999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25193,Demand!$B$9:$B$428,0))*$I25193*Assumptions!$G$45*Assumptions!$G$48","v":2.8657499999999998},null,{"$f":"SUMPRODUCT(($AG25193:$AZ25193)*(Misc_calcs!$G$29:$Z$29)*($L25193:$AE25193))*Calcs!$G25193","v":335.99877717638708},null,{"$f":"SUMPRODUCT(($L25193:$AE25193)*(Misc_calcs!$G$29:$Z$29))*$F25193*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.432554207562429},null,{"$f":"Assumptions!$G$86*$F25193","v":2.2403113830000003E-4},null,{"$f":"($F25193*Assumptions!$G$37)","v":6718.3107},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25193))*(Misc_calcs!$G$29:$Z$29))","v":3806.744391460034},null,{"$f":"SUMPRODUCT(($AG25193:$AZ25193)*(Misc_calcs!$G$29:$Z$29))*$BF25193*$G25193","v":308.51521547767197},null,{"$f":"SUMPRODUCT($BF25193*(Misc_calcs!$G$29:$Z$29))*$F25193*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.114842685525641},null,364.4313313839495,null,334.63005816319759,null,29.801273220751909,null,-3776.9431182392818,null,false]
[null,106625796,"DN07","DN","22kV",9.7971000000000004,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25248, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.7727520046140934E-5,5.7727520046140934E-5,5.7727520046140934E-5,5.7727520046140934E-5,5.7727520046140934E-5,5.7727520046140934E-5,5.7727520046140934E-5,5.7727520046140934E-5,5.9069753401634468E-5,6.4399360976973117E-5,7.0278810485629572E-5,7.676821052847739E-5,8.3934472194618231E-5,9.1852095743529425E-5,1.0060404954737221E-4,1.1028275221375129E-4,1.2099117010970266E-4,1.3284404396367373E-4,1.4596925985239066E-4,1.6050938170466433E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.6814999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.5967500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.5517499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.5165000000000006},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.4789999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.4437499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.4212499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.4039999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25248,Demand!$B$9:$B$428,0))*$I25248*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},null,{"$f":"SUMPRODUCT(($AG25248:$AZ25248)*(Misc_calcs!$G$29:$Z$29)*($L25248:$AE25248))*Calcs!$G25248","v":234.25774732183052},null,{"$f":"SUMPRODUCT(($L25248:$AE25248)*(Misc_calcs!$G$29:$Z$29))*$F25248*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.3550747142558128},null,{"$f":"Assumptions!$G$86*$F25248","v":5.7727452330000006E-5},null,{"$f":"($F25248*Assumptions!$G$37)","v":1731.1475699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25248))*(Misc_calcs!$G$29:$Z$29))","v":980.90674831206684},null,{"$f":"SUMPRODUCT(($AG25248:$AZ25248)*(Misc_calcs!$G$29:$Z$29))*$BF25248*$G25248","v":173.15571263061489},null,{"$f":"SUMPRODUCT($BF25248*(Misc_calcs!$G$29:$Z$29))*$F25248*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.7339454306843201},null,236.61282203608633,null,174.8896580612992,null,61.723163974787127,null,-919.18358433727974,null,false]
[null,106696034,"NW23","NW","22kV",231.65999999999997,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25298, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.3650118192004785E-3,1.4903992492288991E-3,1.6337523383742956E-3,1.7928020587132073E-3,1.9693669884471121E-3,2.1654836300519435E-3,2.3834330811705303E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":2.7806250000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":2.8151250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":2.8634999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":2.9085000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":2.9433749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":2.988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.0404999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1091250000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25298,Demand!$B$9:$B$428,0))*$I25298*Assumptions!$G$45*Assumptions!$G$48","v":3.1522499999999996},null,{"$f":"SUMPRODUCT(($AG25298:$AZ25298)*(Misc_calcs!$G$29:$Z$29)*($L25298:$AE25298))*Calcs!$G25298","v":2447.2719048416611},null,{"$f":"SUMPRODUCT(($L25298:$AE25298)*(Misc_calcs!$G$29:$Z$29))*$F25298*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1055.530797837182},null,{"$f":"Assumptions!$G$86*$F25298","v":1.3650102179999998E-3},null,{"$f":"($F25298*Assumptions!$G$37)","v":40934.321999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25298))*(Misc_calcs!$G$29:$Z$29))","v":23194.298038600544},null,{"$f":"SUMPRODUCT(($AG25298:$AZ25298)*(Misc_calcs!$G$29:$Z$29))*$BF25298*$G25298","v":2241.1160400859408},null,{"$f":"SUMPRODUCT($BF25298*(Misc_calcs!$G$29:$Z$29))*$F25298*Assumptions!$G$37*(1+Assumptions!$G$83)","v":969.48802186451826},null,3502.8027026788432,null,3210.6040619504593,null,292.19864072838391,null,-22902.09939787216,null,false]
[null,106795599,"MR22","MR","11kV",23.04,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25343, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1875965686627571E-4,5.7365671999989095E-4,6.3477103559327975E-4,7.0283084022645936E-4,7.7865142643205416E-4,8.6314568473750688E-4,9.5733593302454881E-4,1.0623671912694472E-3,1.1795220792057419E-3,1.3102375363353647E-3,1.4561235883019026E-3,1.6189844112658746E-3,1.8008419769621569E-3,2.0039625959966424E-3,2.230886716127819E-3,2.4844623763127134E-3,2.76788276677567E-3,3.0847284009564201E-3,3.4390144676690612E-3,3.8352440020068832E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.7775000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.8108749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.8532499999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.893},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.9181250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.9458749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":1.98675},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.038125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25343,Demand!$B$9:$B$428,0))*$I25343*Assumptions!$G$45*Assumptions!$G$48","v":2.0666250000000002},null,{"$f":"SUMPRODUCT(($AG25343:$AZ25343)*(Misc_calcs!$G$29:$Z$29)*($L25343:$AE25343))*Calcs!$G25343","v":1591.3270958869639},null,{"$f":"SUMPRODUCT(($L25343:$AE25343)*(Misc_calcs!$G$29:$Z$29))*$F25343*Assumptions!$G$37*(1+Assumptions!$G$83)","v":104.74594880833918},null,{"$f":"Assumptions!$G$86*$F25343","v":1.35758592E-4},null,{"$f":"($F25343*Assumptions!$G$37)","v":4071.1679999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25343))*(Misc_calcs!$G$29:$Z$29))","v":2306.8144125414683},null,{"$f":"SUMPRODUCT(($AG25343:$AZ25343)*(Misc_calcs!$G$29:$Z$29))*$BF25343*$G25343","v":142.42444112093312},null,{"$f":"SUMPRODUCT($BF25343*(Misc_calcs!$G$29:$Z$29))*$F25343*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.5897060076759875},null,{"$f":"BB25343+BD25343","v":1696.073044695303},null,{"$f":"BL25343+BN25343","v":152.01414712860912},null,{"$f":"BP25343-BR25343","v":1544.0588975666938},null,{"$f":"BT25343-BJ25343","v":-762.75551497477454},null,{"$f":"BV25343>0","v":false}]
[null,107348681,"SVW43","SVW","22kV",27.713000000000001,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25388, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.6016039638637531E-4,6.0793334978337518E-4,6.6007965045181442E-4,7.1701385840664358E-4,7.7919066989519305E-4,8.4710885563522398E-4,9.2131558886303995E-4,1.0024112019975306E-3,1.0910544146038748E-3,1.1879680796069386E-3,1.293945499398216E-3,1.4098573686442898E-3,1.5366594062865466E-3,1.6754007454731152E-3,1.8272331570419599E-3,1.9934211897416126E-3,2.1753533187024556E-3,2.3745542028329233E-3,2.5926981618953349E-3,2.8316239951076509E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":4.6837499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":4.7759999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":4.8734999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":4.9604999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.0430000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.1277499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.2177499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.3122499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25388,Demand!$B$9:$B$428,0))*$I25388*Assumptions!$G$45*Assumptions!$G$48","v":5.4097499999999989},null,{"$f":"SUMPRODUCT(($AG25388:$AZ25388)*(Misc_calcs!$G$29:$Z$29)*($L25388:$AE25388))*Calcs!$G25388","v":5080.0038089018271},null,{"$f":"SUMPRODUCT(($L25388:$AE25388)*(Misc_calcs!$G$29:$Z$29))*$F25388*Assumptions!$G$37*(1+Assumptions!$G$83)","v":108.45394670700911},null,{"$f":"Assumptions!$G$86*$F25388","v":1.6329330990000001E-4},null,{"$f":"($F25388*Assumptions!$G$37)","v":4896.8870999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25388))*(Misc_calcs!$G$29:$Z$29))","v":2774.6852350156996},null,{"$f":"SUMPRODUCT(($AG25388:$AZ25388)*(Misc_calcs!$G$29:$Z$29))*$BF25388*$G25388","v":638.10078891118474},null,{"$f":"SUMPRODUCT($BF25388*(Misc_calcs!$G$29:$Z$29))*$F25388*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.874183277189948},null,5188.4577556088361,null,651.97497218837464,null,4536.4827834204616,null,1761.797548404762,null,true]
[null,107629457,"RWT34","RWTS","22kV",42.005000000000003,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25449, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.4750635183249639E-4,2.4750635183249639E-4,2.4750635183249639E-4,2.6728411507984535E-4,2.9500225356109084E-4,3.2599673580700712E-4,3.6067752240034336E-4,3.9950764352142908E-4,4.4301021609854512E-4,4.9177640160167507E-4,5.464744317115165E-4,6.0785984640759102E-4,6.7678710869605203E-4,7.5422278256326346E-4,8.4126048616366242E-4,9.3913786114871456E-4,1.0492558318941814E-3,1.1732004657271432E-3,1.3127677877082886E-3,1.4699919517894519E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.4173749999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.4346250000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.4601250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.4841249999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.4893749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.5058749999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.5358749999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.5782499999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25449,Demand!$B$9:$B$428,0))*$I25449*Assumptions!$G$45*Assumptions!$G$48","v":3.6048749999999998},null,{"$f":"SUMPRODUCT(($AG25449:$AZ25449)*(Misc_calcs!$G$29:$Z$29)*($L25449:$AE25449))*Calcs!$G25449","v":1112.176824550814},null,{"$f":"SUMPRODUCT(($L25449:$AE25449)*(Misc_calcs!$G$29:$Z$29))*$F25449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":73.009927801743189},null,{"$f":"Assumptions!$G$86*$F25449","v":2.4750606150000001E-4},null,{"$f":"($F25449*Assumptions!$G$37)","v":7422.2834999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25449))*(Misc_calcs!$G$29:$Z$29))","v":4205.6310502953302},null,{"$f":"SUMPRODUCT(($AG25449:$AZ25449)*(Misc_calcs!$G$29:$Z$29))*$BF25449*$G25449","v":481.46824408934111},null,{"$f":"SUMPRODUCT($BF25449*(Misc_calcs!$G$29:$Z$29))*$F25449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.874422264205215},null,1185.1867523525573,null,513.34266635354629,null,671.84408599901099,null,-3533.7869642963192,null,false]
[null,107829647,"DC08","DC","22kV",175.29,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25520, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.0328624785791761E-3,1.1211369105269494E-3,1.2284817345252293E-3,1.3475315575114167E-3,1.4796370368700212E-3,1.6263100436503912E-3,1.7892433160051607E-3,1.9703325415437317E-3,2.1717011714947909E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25520,Demand!$B$9:$B$428,0))*$I25520*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG25520:$AZ25520)*(Misc_calcs!$G$29:$Z$29)*($L25520:$AE25520))*Calcs!$G25520","v":1499.8124844409369},null,{"$f":"SUMPRODUCT(($L25520:$AE25520)*(Misc_calcs!$G$29:$Z$29))*$F25520*Assumptions!$G$37*(1+Assumptions!$G$83)","v":646.61127780455593},null,{"$f":"Assumptions!$G$86*$F25520","v":1.032861267E-3},null,{"$f":"($F25520*Assumptions!$G$37)","v":30973.742999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25520))*(Misc_calcs!$G$29:$Z$29))","v":17550.412255833075},null,{"$f":"SUMPRODUCT(($AG25520:$AZ25520)*(Misc_calcs!$G$29:$Z$29))*$BF25520*$G25520","v":1281.4379482908987},null,{"$f":"SUMPRODUCT($BF25520*(Misc_calcs!$G$29:$Z$29))*$F25520*Assumptions!$G$37*(1+Assumptions!$G$83)","v":555.07878082488548},null,2146.423762245493,null,1836.5167291157841,null,309.90703312970891,null,-17240.505222703367,null,false]
[null,108227329,"DC08","DC","22kV",40.162999999999997,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25614, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.3665272250085825E-4,2.4504441973397217E-4,2.6748772342563771E-4,2.9227953542208004E-4,3.1968019533479871E-4,3.4997991385745774E-4,3.8350227477749977E-4,4.2060815331790855E-4,4.6170010075993208E-4,5.0722725132712845E-4,5.57690814071388E-4,6.1365022008143255E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25614,Demand!$B$9:$B$428,0))*$I25614*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG25614:$AZ25614)*(Misc_calcs!$G$29:$Z$29)*($L25614:$AE25614))*Calcs!$G25614","v":384.56467682427228},null,{"$f":"SUMPRODUCT(($L25614:$AE25614)*(Misc_calcs!$G$29:$Z$29))*$F25614*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.875572049289985},null,{"$f":"Assumptions!$G$86*$F25614","v":2.3665244489999999E-4},null,{"$f":"($F25614*Assumptions!$G$37)","v":7096.802099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25614))*(Misc_calcs!$G$29:$Z$29))","v":4021.2060438759977},null,{"$f":"SUMPRODUCT(($AG25614:$AZ25614)*(Misc_calcs!$G$29:$Z$29))*$BF25614*$G25614","v":293.60712143994164},null,{"$f":"SUMPRODUCT($BF25614*(Misc_calcs!$G$29:$Z$29))*$F25614*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.140207111727104},null,422.44024887356227,null,322.74732855166872,null,99.692920321893553,null,-3921.5131235541039,null,false]
[null,108278071,"DC02","DC","22kV",49.92,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25659, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,2.9414396103983378E-4,3.1769260504802238E-4,3.4889674379855548E-4,3.8359313935670825E-4,4.2219547179499369E-4,4.651681142375327E-4,5.1303247790994975E-4,5.6637416232819572E-4,6.2585101371649037E-4,6.9220220802305847E-4,7.662584898978776E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.4889999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.5017499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.5310000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.5487500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.5607499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.5839999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6142499999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6652499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25659,Demand!$B$9:$B$428,0))*$I25659*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},null,{"$f":"SUMPRODUCT(($AG25659:$AZ25659)*(Misc_calcs!$G$29:$Z$29)*($L25659:$AE25659))*Calcs!$G25659","v":517.50855265958648},null,{"$f":"SUMPRODUCT(($L25659:$AE25659)*(Misc_calcs!$G$29:$Z$29))*$F25659*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57.850032118613917},null,{"$f":"Assumptions!$G$86*$F25659","v":2.9414361600000005E-4},null,{"$f":"($F25659*Assumptions!$G$37)","v":8820.8639999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25659))*(Misc_calcs!$G$29:$Z$29))","v":4998.0978938398484},null,{"$f":"SUMPRODUCT(($AG25659:$AZ25659)*(Misc_calcs!$G$29:$Z$29))*$BF25659*$G25659","v":400.61777562973208},null,{"$f":"SUMPRODUCT($BF25659*(Misc_calcs!$G$29:$Z$29))*$F25659*Assumptions!$G$37*(1+Assumptions!$G$83)","v":45.018342091590064},null,575.35858477820045,null,445.63611772132214,null,129.72246705687832,null,-4868.37542678297,null,false]
[null,108360174,"EB33","EB","22kV",36.713000000000001,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25704, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.1632426365495629E-4,2.2711267845912229E-4,2.482259238881122E-4,2.7157955451763269E-4,2.974253377190568E-4,3.2604431990354831E-4,3.5775030523345358E-4,3.9289375341584486E-4,4.3186614752780002E-4,4.7510488905464919E-4,5.2309878431930292E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.6388749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.6576249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.6688749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.6775000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.6861249999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7030000000000003},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7356249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25704,Demand!$B$9:$B$428,0))*$I25704*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},null,{"$f":"SUMPRODUCT(($AG25704:$AZ25704)*(Misc_calcs!$G$29:$Z$29)*($L25704:$AE25704))*Calcs!$G25704","v":414.97149029109295},null,{"$f":"SUMPRODUCT(($L25704:$AE25704)*(Misc_calcs!$G$29:$Z$29))*$F25704*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.401129311497396},null,{"$f":"Assumptions!$G$86*$F25704","v":2.1632400990000001E-4},null,{"$f":"($F25704*Assumptions!$G$37)","v":6487.1871000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25704))*(Misc_calcs!$G$29:$Z$29))","v":3675.7846149147108},null,{"$f":"SUMPRODUCT(($AG25704:$AZ25704)*(Misc_calcs!$G$29:$Z$29))*$BF25704*$G25704","v":331.49502553671039},null,{"$f":"SUMPRODUCT($BF25704*(Misc_calcs!$G$29:$Z$29))*$F25704*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.348941836531942},null,445.37261960259036,null,355.84396737324232,null,89.52865222934804,null,-3586.2559626853626,null,false]
[null,108415434,"DN09","DN","22kV",22.9,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25765, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,1.3493382828149423E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.2687499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.270999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.2934999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.3482500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.3782500000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25765,Demand!$B$9:$B$428,0))*$I25765*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},null,{"$f":"SUMPRODUCT(($AG25765:$AZ25765)*(Misc_calcs!$G$29:$Z$29)*($L25765:$AE25765))*Calcs!$G25765","v":487.4877499021448},null,{"$f":"SUMPRODUCT(($L25765:$AE25765)*(Misc_calcs!$G$29:$Z$29))*$F25765*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.4735296302881196},null,{"$f":"Assumptions!$G$86*$F25765","v":1.3493367000000001E-4},null,{"$f":"($F25765*Assumptions!$G$37)","v":4046.4299999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25765))*(Misc_calcs!$G$29:$Z$29))","v":2292.7973110763728},null,{"$f":"SUMPRODUCT(($AG25765:$AZ25765)*(Misc_calcs!$G$29:$Z$29))*$BF25765*$G25765","v":487.48717806415249},null,{"$f":"SUMPRODUCT($BF25765*(Misc_calcs!$G$29:$Z$29))*$F25765*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.4735185175490493},null,496.96127953243291,null,496.96069658170154,null,5.8295073137060172E-4,null,-2292.7967281256415,null,false]
[null,112750446,"HGS23","HGS","22kV",264.69,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25851, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,5.7953691860865211E-3,6.3775323696489278E-3,7.022328567159385E-3,7.7367291541171508E-3,8.5284975845922179E-3,9.4062805657370054E-3,1.0379709816344694E-2,1.1459515644954437E-2,1.2657653727755666E-2,1.3987446628295458E-2,1.5463741781745368E-2,1.7103087868470736E-2,1.8923931727366568E-2,2.094683821167078E-2,2.3194735671860402E-2,2.5693190065268094E-2,2.8470711044125727E-2,3.1559093767207794E-2,3.4993800619984479E-2,3.8814387519648746E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25851,Demand!$B$9:$B$428,0))*$I25851*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG25851:$AZ25851)*(Misc_calcs!$G$29:$Z$29)*($L25851:$AE25851))*Calcs!$G25851","v":8584.6868012772484},null,{"$f":"SUMPRODUCT(($L25851:$AE25851)*(Misc_calcs!$G$29:$Z$29))*$F25851*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12658.871775184276},null,{"$f":"Assumptions!$G$86*$F25851","v":1.5596328870000002E-3},null,{"$f":"($F25851*Assumptions!$G$37)","v":46770.722999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25851))*(Misc_calcs!$G$29:$Z$29))","v":26501.332762829912},null,{"$f":"SUMPRODUCT(($AG25851:$AZ25851)*(Misc_calcs!$G$29:$Z$29))*$BF25851*$G25851","v":845.82547441397139},null,{"$f":"SUMPRODUCT($BF25851*(Misc_calcs!$G$29:$Z$29))*$F25851*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1265.6552110134787},null,21243.558576461524,null,2111.4806854274502,null,19132.077891034074,null,-7369.254871795838,null,false]
[null,112940505,"DN09","DN","22kV",62.861999999999995,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25914, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.7040219709306955E-4,3.7040219709306955E-4,3.7040219709306955E-4,3.7040219709306955E-4,3.7040219709306955E-4,4.0027647791889595E-4,4.3464909181898498E-4,4.7238230592948609E-4,5.1382376890374672E-4,5.5935832825877393E-4,6.0941209575370177E-4,6.6445696319118231E-4,7.2501561899862132E-4,7.9166712160981425E-4,8.6505309197067106E-4,9.4588459450777593E-4,1.0349497837061198E-3,1.1331224021321864E-3,1.241371225410689E-3,1.3607705604287857E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.2687499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.270999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.2934999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.3482500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.3782500000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25914,Demand!$B$9:$B$428,0))*$I25914*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},null,{"$f":"SUMPRODUCT(($AG25914:$AZ25914)*(Misc_calcs!$G$29:$Z$29)*($L25914:$AE25914))*Calcs!$G25914","v":2259.2960644102172},null,{"$f":"SUMPRODUCT(($L25914:$AE25914)*(Misc_calcs!$G$29:$Z$29))*$F25914*Assumptions!$G$37*(1+Assumptions!$G$83)","v":120.14408458526628},null,{"$f":"Assumptions!$G$86*$F25914","v":3.7040176259999999E-4},null,{"$f":"($F25914*Assumptions!$G$37)","v":11107.715399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25914))*(Misc_calcs!$G$29:$Z$29))","v":6293.8788021346245},null,{"$f":"SUMPRODUCT(($AG25914:$AZ25914)*(Misc_calcs!$G$29:$Z$29))*$BF25914*$G25914","v":1338.1842352606441},null,{"$f":"SUMPRODUCT($BF25914*(Misc_calcs!$G$29:$Z$29))*$F25914*Assumptions!$G$37*(1+Assumptions!$G$83)","v":71.38660565179093},null,2379.4401489954835,null,1409.570840912435,null,969.86930808304851,null,-5324.0094940515755,null,false]
[null,113027136,"CDA24","CDA","22kV",29.452999999999999,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C25975, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,1.735461154748843E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.7434999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.7682500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.7832499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.7854999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8230000000000004},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C25975,Demand!$B$9:$B$428,0))*$I25975*Assumptions!$G$45*Assumptions!$G$48","v":2.8574999999999999},null,{"$f":"SUMPRODUCT(($AG25975:$AZ25975)*(Misc_calcs!$G$29:$Z$29)*($L25975:$AE25975))*Calcs!$G25975","v":298.5815723517988},null,{"$f":"SUMPRODUCT(($L25975:$AE25975)*(Misc_calcs!$G$29:$Z$29))*$F25975*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15.671116092600069},null,{"$f":"Assumptions!$G$86*$F25975","v":1.735459119E-4},null,{"$f":"($F25975*Assumptions!$G$37)","v":5204.3450999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH25975))*(Misc_calcs!$G$29:$Z$29))","v":2948.8977817961745},null,{"$f":"SUMPRODUCT(($AG25975:$AZ25975)*(Misc_calcs!$G$29:$Z$29))*$BF25975*$G25975","v":298.58122210651158},null,{"$f":"SUMPRODUCT($BF25975*(Misc_calcs!$G$29:$Z$29))*$F25975*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15.67109770990313},null,314.25268844439887,null,314.25231981641468,null,3.6862798418724196E-4,null,-2948.8974131681903,null,false]
[null,113177553,"DC10","DC","22kV",168.68,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26020, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,9.9391432989181031E-4,1.0852134393504742E-3,1.1895939930802737E-3,1.3054038300256575E-3,1.4339671225557233E-3,1.5767667215624711E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.0768749999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.1342500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.2077499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.270375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.3191249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.3765000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.4488749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5336249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26020,Demand!$B$9:$B$428,0))*$I26020*Assumptions!$G$45*Assumptions!$G$48","v":3.5913750000000002},null,{"$f":"SUMPRODUCT(($AG26020:$AZ26020)*(Misc_calcs!$G$29:$Z$29)*($L26020:$AE26020))*Calcs!$G26020","v":1887.880705059119},null,{"$f":"SUMPRODUCT(($L26020:$AE26020)*(Misc_calcs!$G$29:$Z$29))*$F26020*Assumptions!$G$37*(1+Assumptions!$G$83)","v":544.97873179164787},null,{"$f":"Assumptions!$G$86*$F26020","v":9.9391316400000013E-4},null,{"$f":"($F26020*Assumptions!$G$37)","v":29805.755999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26020))*(Misc_calcs!$G$29:$Z$29))","v":16888.604822373913},null,{"$f":"SUMPRODUCT(($AG26020:$AZ26020)*(Misc_calcs!$G$29:$Z$29))*$BF26020*$G26020","v":1776.2323634517413},null,{"$f":"SUMPRODUCT($BF26020*(Misc_calcs!$G$29:$Z$29))*$F26020*Assumptions!$G$37*(1+Assumptions!$G$83)","v":514.00521863648009},null,2432.859436850767,null,2290.2375820882216,null,142.62185476254535,null,-16745.982967611366,null,false]
[null,114319056,"MGE21","MGE","22kV",102.20000000000002,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26081, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.0219376639164698E-4,6.3832562674852138E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.7273749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.7363749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.7701249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.8102499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.8428749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.8807499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.9317500000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":2.9977499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26081,Demand!$B$9:$B$428,0))*$I26081*Assumptions!$G$45*Assumptions!$G$48","v":3.0401249999999997},null,{"$f":"SUMPRODUCT(($AG26081:$AZ26081)*(Misc_calcs!$G$29:$Z$29)*($L26081:$AE26081))*Calcs!$G26081","v":1205.6666750341867},null,{"$f":"SUMPRODUCT(($L26081:$AE26081)*(Misc_calcs!$G$29:$Z$29))*$F26081*Assumptions!$G$37*(1+Assumptions!$G$83)","v":189.08762273800326},null,{"$f":"Assumptions!$G$86*$F26081","v":6.0219306000000008E-4},null,{"$f":"($F26081*Assumptions!$G$37)","v":18058.740000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26081))*(Misc_calcs!$G$29:$Z$29))","v":10232.484069519882},null,{"$f":"SUMPRODUCT(($AG26081:$AZ26081)*(Misc_calcs!$G$29:$Z$29))*$BF26081*$G26081","v":1203.024661577188},null,{"$f":"SUMPRODUCT($BF26081*(Misc_calcs!$G$29:$Z$29))*$F26081*Assumptions!$G$37*(1+Assumptions!$G$83)","v":188.68706766239595},null,1394.7542977721901,null,1391.711729239584,null,3.042568532606083,null,-10229.441500987276,null,false]
[null,114683962,"EB33","EB","22kV",24.509999999999998,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26123, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4442044240958187E-4,1.4442044240958187E-4,1.4442044240958187E-4,1.4442044240958187E-4,1.4442044240958187E-4,1.4442044240958187E-4,1.5681368499647388E-4,1.7048916881233825E-4,1.8552214882625728E-4,2.0205519192366539E-4,2.2024635103504278E-4,2.4027088315676268E-4,2.6232316059229751E-4,2.8661879734122385E-4,3.1339701506676238E-4,3.4292327586280869E-4,3.7549221215151462E-4,4.1143088750922893E-4,4.5110242608301988E-4,4.949100525677674E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.6388749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.6576249999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.6688749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.6775000000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.6861249999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7030000000000003},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7356249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26123,Demand!$B$9:$B$428,0))*$I26123*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},null,{"$f":"SUMPRODUCT(($AG26123:$AZ26123)*(Misc_calcs!$G$29:$Z$29)*($L26123:$AE26123))*Calcs!$G26123","v":352.65911652002649},null,{"$f":"SUMPRODUCT(($L26123:$AE26123)*(Misc_calcs!$G$29:$Z$29))*$F26123*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.211251563188846},null,{"$f":"Assumptions!$G$86*$F26123","v":1.44420273E-4},null,{"$f":"($F26123*Assumptions!$G$37)","v":4330.9169999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26123))*(Misc_calcs!$G$29:$Z$29))","v":2453.993977924973},null,{"$f":"SUMPRODUCT(($AG26123:$AZ26123)*(Misc_calcs!$G$29:$Z$29))*$BF26123*$G26123","v":221.30970162898075},null,{"$f":"SUMPRODUCT($BF26123*(Misc_calcs!$G$29:$Z$29))*$F26123*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.85242932359083},null,369.87036808321534,null,232.16213095257157,null,137.70823713064377,null,-2316.2857407943293,null,false]
[null,115257029,"K31","K","11kV",218.26,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26170, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.8840200815354925E-3,2.0641157996845027E-3,2.2634355052698644E-3,2.4841359735235857E-3,2.7286232727275683E-3,2.9995821227908029E-3,3.3000087534280327E-3,3.6332476824345555E-3,4.0030328853429154E-3,4.4135338846947999E-3,4.869407351013065E-3,5.3758548791540085E-3,5.938687683999043E-3,6.5643990494640521E-3,7.2602454657473498E-3,8.0343375029318029E-3,8.8957415959929585E-3,9.8545940586139968E-3,1.0922228802844925E-2,1.2111320420670146E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.4882499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.5205000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.5519999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.5759999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.6037499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.6344999999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.6772499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7087499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26170,Demand!$B$9:$B$428,0))*$I26170*Assumptions!$G$45*Assumptions!$G$48","v":3.7289999999999996},null,{"$f":"SUMPRODUCT(($AG26170:$AZ26170)*(Misc_calcs!$G$29:$Z$29)*($L26170:$AE26170))*Calcs!$G26170","v":10302.957979751238},null,{"$f":"SUMPRODUCT(($L26170:$AE26170)*(Misc_calcs!$G$29:$Z$29))*$F26170*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3288.8521821981758},null,{"$f":"Assumptions!$G$86*$F26170","v":1.286053398E-3},null,{"$f":"($F26170*Assumptions!$G$37)","v":38566.541999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26170))*(Misc_calcs!$G$29:$Z$29))","v":21852.661184084242},null,{"$f":"SUMPRODUCT(($AG26170:$AZ26170)*(Misc_calcs!$G$29:$Z$29))*$BF26170*$G26170","v":2670.1245414078917},null,{"$f":"SUMPRODUCT($BF26170*(Misc_calcs!$G$29:$Z$29))*$F26170*Assumptions!$G$37*(1+Assumptions!$G$83)","v":860.57484124445011},null,13591.810161949414,null,3530.6993826523417,null,10061.110779297072,null,-11791.550404787169,null,false]
[null,115654483,"HT08","HT","22kV",78.424000000000007,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26231, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.6209827725536708E-4,4.9542806777417626E-4,5.5307516785230821E-4,6.1837759274525938E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8184999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.7937499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.7982499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8027499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.79},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.7892499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8342499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8664999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26231,Demand!$B$9:$B$428,0))*$I26231*Assumptions!$G$45*Assumptions!$G$48","v":2.8492499999999996},null,{"$f":"SUMPRODUCT(($AG26231:$AZ26231)*(Misc_calcs!$G$29:$Z$29)*($L26231:$AE26231))*Calcs!$G26231","v":983.49616285993272},null,{"$f":"SUMPRODUCT(($L26231:$AE26231)*(Misc_calcs!$G$29:$Z$29))*$F26231*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113.5391844594491},null,{"$f":"Assumptions!$G$86*$F26231","v":4.6209773520000007E-4},null,{"$f":"($F26231*Assumptions!$G$37)","v":13857.5208},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26231))*(Misc_calcs!$G$29:$Z$29))","v":7851.9797521333367},null,{"$f":"SUMPRODUCT(($AG26231:$AZ26231)*(Misc_calcs!$G$29:$Z$29))*$BF26231*$G26231","v":962.28524827813783},null,{"$f":"SUMPRODUCT($BF26231*(Misc_calcs!$G$29:$Z$29))*$F26231*Assumptions!$G$37*(1+Assumptions!$G$83)","v":111.10620732033753},null,1097.0353473193818,null,1073.3914555984754,null,23.643891720906367,null,-7828.3358604124305,null,false]
[null,116266041,"DMA21","DMA","22kV",127.12,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26276, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.5694652180794581E-3,2.7886005637954262E-3,3.0277965274576784E-3,3.2889547028705857E-3,3.5741607894156872E-3,3.8857026568162841E-3,4.2260901979673665E-3,4.5980771478340877E-3,5.0046850642097417E-3,5.4492296856938635E-3,5.9353499037816636E-3,6.4670396096439264E-3,7.04868270223887E-3,7.68509157307193E-3,8.3815494144688033E-3,9.1438567329395516E-3,9.9783824874050513E-3,1.0892120314080801E-2,1.1892750346051853E-2,1.2988707186449847E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":2.835375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":2.884125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":2.9501249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.0067500000000003},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.0543749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.1072499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.1747499999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.2542499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26276,Demand!$B$9:$B$428,0))*$I26276*Assumptions!$G$45*Assumptions!$G$48","v":3.3206250000000002},null,{"$f":"SUMPRODUCT(($AG26276:$AZ26276)*(Misc_calcs!$G$29:$Z$29)*($L26276:$AE26276))*Calcs!$G26276","v":8991.1696461070333},null,{"$f":"SUMPRODUCT(($L26276:$AE26276)*(Misc_calcs!$G$29:$Z$29))*$F26276*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2281.9495871543522},null,{"$f":"Assumptions!$G$86*$F26276","v":7.4902917600000007E-4},null,{"$f":"($F26276*Assumptions!$G$37)","v":22462.103999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26276))*(Misc_calcs!$G$29:$Z$29))","v":12727.528130306924},null,{"$f":"SUMPRODUCT(($AG26276:$AZ26276)*(Misc_calcs!$G$29:$Z$29))*$BF26276*$G26276","v":1126.6018480376695},null,{"$f":"SUMPRODUCT($BF26276*(Misc_calcs!$G$29:$Z$29))*$F26276*Assumptions!$G$37*(1+Assumptions!$G$83)","v":291.92286461476749},null,11273.119233261386,null,1418.5247126524368,null,9854.5945206089491,null,-2872.933609697975,null,false]
[null,116415368,"FTN25","FTN","22kV",264.27999999999997,39182.484183455374,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26337, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3418680603684633E-3,5.7974461689730573E-3,6.294729910922869E-3,6.8376726626387524E-3,7.4306105524447582E-3,8.0783000168612902E-3,8.7859590742512227E-3,9.559312685884145E-3,1.0404642611464367E-2,1.1328842206853162E-2,1.2339476656477482E-2,1.344484918216407E-2,1.4654073824321021E-2,1.5977155451002589E-2,1.7425077715983443E-2,1.9009899759135182E-2,2.0744862521801497E-2,2.2644505637234687E-2,2.4724795952285893E-2,2.700326884231407E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.2149999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.2359999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.2787500000000005},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.2997500000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.3147499999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.3323750000000008},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.3732499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4298749999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26337,Demand!$B$9:$B$428,0))*$I26337*Assumptions!$G$45*Assumptions!$G$48","v":4.4550000000000001},null,{"$f":"SUMPRODUCT(($AG26337:$AZ26337)*(Misc_calcs!$G$29:$Z$29)*($L26337:$AE26337))*Calcs!$G26337","v":30452.796854182398},null,{"$f":"SUMPRODUCT(($L26337:$AE26337)*(Misc_calcs!$G$29:$Z$29))*$F26337*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9862.9509570622631},null,{"$f":"Assumptions!$G$86*$F26337","v":1.5572170439999999E-3},null,{"$f":"($F26337*Assumptions!$G$37)","v":46698.275999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26337))*(Misc_calcs!$G$29:$Z$29))","v":26460.282679967851},null,{"$f":"SUMPRODUCT(($AG26337:$AZ26337)*(Misc_calcs!$G$29:$Z$29))*$BF26337*$G26337","v":3866.2617887372162},null,{"$f":"SUMPRODUCT($BF26337*(Misc_calcs!$G$29:$Z$29))*$F26337*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1261.7372939123675},null,40315.747811244662,null,5127.9990826495832,null,35187.748728595077,null,8727.466048627226,null,true]
[null,116848570,"HT01","HT","22kV",49.120000000000005,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26454, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.7434653980339465E-4,1.0540027649473841E-3,1.1406529338158057E-3,1.2349330483174695E-3,1.3375381887017904E-3,1.4492280758393798E-3,1.5708331618143364E-3,1.7032612992990905E-3,1.8475050450226624E-3,2.0046496579486798E-3,2.1758818585950013E-3,2.362499422301669E-3,2.5659216862419093E-3,2.7877010576310294E-3,3.0295356189853472E-3,3.2932829354883619E-3,3.5809751796123833E-3,3.8948356992060378E-3,4.237297167384994E-3,4.6110214658576561E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.2398750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.2657499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.3006249999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.3306249999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.3542500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.3842500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.4202499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.4678749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26454,Demand!$B$9:$B$428,0))*$I26454*Assumptions!$G$45*Assumptions!$G$48","v":2.496375},null,{"$f":"SUMPRODUCT(($AG26454:$AZ26454)*(Misc_calcs!$G$29:$Z$29)*($L26454:$AE26454))*Calcs!$G26454","v":3859.7189161681472},null,{"$f":"SUMPRODUCT(($L26454:$AE26454)*(Misc_calcs!$G$29:$Z$29))*$F26454*Assumptions!$G$37*(1+Assumptions!$G$83)","v":321.88904966723749},null,{"$f":"Assumptions!$G$86*$F26454","v":2.8942977600000005E-4},null,{"$f":"($F26454*Assumptions!$G$37)","v":8679.5040000000008},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26454))*(Misc_calcs!$G$29:$Z$29))","v":4918.0001711821596},null,{"$f":"SUMPRODUCT(($AG26454:$AZ26454)*(Misc_calcs!$G$29:$Z$29))*$BF26454*$G26454","v":515.42761105994748},null,{"$f":"SUMPRODUCT($BF26454*(Misc_calcs!$G$29:$Z$29))*$F26454*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43.587008175031556},null,4181.6079658353847,null,559.01461923497902,null,3622.5933466004058,null,-1295.4068245817539,null,false]
[null,116917018,"NP34","NP","22kV",50.329000000000001,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26486, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,2.9655391456678273E-4,3.0938981056764239E-4,3.5493879581300134E-4,4.0817050286988323E-4,4.7045940437228815E-4,5.4343460950216074E-4,6.2902807100583685E-4,7.2953204620477565E-4,8.476676045684697E-4,9.8666632371239823E-4,1.1503677333056083E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.5927499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.6234999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.6628749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.7112500000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.7521249999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.8046250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.8601249999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9234999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26486,Demand!$B$9:$B$428,0))*$I26486*Assumptions!$G$45*Assumptions!$G$48","v":2.9786250000000001},null,{"$f":"SUMPRODUCT(($AG26486:$AZ26486)*(Misc_calcs!$G$29:$Z$29)*($L26486:$AE26486))*Calcs!$G26486","v":697.9506868139988},null,{"$f":"SUMPRODUCT(($L26486:$AE26486)*(Misc_calcs!$G$29:$Z$29))*$F26486*Assumptions!$G$37*(1+Assumptions!$G$83)","v":66.293351247280782},null,{"$f":"Assumptions!$G$86*$F26486","v":2.9655356670000004E-4},null,{"$f":"($F26486*Assumptions!$G$37)","v":8893.1342999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26486))*(Misc_calcs!$G$29:$Z$29))","v":5039.047854548593},null,{"$f":"SUMPRODUCT(($AG26486:$AZ26486)*(Misc_calcs!$G$29:$Z$29))*$BF26486*$G26486","v":475.63732954682871},null,{"$f":"SUMPRODUCT($BF26486*(Misc_calcs!$G$29:$Z$29))*$F26486*Assumptions!$G$37*(1+Assumptions!$G$83)","v":45.759044404602975},null,764.24403806127953,null,521.39637395143166,null,242.84766410984787,null,-4796.2001904387453,null,false]
[null,117450952,"DVY34","DVY","22kV",19.721,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26547, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.9861881344985044E-4,4.3261478696200121E-4,4.6972290212392125E-4,5.1023816626267159E-4,5.544841482698769E-4,6.0281578111291635E-4,6.5562244174098832E-4,7.1333133600091285E-4,7.7641121893706972E-4,8.4537648388584535E-4,9.2079165711515234E-4,1.0032763384344545E-3,1.0935106322439642E-3,1.1922411179401474E-3,1.3002874134891383E-3,1.4185493913648588E-3,1.5480151119738436E-3,1.6897695462082085E-3,1.8450041659415399E-3,2.0150274891754041E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":4.8164999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":4.9275000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":4.9972499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.0414999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.0639999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.1067499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.1922499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.274},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26547,Demand!$B$9:$B$428,0))*$I26547*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},null,{"$f":"SUMPRODUCT(($AG26547:$AZ26547)*(Misc_calcs!$G$29:$Z$29)*($L26547:$AE26547))*Calcs!$G26547","v":3742.2916186068628},null,{"$f":"SUMPRODUCT(($L26547:$AE26547)*(Misc_calcs!$G$29:$Z$29))*$F26547*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.920710062990075},null,{"$f":"Assumptions!$G$86*$F26547","v":1.1620204830000001E-4},null,{"$f":"($F26547*Assumptions!$G$37)","v":3484.7006999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26547))*(Misc_calcs!$G$29:$Z$29))","v":1974.5089856653774},null,{"$f":"SUMPRODUCT(($AG26547:$AZ26547)*(Misc_calcs!$G$29:$Z$29))*$BF26547*$G26547","v":473.63773259080051},null,{"$f":"SUMPRODUCT($BF26547*(Misc_calcs!$G$29:$Z$29))*$F26547*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.0258392641610534},null,3797.2123286698529,null,480.66357185496156,null,3316.5487568148915,null,1342.0397711495141,null,true]
[null,118362616,"HGS32","HGS","22kV",215.68999999999997,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26592, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.3597227256730511E-3,4.731539141008774E-3,5.1373932741295364E-3,5.5805116414581225E-3,6.0644331393098607E-3,6.5930396951597242E-3,7.1705899527972098E-3,7.8017562933947E-3,8.4916655246963426E-3,9.24594360373906E-3,1.0070764795049298E-2,1.0972905706451371E-2,1.1959804688844413E-2,1.3039627134958185E-2,1.4221337265629137E-2,1.5514777051036278E-2,1.6930752979140932E-2,1.8481131454877973E-2,2.0178943692101353E-2,2.203850104661239E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.7566249999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.7952499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.8552499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.8803749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.8856250000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.9204999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":2.9928749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0517500000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26592,Demand!$B$9:$B$428,0))*$I26592*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},null,{"$f":"SUMPRODUCT(($AG26592:$AZ26592)*(Misc_calcs!$G$29:$Z$29)*($L26592:$AE26592))*Calcs!$G26592","v":17678.9512615282},null,{"$f":"SUMPRODUCT(($L26592:$AE26592)*(Misc_calcs!$G$29:$Z$29))*$F26592*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6569.5904783331007},null,{"$f":"Assumptions!$G$86*$F26592","v":1.2709101869999998E-3},null,{"$f":"($F26592*Assumptions!$G$37)","v":38112.422999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26592))*(Misc_calcs!$G$29:$Z$29))","v":21595.347250046405},null,{"$f":"SUMPRODUCT(($AG26592:$AZ26592)*(Misc_calcs!$G$29:$Z$29))*$BF26592*$G26592","v":2236.8495140194923},null,{"$f":"SUMPRODUCT($BF26592*(Misc_calcs!$G$29:$Z$29))*$F26592*Assumptions!$G$37*(1+Assumptions!$G$83)","v":840.42771259134565},null,24248.541739861299,null,3077.2772266108377,null,21171.264513250462,null,-424.08273679594276,null,false]
[null,118666661,"DC02","DC","22kV",91.867000000000004,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26637, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.000370729271986E-4,7.549105964857355E-4,8.1461990995501188E-4,8.7961395956191171E-4,9.5038469298100036E-4,1.0274712597189506E-3,1.1114646270496266E-3,1.2030126529576539E-3,1.3028256617075183E-3,1.4116825722332411E-3,1.5304376345827131E-3,1.6600278351975653E-3,1.8014810379149769E-3,1.9559249342988271E-3,2.124596884305956E-3,2.3088547364376556E-3,2.5101887254920727E-3,2.7302345559030343E-3,2.9707877895162865E-3,3.2338196686157198E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.4889999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.5017499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.5310000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.5487500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.5607499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.5839999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6142499999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6652499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26637,Demand!$B$9:$B$428,0))*$I26637*Assumptions!$G$45*Assumptions!$G$48","v":2.6859999999999999},null,{"$f":"SUMPRODUCT(($AG26637:$AZ26637)*(Misc_calcs!$G$29:$Z$29)*($L26637:$AE26637))*Calcs!$G26637","v":2072.7136046473011},null,{"$f":"SUMPRODUCT(($L26637:$AE26637)*(Misc_calcs!$G$29:$Z$29))*$F26637*Assumptions!$G$37*(1+Assumptions!$G$83)","v":424.25233527854391},null,{"$f":"Assumptions!$G$86*$F26637","v":5.4130792410000007E-4},null,{"$f":"($F26637*Assumptions!$G$37)","v":16232.8989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26637))*(Misc_calcs!$G$29:$Z$29))","v":9197.9218592424932},null,{"$f":"SUMPRODUCT(($AG26637:$AZ26637)*(Misc_calcs!$G$29:$Z$29))*$BF26637*$G26637","v":737.25066493943496},null,{"$f":"SUMPRODUCT($BF26637*(Misc_calcs!$G$29:$Z$29))*$F26637*Assumptions!$G$37*(1+Assumptions!$G$83)","v":152.46122759757205},null,2496.9659399258449,null,889.71189253700697,null,1607.254047388838,null,-7590.6678118536547,null,false]
[null,119745852,"EL24","EL","11kV",79.281000000000006,28821.486088060243,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26726, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.467471738964068E-3,1.5685862957147835E-3,1.6771986752896792E-3,1.7938851602402417E-3,1.9192673005245179E-3,2.0540155187512704E-3,2.1988530051568738E-3,2.3545599257381667E-3,2.5219779688655432E-3,2.7020152577563812E-3,2.8956516584121078E-3,3.1039445150262148E-3,3.3280348474704264E-3,3.5691540482776368E-3,3.8286311195806855E-3,4.1079004937540535E-3,4.4085104850613201E-3,4.7321324234567454E-3,5.080570525847922E-3,5.4557725646241107E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1622499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.13225},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1315},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1315},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.13375},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.13375},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1509999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1659999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26726,Demand!$B$9:$B$428,0))*$I26726*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},null,{"$f":"SUMPRODUCT(($AG26726:$AZ26726)*(Misc_calcs!$G$29:$Z$29)*($L26726:$AE26726))*Calcs!$G26726","v":2534.0448597359909},null,{"$f":"SUMPRODUCT(($L26726:$AE26726)*(Misc_calcs!$G$29:$Z$29))*$F26726*Assumptions!$G$37*(1+Assumptions!$G$83)","v":683.08242647711916},null,{"$f":"Assumptions!$G$86*$F26726","v":4.6714743630000004E-4},null,{"$f":"($F26726*Assumptions!$G$37)","v":14008.9527},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26726))*(Misc_calcs!$G$29:$Z$29))","v":7937.7844375303903},null,{"$f":"SUMPRODUCT(($AG26726:$AZ26726)*(Misc_calcs!$G$29:$Z$29))*$BF26726*$G26726","v":420.20585000746837},null,{"$f":"SUMPRODUCT($BF26726*(Misc_calcs!$G$29:$Z$29))*$F26726*Assumptions!$G$37*(1+Assumptions!$G$83)","v":113.54776297488878},null,3217.12728621311,null,533.75361298235714,null,2683.373673230753,null,-5254.4107642996369,null,false]
[null,120329641,"DN24","DN","22kV",81.192999999999998,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26802, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.1869996910945209E-4,6.6719775393194857E-4,7.1996945964249712E-4,7.7741186953650724E-4,8.3995977203137539E-4,9.0808967300946754E-4,9.8232387542904762E-4,1.0632349628440113E-3,1.1514507271492324E-3,1.2476595849144254E-3,1.3526165311229738E-3,1.4671496840344836E-3,1.5921674802859649E-3,1.7286665852866065E-3,1.8777405904998909E-3,2.0405895764048303E-3,2.2185306278519803E-3,2.4130093972529313E-3,2.6256128206450175E-3,2.8580831022447248E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.5715000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.5894999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.60975},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.63225},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.6472499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.6674999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.6974999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.7297500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26802,Demand!$B$9:$B$428,0))*$I26802*Assumptions!$G$45*Assumptions!$G$48","v":3.762},null,{"$f":"SUMPRODUCT(($AG26802:$AZ26802)*(Misc_calcs!$G$29:$Z$29)*($L26802:$AE26802))*Calcs!$G26802","v":3347.3400527347012},null,{"$f":"SUMPRODUCT(($L26802:$AE26802)*(Misc_calcs!$G$29:$Z$29))*$F26802*Assumptions!$G$37*(1+Assumptions!$G$83)","v":331.39225158741618},null,{"$f":"Assumptions!$G$86*$F26802","v":4.7841351389999999E-4},null,{"$f":"($F26802*Assumptions!$G$37)","v":14346.803099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26802))*(Misc_calcs!$G$29:$Z$29))","v":8129.2179946822671},null,{"$f":"SUMPRODUCT(($AG26802:$AZ26802)*(Misc_calcs!$G$29:$Z$29))*$BF26802*$G26802","v":1194.5781849174757},null,{"$f":"SUMPRODUCT($BF26802*(Misc_calcs!$G$29:$Z$29))*$F26802*Assumptions!$G$37*(1+Assumptions!$G$83)","v":119.090610214718},null,3678.7323043221172,null,1313.6687951321937,null,2365.0635091899235,null,-5764.1544854923432,null,false]
[null,120475331,"NP24","NP","22kV",37.405000000000001,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26863, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.4884191135129031E-4,8.1135659088382348E-4,8.7947471480415368E-4,9.5371641884085963E-4,1.0346511542288885E-3,1.1229024267030204E-3,1.2191529948883777E-3,1.3241505728792593E-3,1.438714086181442E-3,1.5637405350069967E-3,1.7002125241971703E-3,1.8492065248539727E-3,2.0119019391363559E-3,2.1895910466777089E-3,2.3836899187698558E-3,2.5957503949020902E-3,2.8274732255164159E-3,3.080722495023629E-3,3.3575414503086163E-3,3.6601698722359536E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.1868749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.20075},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.2157499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.2344999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.2419999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.2547499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.2719999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.2948749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26863,Demand!$B$9:$B$428,0))*$I26863*Assumptions!$G$45*Assumptions!$G$48","v":1.3109999999999999},null,{"$f":"SUMPRODUCT(($AG26863:$AZ26863)*(Misc_calcs!$G$29:$Z$29)*($L26863:$AE26863))*Calcs!$G26863","v":1211.6607505066315},null,{"$f":"SUMPRODUCT(($L26863:$AE26863)*(Misc_calcs!$G$29:$Z$29))*$F26863*Assumptions!$G$37*(1+Assumptions!$G$83)","v":191.92088210817613},null,{"$f":"Assumptions!$G$86*$F26863","v":2.2040148150000001E-4},null,{"$f":"($F26863*Assumptions!$G$37)","v":6609.4634999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26863))*(Misc_calcs!$G$29:$Z$29))","v":3745.0691450136128},null,{"$f":"SUMPRODUCT(($AG26863:$AZ26863)*(Misc_calcs!$G$29:$Z$29))*$BF26863*$G26863","v":157.51276531828753},null,{"$f":"SUMPRODUCT($BF26863*(Misc_calcs!$G$29:$Z$29))*$F26863*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.275494545051462},null,1403.5816326148076,null,182.78825986333899,null,1220.7933727514687,null,-2524.2757722621441,null,false]
[null,120552977,"CRM13","CRM","22kV",156.65,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26908, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.1663524733491744E-3,3.4363930012472734E-3,3.7311542324279835E-3,4.0529795012954461E-3,4.4044390155913099E-3,4.7883521176075427E-3,5.2078117488325044E-3,5.6662113373836514E-3,6.1672743495001254E-3,6.7150867704841377E-3,7.3141328070122514E-3,7.9693341319282632E-3,8.6860930247460583E-3,9.4703397964263497E-3,1.0328584925869556E-2,1.1267976378343144E-2,1.2296362623127761E-2,1.3422361919452149E-2,1.4655438496767009E-2,1.6005986318103904E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":2.9666249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":2.9947499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.0356249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.0656249999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.082875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.1065000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.1904999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26908,Demand!$B$9:$B$428,0))*$I26908*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},null,{"$f":"SUMPRODUCT(($AG26908:$AZ26908)*(Misc_calcs!$G$29:$Z$29)*($L26908:$AE26908))*Calcs!$G26908","v":15607.574430059871},null,{"$f":"SUMPRODUCT(($L26908:$AE26908)*(Misc_calcs!$G$29:$Z$29))*$F26908*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3465.2859345007596},null,{"$f":"Assumptions!$G$86*$F26908","v":9.2302879500000008E-4},null,{"$f":"($F26908*Assumptions!$G$37)","v":27680.055},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26908))*(Misc_calcs!$G$29:$Z$29))","v":15684.135317908896},null,{"$f":"SUMPRODUCT(($AG26908:$AZ26908)*(Misc_calcs!$G$29:$Z$29))*$BF26908*$G26908","v":1975.8731643769815},null,{"$f":"SUMPRODUCT($BF26908*(Misc_calcs!$G$29:$Z$29))*$F26908*Assumptions!$G$37*(1+Assumptions!$G$83)","v":443.3034815507072},null,19072.860364560631,null,2419.1766459276887,null,16653.683718632943,null,969.54840072404659,null,true]
[null,120600767,"CRM13","CRM","22kV",12.499000000000001,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26953, Demand!$B$9:$B$428,0))","v":1},{"$f":"1/(H26953+1)","v":0.5},null,null,7.3647944091283715E-5,7.3647944091283715E-5,7.3647944091283715E-5,7.3647944091283715E-5,7.3647944091283715E-5,7.3647944091283715E-5,7.3647944091283715E-5,7.3647944091283715E-5,7.5540982081314748E-5,8.8147589041441445E-5,1.0317045955944024E-4,1.2110127098874904E-4,1.4253535207626449E-4,1.6819401698893845E-4,1.9895177942291222E-4,2.3586952282833083E-4,2.8023494144960016E-4,3.3361185868858615E-4,3.9790038610906212E-4,4.7541032272868119E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":2.9666249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":2.9947499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.0356249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.0656249999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.082875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.1065000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.1904999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26953,Demand!$B$9:$B$428,0))*$I26953*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},null,{"$f":"SUMPRODUCT(($AG26953:$AZ26953)*(Misc_calcs!$G$29:$Z$29)*($L26953:$AE26953))*Calcs!$G26953","v":305.47621012751188},null,{"$f":"SUMPRODUCT(($L26953:$AE26953)*(Misc_calcs!$G$29:$Z$29))*$F26953*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.4099275188441558},null,{"$f":"Assumptions!$G$86*$F26953","v":7.3647857700000007E-5},null,{"$f":"($F26953*Assumptions!$G$37)","v":2208.5733},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26953))*(Misc_calcs!$G$29:$Z$29))","v":1251.4267943730824},null,{"$f":"SUMPRODUCT(($AG26953:$AZ26953)*(Misc_calcs!$G$29:$Z$29))*$BF26953*$G26953","v":157.65361430927479},null,{"$f":"SUMPRODUCT($BF26953*(Misc_calcs!$G$29:$Z$29))*$F26953*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.8222200947304947},null,310.88613764635602,null,160.47583440400527,null,150.41030324235075,null,-1101.0164911307318,null,false]
[null,120827721,"CRM14","CRM","22kV",44.62,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C26998, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.0190007890737409E-4,9.78818102238451E-4,1.0627775413401637E-3,1.1544458688018053E-3,1.2545551795447446E-3,1.3639085316798502E-3,1.4833869149882307E-3,1.6139569095056398E-3,1.7566791029345391E-3,1.9127173424768732E-3,2.0833489042380252E-3,2.2699756716670228E-3,2.4741364236461477E-3,2.6975203429080354E-3,2.9419818665323942E-3,3.2095570124588005E-3,3.5024813293581913E-3,3.823209631956303E-3,4.1744377001324221E-3,4.5591261379750794E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.5313749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.5658750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.6067499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.6404999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.6641249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.6926249999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.7334999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.798},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C26998,Demand!$B$9:$B$428,0))*$I26998*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},null,{"$f":"SUMPRODUCT(($AG26998:$AZ26998)*(Misc_calcs!$G$29:$Z$29)*($L26998:$AE26998))*Calcs!$G26998","v":5298.7287903069373},null,{"$f":"SUMPRODUCT(($L26998:$AE26998)*(Misc_calcs!$G$29:$Z$29))*$F26998*Assumptions!$G$37*(1+Assumptions!$G$83)","v":281.14956069586367},null,{"$f":"Assumptions!$G$86*$F26998","v":2.6291442599999998E-4},null,{"$f":"($F26998*Assumptions!$G$37)","v":7884.3539999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH26998))*(Misc_calcs!$G$29:$Z$29))","v":4467.4504812326513},null,{"$f":"SUMPRODUCT(($AG26998:$AZ26998)*(Misc_calcs!$G$29:$Z$29))*$BF26998*$G26998","v":670.38711918455294},null,{"$f":"SUMPRODUCT($BF26998*(Misc_calcs!$G$29:$Z$29))*$F26998*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.966607503309582},null,5579.8783510028006,null,706.35372668786249,null,4873.5246243149377,null,406.07414308228635,null,true]
[null,121040386,"MC32","MC","22kV",15.055,49332.257083714823,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27058, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.6476059172620976E-4,2.8052332098977585E-4,2.9729753906494597E-4,3.1515056382468647E-4,3.3415429364523663E-4,3.5438552349122306E-4,3.7592628301408196E-4,3.9886419820622625E-4,4.232928782619035E-4,4.4931232941186746E-4,4.7702939762333185E-4,5.0655824218984115E-4,5.3802084237819319E-4,5.7154753945216745E-4,6.0727761655616445E-4,6.4535991911674894E-4,6.8595351860734608E-4,7.2922842272177951E-4,7.7536633521697656E-4,8.2456146891491582E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":8.31},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":8.9662499999999987},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.1079999999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.2099999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.2272499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.2692499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.395999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.5647500000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27058,Demand!$B$9:$B$428,0))*$I27058*Assumptions!$G$45*Assumptions!$G$48","v":9.6097499999999982},null,{"$f":"SUMPRODUCT(($AG27058:$AZ27058)*(Misc_calcs!$G$29:$Z$29)*($L27058:$AE27058))*Calcs!$G27058","v":3104.4746755519222},null,{"$f":"SUMPRODUCT(($L27058:$AE27058)*(Misc_calcs!$G$29:$Z$29))*$F27058*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21.252064315387631},null,{"$f":"Assumptions!$G$86*$F27058","v":8.8708576500000006E-5},null,{"$f":"($F27058*Assumptions!$G$37)","v":2660.2184999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27058))*(Misc_calcs!$G$29:$Z$29))","v":1507.3390182644009},null,{"$f":"SUMPRODUCT(($AG27058:$AZ27058)*(Misc_calcs!$G$29:$Z$29))*$BF27058*$G27058","v":592.66160249865766},null,{"$f":"SUMPRODUCT($BF27058*(Misc_calcs!$G$29:$Z$29))*$F27058*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.0945093140786941},null,3125.7267398673098,null,596.75611181273632,null,2528.9706280545734,null,1021.6316097901724,null,true]
[null,121842717,"DVY34","DVY","22kV",36.426000000000002,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27163, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.1463317157125378E-4,2.2270789930485717E-4,2.526580004654532E-4,2.8722103174205353E-4,3.2715045350260229E-4,3.7332716080031557E-4,4.2678150880205463E-4,4.8871919838300065E-4,5.6055170459479219E-4,6.4393205217966299E-4,7.4079688546394593E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":4.8164999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":4.9275000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":4.9972499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.0414999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.0639999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.1067499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.1922499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.274},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27163,Demand!$B$9:$B$428,0))*$I27163*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},null,{"$f":"SUMPRODUCT(($AG27163:$AZ27163)*(Misc_calcs!$G$29:$Z$29)*($L27163:$AE27163))*Calcs!$G27163","v":1224.0023913306281},null,{"$f":"SUMPRODUCT(($L27163:$AE27163)*(Misc_calcs!$G$29:$Z$29))*$F27163*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.323457590437854},null,{"$f":"Assumptions!$G$86*$F27163","v":2.1463291980000003E-4},null,{"$f":"($F27163*Assumptions!$G$37)","v":6436.4741999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27163))*(Misc_calcs!$G$29:$Z$29))","v":3647.0495569112636},null,{"$f":"SUMPRODUCT(($AG27163:$AZ27163)*(Misc_calcs!$G$29:$Z$29))*$BF27163*$G27163","v":874.84042631471527},null,{"$f":"SUMPRODUCT($BF27163*(Misc_calcs!$G$29:$Z$29))*$F27163*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.969739278351529},null,1257.3258489210659,null,898.81016559306681,null,358.51568332799911,null,-3288.5338735832647,null,false]
[null,122618887,"DMA13","DMA","22kV",88.055000000000007,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27224, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.1884708512344889E-4,5.3038027131718801E-4,6.1034494611809952E-4,7.0414657382792583E-4,8.1432633179816705E-4,9.4390883686934967E-4,1.0964961478749004E-3,1.2763803041697919E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":1.7546249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":1.7966250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":1.8472500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":1.8959999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":1.934625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":1.9732499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.0306249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.1041249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27224,Demand!$B$9:$B$428,0))*$I27224*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},null,{"$f":"SUMPRODUCT(($AG27224:$AZ27224)*(Misc_calcs!$G$29:$Z$29)*($L27224:$AE27224))*Calcs!$G27224","v":587.51036036669461},null,{"$f":"SUMPRODUCT(($L27224:$AE27224)*(Misc_calcs!$G$29:$Z$29))*$F27224*Assumptions!$G$37*(1+Assumptions!$G$83)","v":163.68707002264173},null,{"$f":"Assumptions!$G$86*$F27224","v":5.1884647650000005E-4},null,{"$f":"($F27224*Assumptions!$G$37)","v":15559.318499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27224))*(Misc_calcs!$G$29:$Z$29))","v":8816.2562107786034},null,{"$f":"SUMPRODUCT(($AG27224:$AZ27224)*(Misc_calcs!$G$29:$Z$29))*$BF27224*$G27224","v":498.71207037682638},null,{"$f":"SUMPRODUCT($BF27224*(Misc_calcs!$G$29:$Z$29))*$F27224*Assumptions!$G$37*(1+Assumptions!$G$83)","v":140.07105073614778},null,751.19743038933632,null,638.78312111297419,null,112.41430927636213,null,-8703.8419015022409,null,false]
[null,123053062,"DMA13","DMA","22kV",167.01,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27269, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,9.8407417734901106E-4,1.0059486583690143E-3,1.1576140985881983E-3,1.3355234716370666E-3,1.5444965155143021E-3,1.7902698863840791E-3,2.0796754489419917E-3,2.4208537232343072E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":1.7546249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":1.7966250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":1.8472500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":1.8959999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":1.934625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":1.9732499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.0306249999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.1041249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27269,Demand!$B$9:$B$428,0))*$I27269*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},null,{"$f":"SUMPRODUCT(($AG27269:$AZ27269)*(Misc_calcs!$G$29:$Z$29)*($L27269:$AE27269))*Calcs!$G27269","v":1114.3047559461888},null,{"$f":"SUMPRODUCT(($L27269:$AE27269)*(Misc_calcs!$G$29:$Z$29))*$F27269*Assumptions!$G$37*(1+Assumptions!$G$83)","v":588.8318380211366},null,{"$f":"Assumptions!$G$86*$F27269","v":9.8407302299999993E-4},null,{"$f":"($F27269*Assumptions!$G$37)","v":29510.666999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27269))*(Misc_calcs!$G$29:$Z$29))","v":16721.400826325982},null,{"$f":"SUMPRODUCT(($AG27269:$AZ27269)*(Misc_calcs!$G$29:$Z$29))*$BF27269*$G27269","v":945.88499089925347},null,{"$f":"SUMPRODUCT($BF27269*(Misc_calcs!$G$29:$Z$29))*$F27269*Assumptions!$G$37*(1+Assumptions!$G$83)","v":503.87788263977785},null,1703.1365939673256,null,1449.7628735390313,null,253.37372042829429,null,-16468.027105897687,null,false]
[null,123631976,"HGS31","HGS","22kV",32.494999999999997,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27329, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.5681853572602256E-4,7.1283492228235018E-4,7.739792964107713E-4,8.4073775227957569E-4,9.1364344597280318E-4,9.932812132885866E-4,1.080292644610994E-3,1.1753816623573683E-3,1.2793206510501537E-3,1.3929571950646795E-3,1.5172214846081271E-3,1.6531344565401144E-3,1.8018167433075209E-3,1.9644985105960692E-3,2.1425302723659828E-3,2.3373947808123874E-3,2.5507200985543351E-3,2.7842939710986123E-3,3.0400796294442643E-3,3.3202331656992422E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27329,Demand!$B$9:$B$428,0))*$I27329*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG27329:$AZ27329)*(Misc_calcs!$G$29:$Z$29)*($L27329:$AE27329))*Calcs!$G27329","v":2469.8363331603759},null,{"$f":"SUMPRODUCT(($L27329:$AE27329)*(Misc_calcs!$G$29:$Z$29))*$F27329*Assumptions!$G$37*(1+Assumptions!$G$83)","v":149.11157584637664},null,{"$f":"Assumptions!$G$86*$F27329","v":1.9147028849999999E-4},null,{"$f":"($F27329*Assumptions!$G$37)","v":5741.8664999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27329))*(Misc_calcs!$G$29:$Z$29))","v":3253.4693722020397},null,{"$f":"SUMPRODUCT(($AG27329:$AZ27329)*(Misc_calcs!$G$29:$Z$29))*$BF27329*$G27329","v":314.65394836111221},null,{"$f":"SUMPRODUCT($BF27329*(Misc_calcs!$G$29:$Z$29))*$F27329*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19.075390014456136},null,2618.9479090067525,null,333.72933837556837,null,2285.2185706311843,null,-968.2508015708554,null,false]
[null,123794075,"DN21","DN","22kV",17.190999999999999,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27374, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3099739101844483E-4,1.4126583064850577E-4,1.5243918786981845E-4,1.6460147363937894E-4,1.7784474574152173E-4,1.9226989480257851E-4,2.0798750806720726E-4,2.251188186943628E-4,2.4379674910918992E-4,2.6416705780379945E-4,2.8638959992283869E-4,3.1063971300773232E-4,3.3710974041599673E-4,3.6601070618972145E-4,3.9757415653176535E-4,4.3205418457225924E-4,4.6972965678572531E-4,5.1090666126605926E-4,5.5592120009986703E-4,6.0514215031701093E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.0939999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.0977499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.109},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.1127499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.1149999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.1187499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.1273749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.1401249999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27374,Demand!$B$9:$B$428,0))*$I27374*Assumptions!$G$45*Assumptions!$G$48","v":2.143875},null,{"$f":"SUMPRODUCT(($AG27374:$AZ27374)*(Misc_calcs!$G$29:$Z$29)*($L27374:$AE27374))*Calcs!$G27374","v":405.94733096894828},null,{"$f":"SUMPRODUCT(($L27374:$AE27374)*(Misc_calcs!$G$29:$Z$29))*$F27374*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.856190289207081},null,{"$f":"Assumptions!$G$86*$F27374","v":1.012945293E-4},null,{"$f":"($F27374*Assumptions!$G$37)","v":3037.6496999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27374))*(Misc_calcs!$G$29:$Z$29))","v":1721.1999377604332},null,{"$f":"SUMPRODUCT(($AG27374:$AZ27374)*(Misc_calcs!$G$29:$Z$29))*$BF27374*$G27374","v":145.43873940016448},null,{"$f":"SUMPRODUCT($BF27374*(Misc_calcs!$G$29:$Z$29))*$F27374*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.3387873691456624},null,420.80352125815534,null,150.77752676931013,null,270.02599448884519,null,-1451.1739432715881,null,false]
[null,124365439,"BH21","BH","22kV",8.3231000000000002,53302.301687912783,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27419, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.4560052721588671E-4,1.5284454267107124E-4,1.6047695317831828E-4,1.6851935466010378E-4,1.769945706870557E-4,1.8592672325404188E-4,1.9534130767436464E-4,2.0526527183313998E-4,2.1572710005511109E-4,2.2675690185715129E-4,2.3838650587160008E-4,2.5064955924340552E-4,2.6358163282186412E-4,2.7722033248661518E-4,2.9160541696753863E-4,3.0677892253935162E-4,3.2278529499412236E-4,3.3967152931864062E-4,3.5748731752871673E-4,3.7628520513909632E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":1.7242500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":1.7842500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":1.852875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":1.92},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":1.9736249999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.0347499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.1071249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.1858749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27419,Demand!$B$9:$B$428,0))*$I27419*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},null,{"$f":"SUMPRODUCT(($AG27419:$AZ27419)*(Misc_calcs!$G$29:$Z$29)*($L27419:$AE27419))*Calcs!$G27419","v":378.92092493086153},null,{"$f":"SUMPRODUCT(($L27419:$AE27419)*(Misc_calcs!$G$29:$Z$29))*$F27419*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.8556749603702434},null,{"$f":"Assumptions!$G$86*$F27419","v":4.9042202130000003E-5},null,{"$f":"($F27419*Assumptions!$G$37)","v":1470.6917699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27419))*(Misc_calcs!$G$29:$Z$29))","v":833.32669431527313},null,{"$f":"SUMPRODUCT(($AG27419:$AZ27419)*(Misc_calcs!$G$29:$Z$29))*$BF27419*$G27419","v":79.319963738831831},null,{"$f":"SUMPRODUCT($BF27419*(Misc_calcs!$G$29:$Z$29))*$F27419*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1.251441546211761},null,384.7765998912318,null,80.571405285043596,null,304.20519460618823,null,-529.1214997090849,null,false]
[null,124886782,"DN13","DN","22kV",222.82,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27480, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6979139472241217E-3,1.8310076426676781E-3,1.9758303671195943E-3,2.1334710229961272E-3,2.3051228111294207E-3,2.4920934186440898E-3,2.695816214736497E-3,2.9178625549111693E-3,3.1599553043167757E-3,3.4239837019279041E-3,3.7120196995408597E-3,4.0263359230052302E-3,4.3694254179217256E-3,4.7440233583383017E-3,5.1531309149210613E-3,5.600041498830248E-3,6.0883696192772559E-3,6.6220826166775238E-3,7.2055355596679863E-3,7.8435096232701042E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.609375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6056249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6243749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6352499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6277499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6225000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6348750000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6521250000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27480,Demand!$B$9:$B$428,0))*$I27480*Assumptions!$G$45*Assumptions!$G$48","v":3.6446250000000004},null,{"$f":"SUMPRODUCT(($AG27480:$AZ27480)*(Misc_calcs!$G$29:$Z$29)*($L27480:$AE27480))*Calcs!$G27480","v":8967.3533450512514},null,{"$f":"SUMPRODUCT(($L27480:$AE27480)*(Misc_calcs!$G$29:$Z$29))*$F27480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2495.8214488749368},null,{"$f":"Assumptions!$G$86*$F27480","v":1.3129222859999999E-3},null,{"$f":"($F27480*Assumptions!$G$37)","v":39372.293999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27480))*(Misc_calcs!$G$29:$Z$29))","v":22309.218203233075},null,{"$f":"SUMPRODUCT(($AG27480:$AZ27480)*(Misc_calcs!$G$29:$Z$29))*$BF27480*$G27480","v":3218.8103317353571},null,{"$f":"SUMPRODUCT($BF27480*(Misc_calcs!$G$29:$Z$29))*$F27480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":896.90962268951364},null,11463.174793926188,null,4115.7199544248706,null,7347.4548395013171,null,-14961.763363731758,null,false]
[null,125212281,"DSH33","DSH","22kV",26.678999999999998,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27585, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.3926024664208508E-4,5.8525074293186094E-4,6.3545141249247484E-4,6.9026134768631481E-4,7.5011827958481052E-4,8.155023692668472E-4,8.8694037438303468E-4,9.6501022834381378E-4,1.0503460732225588E-3,1.1436437915719523E-3,1.2456670868706023E-3,1.3572541672883126E-3,1.4793250929281843E-3,1.6128898527217276E-3,1.7590572437744902E-3,1.9190446332449202E-3,2.0941886908549348E-3,2.2859571889502963E-3,2.4959619767331446E-3,2.7259732459667669E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27585,Demand!$B$9:$B$428,0))*$I27585*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG27585:$AZ27585)*(Misc_calcs!$G$29:$Z$29)*($L27585:$AE27585))*Calcs!$G27585","v":9950.2819682427616},null,{"$f":"SUMPRODUCT(($L27585:$AE27585)*(Misc_calcs!$G$29:$Z$29))*$F27585*Assumptions!$G$37*(1+Assumptions!$G$83)","v":100.51187426131348},null,{"$f":"Assumptions!$G$86*$F27585","v":1.5720067170000001E-4},null,{"$f":"($F27585*Assumptions!$G$37)","v":4714.1792999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27585))*(Misc_calcs!$G$29:$Z$29))","v":2671.158928480636},null,{"$f":"SUMPRODUCT(($AG27585:$AZ27585)*(Misc_calcs!$G$29:$Z$29))*$BF27585*$G27585","v":1259.1977111349877},null,{"$f":"SUMPRODUCT($BF27585*(Misc_calcs!$G$29:$Z$29))*$F27585*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.858178124237961},null,10050.793842504076,null,1272.0558892592258,null,8778.7379532448504,null,6107.5790247642144,null,true]
[null,125552203,"EB13","EB","22kV",14.516,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27646, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,8.5532727132496542E-5,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.2275},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.2425000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.2672500000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.2897499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.3047499999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.3272499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.3497499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.3819999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27646,Demand!$B$9:$B$428,0))*$I27646*Assumptions!$G$45*Assumptions!$G$48","v":2.4119999999999995},null,{"$f":"SUMPRODUCT(($AG27646:$AZ27646)*(Misc_calcs!$G$29:$Z$29)*($L27646:$AE27646))*Calcs!$G27646","v":113.95661834151761},null,{"$f":"SUMPRODUCT(($L27646:$AE27646)*(Misc_calcs!$G$29:$Z$29))*$F27646*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.8065783408785427},null,{"$f":"Assumptions!$G$86*$F27646","v":8.5532626799999999E-5},null,{"$f":"($F27646*Assumptions!$G$37)","v":2564.9771999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27646))*(Misc_calcs!$G$29:$Z$29))","v":1453.3731776237826},null,{"$f":"SUMPRODUCT(($AG27646:$AZ27646)*(Misc_calcs!$G$29:$Z$29))*$BF27646*$G27646","v":113.95648466693011},null,{"$f":"SUMPRODUCT($BF27646*(Misc_calcs!$G$29:$Z$29))*$F27646*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.8065738756461003},null,117.76319668239616,null,117.7630585425762,null,1.3813981995269842E-4,null,-1453.3730394839627,null,false]
[null,126012159,"BC11","BC","11kV",21.6,41675.526541196166,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27706, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.6112986444749402E-4,3.7932818289659605E-4,3.9851650313289609E-4,4.1875071629295785E-4,4.4008994073147412E-4,4.6259671105167187E-4,4.8633717831213376E-4,5.1138132207495805E-4,5.3780317499989804E-4,5.6568106073122794E-4,5.9509784586870033E-4,6.2614120686125836E-4,6.5890391271230609E-4,6.9348412443846134E-4,7.2998571228005118E-4,7.6851859172129733E-4,8.091990794414142E-4,8.5215027038491593E-4,8.9750243721051573E-4,9.4539345345334529E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.1307499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.1734999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.2214999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.2589999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.2867499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.31975},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.3624999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4074999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27706,Demand!$B$9:$B$428,0))*$I27706*Assumptions!$G$45*Assumptions!$G$48","v":2.4352499999999999},null,{"$f":"SUMPRODUCT(($AG27706:$AZ27706)*(Misc_calcs!$G$29:$Z$29)*($L27706:$AE27706))*Calcs!$G27706","v":820.51561178530471},null,{"$f":"SUMPRODUCT(($L27706:$AE27706)*(Misc_calcs!$G$29:$Z$29))*$F27706*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.941273191963589},null,{"$f":"Assumptions!$G$86*$F27706","v":1.2727368000000001E-4},null,{"$f":"($F27706*Assumptions!$G$37)","v":3816.72},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27706))*(Misc_calcs!$G$29:$Z$29))","v":2162.6385117576265},null,{"$f":"SUMPRODUCT(($AG27706:$AZ27706)*(Misc_calcs!$G$29:$Z$29))*$BF27706*$G27706","v":180.38804921421055},null,{"$f":"SUMPRODUCT($BF27706*(Misc_calcs!$G$29:$Z$29))*$F27706*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.428452545808975},null,858.45688497726826,null,188.81650176001952,null,669.64038321724877,null,-1492.9981285403778,null,false]
[null,126899851,"HT10","HT","22kV",24.292000000000002,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27735, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.2720453631438644E-4,4.5263849309090892E-4,4.7970453795852984E-4,5.085112916924134E-4,5.3917476594022499E-4,5.7181887324136765E-4,6.0657597256579736E-4,6.4358745286121873E-4,6.8300435727254463E-4,7.2498805088496072E-4,7.6971093504257576E-4,8.1735721150950663E-4,8.681236999701805E-4,9.2222071261189318E-4,9.7987298979623706E-4,1.0413207011082076E-3,1.1068205163739392E-3,1.1766467515614393E-3,1.2510925948250279E-3,1.3304714183248845E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9702499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9574999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9544999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9492499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9514999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9589999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.97925},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":1.9994999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27735,Demand!$B$9:$B$428,0))*$I27735*Assumptions!$G$45*Assumptions!$G$48","v":2.0145},null,{"$f":"SUMPRODUCT(($AG27735:$AZ27735)*(Misc_calcs!$G$29:$Z$29)*($L27735:$AE27735))*Calcs!$G27735","v":1091.9587390561137},null,{"$f":"SUMPRODUCT(($L27735:$AE27735)*(Misc_calcs!$G$29:$Z$29))*$F27735*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55.330697726710412},null,{"$f":"Assumptions!$G$86*$F27735","v":1.4313575160000003E-4},null,{"$f":"($F27735*Assumptions!$G$37)","v":4292.3963999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27735))*(Misc_calcs!$G$29:$Z$29))","v":2432.1673485007536},null,{"$f":"SUMPRODUCT(($AG27735:$AZ27735)*(Misc_calcs!$G$29:$Z$29))*$BF27735*$G27735","v":209.5837551224036},null,{"$f":"SUMPRODUCT($BF27735*(Misc_calcs!$G$29:$Z$29))*$F27735*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.660237699000977},null,1147.2894367828242,null,220.24399282140459,null,927.04544396141955,null,-1505.1219045393341,null,false]
[null,127096855,"HT03","HT","22kV",20.606999999999999,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27796, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.165274523990197E-4,4.5205075376126755E-4,4.9082601511422571E-4,5.3316149749885254E-4,5.7939530669830913E-4,6.2989832165680573E-4,6.8507741275577018E-4,7.4537897880284009E-4,8.1129283447270396E-4,8.8335648311118177E-4,9.6215981330419057E-4,1.0483502614532124E-3,1.1426384868237598E-3,1.2458046101816648E-3,1.3587050722463703E-3,1.4822801738175371E-3,1.6175623656226861E-3,1.765685362745933E-3,1.9278941659934745E-3,2.1055560807990239E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.2185000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.2282500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.2530000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.2605000000000004},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.2627500000000005},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.2777500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.31},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.34},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27796,Demand!$B$9:$B$428,0))*$I27796*Assumptions!$G$45*Assumptions!$G$48","v":2.3377499999999998},null,{"$f":"SUMPRODUCT(($AG27796:$AZ27796)*(Misc_calcs!$G$29:$Z$29)*($L27796:$AE27796))*Calcs!$G27796","v":1619.5476961597324},null,{"$f":"SUMPRODUCT(($L27796:$AE27796)*(Misc_calcs!$G$29:$Z$29))*$F27796*Assumptions!$G$37*(1+Assumptions!$G$83)","v":59.966378210526571},null,{"$f":"Assumptions!$G$86*$F27796","v":1.214226261E-4},null,{"$f":"($F27796*Assumptions!$G$37)","v":3641.2568999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27796))*(Misc_calcs!$G$29:$Z$29))","v":2063.2172135087699},null,{"$f":"SUMPRODUCT(($AG27796:$AZ27796)*(Misc_calcs!$G$29:$Z$29))*$BF27796*$G27796","v":205.72984462565404},null,{"$f":"SUMPRODUCT($BF27796*(Misc_calcs!$G$29:$Z$29))*$F27796*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.6713162316698442},null,1679.5140743702589,null,213.40116085732387,null,1466.1129135129349,null,-597.10429999583494,null,false]
[null,127278752,"MR31","MR","11kV",158.35,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27841, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.2007144216715088E-3,3.4736854883339026E-3,3.7716455327479808E-3,4.0969633196944397E-3,4.4522369493704694E-3,4.8403163601861109E-3,5.2643280589060142E-3,5.7277022998704196E-3,6.2342029571870079E-3,6.7879603581625482E-3,7.3935073730634539E-3,8.0558190858017274E-3,8.7803564026079691E-3,9.5731139914721521E-3,1.0440672984433094E-2,1.1390258918037899E-2,1.2429805434869334E-2,1.3568024321386835E-2,1.4814482514925351E-2,1.6179686776072476E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0517500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0262500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0307500000000003},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0382500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0307500000000003},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0255000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0450000000000004},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.06975},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27841,Demand!$B$9:$B$428,0))*$I27841*Assumptions!$G$45*Assumptions!$G$48","v":3.0720000000000001},null,{"$f":"SUMPRODUCT(($AG27841:$AZ27841)*(Misc_calcs!$G$29:$Z$29)*($L27841:$AE27841))*Calcs!$G27841","v":11811.161970092409},null,{"$f":"SUMPRODUCT(($L27841:$AE27841)*(Misc_calcs!$G$29:$Z$29))*$F27841*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3540.9061224641378},null,{"$f":"Assumptions!$G$86*$F27841","v":9.3304570499999997E-4},null,{"$f":"($F27841*Assumptions!$G$37)","v":27980.444999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27841))*(Misc_calcs!$G$29:$Z$29))","v":15854.342978556489},null,{"$f":"SUMPRODUCT(($AG27841:$AZ27841)*(Misc_calcs!$G$29:$Z$29))*$BF27841*$G27841","v":1507.608698609369},null,{"$f":"SUMPRODUCT($BF27841*(Misc_calcs!$G$29:$Z$29))*$F27841*Assumptions!$G$37*(1+Assumptions!$G$83)","v":452.97734201512895},null,15352.068092556547,null,1960.5860406244979,null,13391.482051932049,null,-2462.8609266244403,null,false]
[null,127819917,"MR32","MR","11kV",81.353999999999999,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27946, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5263497843298313E-3,1.6353296545600533E-3,1.7526798264188037E-3,1.8790665643254622E-3,2.0152103277043254E-3,2.1618902403137477E-3,2.3199489314694021E-3,2.4902977802907849E-3,2.6739225967160191E-3,2.87188977586626E-3,3.0853529654163202E-3,3.3155602889625487E-3,3.5638621719944722E-3,3.8317198209970602E-3,4.1207144104610949E-3,4.4325570371884105E-3,4.7690995062765456E-3,5.1323460185867193E-3,5.5244658353753601E-3,5.9478070021416907E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.7876249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.7782499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.7853750000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.7887499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.7838749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.78125},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.7947499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.81125},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27946,Demand!$B$9:$B$428,0))*$I27946*Assumptions!$G$45*Assumptions!$G$48","v":1.8131249999999999},null,{"$f":"SUMPRODUCT(($AG27946:$AZ27946)*(Misc_calcs!$G$29:$Z$29)*($L27946:$AE27946))*Calcs!$G27946","v":2864.1361928136594},null,{"$f":"SUMPRODUCT(($L27946:$AE27946)*(Misc_calcs!$G$29:$Z$29))*$F27946*Assumptions!$G$37*(1+Assumptions!$G$83)","v":748.31527821422355},null,{"$f":"Assumptions!$G$86*$F27946","v":4.7936217420000002E-4},null,{"$f":"($F27946*Assumptions!$G$37)","v":14375.251799999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27946))*(Misc_calcs!$G$29:$Z$29))","v":8145.3376613671271},null,{"$f":"SUMPRODUCT(($AG27946:$AZ27946)*(Misc_calcs!$G$29:$Z$29))*$BF27946*$G27946","v":456.47920026875533},null,{"$f":"SUMPRODUCT($BF27946*(Misc_calcs!$G$29:$Z$29))*$F27946*Assumptions!$G$37*(1+Assumptions!$G$83)","v":119.56337506346227},null,3612.4514710278827,null,576.04257533221767,null,3036.4088956956648,null,-5108.9287656714623,null,false]
[null,127857904,"RBD12","RBD","22kV",36.567,35928.555713934838,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C27978, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,7.391255084134011E-4,8.0216139723338065E-4,8.7096786988314137E-4,9.4609193376234027E-4,1.0281335555897061E-3,1.1177508578650176E-3,1.2156658296811887E-3,1.3226706030903799E-3,1.4396343513448525E-3,1.5675108709626139E-3,1.70734691576136E-3,1.8602913578181991E-3,2.0276052578096972E-3,2.2106729354351893E-3,2.411014139701705E-3,2.6302974288341767E-3,2.8703548805612059E-3,3.1331982656151091E-3,3.421036830585888E-3,3.7362968509039611E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.4517499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.4624999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.48075},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.4957499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5049999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5149999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5357499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5665},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C27978,Demand!$B$9:$B$428,0))*$I27978*Assumptions!$G$45*Assumptions!$G$48","v":1.5779999999999998},null,{"$f":"SUMPRODUCT(($AG27978:$AZ27978)*(Misc_calcs!$G$29:$Z$29)*($L27978:$AE27978))*Calcs!$G27978","v":1362.6617893808771},null,{"$f":"SUMPRODUCT(($L27978:$AE27978)*(Misc_calcs!$G$29:$Z$29))*$F27978*Assumptions!$G$37*(1+Assumptions!$G$83)","v":188.82389021953904},null,{"$f":"Assumptions!$G$86*$F27978","v":2.1546373410000002E-4},null,{"$f":"($F27978*Assumptions!$G$37)","v":6461.3888999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH27978))*(Misc_calcs!$G$29:$Z$29))","v":3661.1667805296825},null,{"$f":"SUMPRODUCT(($AG27978:$AZ27978)*(Misc_calcs!$G$29:$Z$29))*$BF27978*$G27978","v":172.34450143323127},null,{"$f":"SUMPRODUCT($BF27978*(Misc_calcs!$G$29:$Z$29))*$F27978*Assumptions!$G$37*(1+Assumptions!$G$83)","v":24.155665511143344},null,1551.485679600416,null,196.50016694437463,null,1354.9855126560415,null,-2306.181267873641,null,false]
[null,128235430,"SVW55","SVW","22kV",157.80000000000001,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28051, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,9.298060306908208E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.311375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.3192499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.3334999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.347375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.358625},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.3724999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.3961250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.4223750000000002},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28051,Demand!$B$9:$B$428,0))*$I28051*Assumptions!$G$45*Assumptions!$G$48","v":1.441125},null,{"$f":"SUMPRODUCT(($AG28051:$AZ28051)*(Misc_calcs!$G$29:$Z$29)*($L28051:$AE28051))*Calcs!$G28051","v":977.15753257431425},null,{"$f":"SUMPRODUCT(($L28051:$AE28051)*(Misc_calcs!$G$29:$Z$29))*$F28051*Assumptions!$G$37*(1+Assumptions!$G$83)","v":449.83666512664462},null,{"$f":"Assumptions!$G$86*$F28051","v":9.2980494000000015E-4},null,{"$f":"($F28051*Assumptions!$G$37)","v":27883.26},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28051))*(Misc_calcs!$G$29:$Z$29))","v":15799.275794229326},null,{"$f":"SUMPRODUCT(($AG28051:$AZ28051)*(Misc_calcs!$G$29:$Z$29))*$BF28051*$G28051","v":977.15638633873834},null,{"$f":"SUMPRODUCT($BF28051*(Misc_calcs!$G$29:$Z$29))*$F28051*Assumptions!$G$37*(1+Assumptions!$G$83)","v":449.83613745452249},null,1426.9941977009589,null,1426.9925237932607,null,1.6739076982048573E-3,null,-15799.274120321628,null,false]
[null,128428773,"CRM14","CRM","22kV",140.83000000000001,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28112, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.2981358239663048E-4,8.2981358239663048E-4,8.2981358239663048E-4,8.2981358239663048E-4,8.2981358239663048E-4,8.2981358239663048E-4,8.9780988361984706E-4,1.1104523664479601E-3,1.3809293593591329E-3,1.7259452326042046E-3,2.1672019040818273E-3,2.7329265666267552E-3,3.4598728406986202E-3,4.3959433483703892E-3,5.6036282296174304E-3,7.1645153258822697E-3,9.1852082807160652E-3,1.1805094765087381E-2,1.5206546473982993E-2,1.9628316059516624E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.5313749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.5658750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.6067499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.6404999999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.6641249999999994},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.6926249999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.7334999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.798},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28112,Demand!$B$9:$B$428,0))*$I28112*Assumptions!$G$45*Assumptions!$G$48","v":3.8347499999999997},null,{"$f":"SUMPRODUCT(($AG28112:$AZ28112)*(Misc_calcs!$G$29:$Z$29)*($L28112:$AE28112))*Calcs!$G28112","v":9714.7282177814141},null,{"$f":"SUMPRODUCT(($L28112:$AE28112)*(Misc_calcs!$G$29:$Z$29))*$F28112*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1614.7638540210801},null,{"$f":"Assumptions!$G$86*$F28112","v":8.2981260900000014E-4},null,{"$f":"($F28112*Assumptions!$G$37)","v":24884.661},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28112))*(Misc_calcs!$G$29:$Z$29))","v":14100.202852353083},null,{"$f":"SUMPRODUCT(($AG28112:$AZ28112)*(Misc_calcs!$G$29:$Z$29))*$BF28112*$G28112","v":2115.8811742438506},null,{"$f":"SUMPRODUCT($BF28112*(Misc_calcs!$G$29:$Z$29))*$F28112*Assumptions!$G$37*(1+Assumptions!$G$83)","v":358.28671259958145},null,11329.492071802495,null,2474.1678868434319,null,8855.3241849590631,null,-5244.8786673940194,null,false]
[null,128574377,"STO14","STO","22kV",61.901000000000003,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28157, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2511993900592869E-3,1.3579072018525856E-3,1.4743835182989126E-3,1.6015543192447459E-3,1.7404352346257117E-3,1.8921403410917621E-3,2.0578918293295938E-3,2.2390306287608389E-3,2.4370280849563188E-3,2.653498794636059E-3,2.8902147136090992E-3,3.1491206645419185E-3,3.4323513841353704E-3,3.742250263253033E-3,4.0813899489068085E-3,4.4525949939088361E-3,4.8589667585970751E-3,5.3039107895053155E-3,5.7911669223643467E-3,6.3248423815955943E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.6023750000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.5888749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.6829999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.7640000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.8029999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.8626249999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":4.9496249999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.0714999999999986},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28157,Demand!$B$9:$B$428,0))*$I28157*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},null,{"$f":"SUMPRODUCT(($AG28157:$AZ28157)*(Misc_calcs!$G$29:$Z$29)*($L28157:$AE28157))*Calcs!$G28157","v":6596.7483376530326},null,{"$f":"SUMPRODUCT(($L28157:$AE28157)*(Misc_calcs!$G$29:$Z$29))*$F28157*Assumptions!$G$37*(1+Assumptions!$G$83)","v":541.09510785667442},null,{"$f":"Assumptions!$G$86*$F28157","v":3.6473926230000002E-4},null,{"$f":"($F28157*Assumptions!$G$37)","v":10937.9067},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28157))*(Misc_calcs!$G$29:$Z$29))","v":6197.6614127920757},null,{"$f":"SUMPRODUCT(($AG28157:$AZ28157)*(Misc_calcs!$G$29:$Z$29))*$BF28157*$G28157","v":830.33116360181305},null,{"$f":"SUMPRODUCT($BF28157*(Misc_calcs!$G$29:$Z$29))*$F28157*Assumptions!$G$37*(1+Assumptions!$G$83)","v":69.220650098381256},null,7137.8434455097067,null,899.55181370019432,null,6238.2916318095122,null,40.630219017436502,null,true]
[null,128642978,"STO14","STO","22kV",70.933000000000007,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28202, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6412037692810277E-3,1.7854962306607211E-3,1.9433452511809779E-3,2.1160673027685326E-3,2.305109290501491E-3,2.5120616412102532E-3,2.7386727164115587E-3,2.9868646843074966E-3,3.2587509993378724E-3,3.5566556529387076E-3,3.8831343758763646E-3,4.2409979909548267E-3,4.6333381352085951E-3,5.063555593088815E-3,5.5353915068392153E-3,6.0529617574759222E-3,6.6207948397914093E-3,7.243873587882684E-3,7.9276811441736841E-3,8.6782516051086608E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.6023750000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.5888749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.6829999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.7640000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.8029999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.8626249999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":4.9496249999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.0714999999999986},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28202,Demand!$B$9:$B$428,0))*$I28202*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},null,{"$f":"SUMPRODUCT(($AG28202:$AZ28202)*(Misc_calcs!$G$29:$Z$29)*($L28202:$AE28202))*Calcs!$G28202","v":8890.8258782989633},null,{"$f":"SUMPRODUCT(($L28202:$AE28202)*(Misc_calcs!$G$29:$Z$29))*$F28202*Assumptions!$G$37*(1+Assumptions!$G$83)","v":835.35681440981796},null,{"$f":"Assumptions!$G$86*$F28202","v":4.1795851590000009E-4},null,{"$f":"($F28202*Assumptions!$G$37)","v":12533.8611},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28202))*(Misc_calcs!$G$29:$Z$29))","v":7101.9647015973951},null,{"$f":"SUMPRODUCT(($AG28202:$AZ28202)*(Misc_calcs!$G$29:$Z$29))*$BF28202*$G28202","v":951.48512023662636},null,{"$f":"SUMPRODUCT($BF28202*(Misc_calcs!$G$29:$Z$29))*$F28202*Assumptions!$G$37*(1+Assumptions!$G$83)","v":90.894373330816435},null,9726.1826927087805,null,1042.3794935674428,null,8683.8031991413372,null,1581.8384975439421,null,true]
[null,128800024,"DVY34","DVY","22kV",15.061999999999999,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28250, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,8.8749926706369709E-5,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":4.8164999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":4.9275000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":4.9972499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.0414999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.0639999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.1067499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.1922499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.274},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28250,Demand!$B$9:$B$428,0))*$I28250*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},null,{"$f":"SUMPRODUCT(($AG28250:$AZ28250)*(Misc_calcs!$G$29:$Z$29)*($L28250:$AE28250))*Calcs!$G28250","v":361.74331406174264},null,{"$f":"SUMPRODUCT(($L28250:$AE28250)*(Misc_calcs!$G$29:$Z$29))*$F28250*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.0983225876223992},null,{"$f":"Assumptions!$G$86*$F28250","v":8.8749822599999998E-5},null,{"$f":"($F28250*Assumptions!$G$37)","v":2661.4553999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28250))*(Misc_calcs!$G$29:$Z$29))","v":1508.0398733376564},null,{"$f":"SUMPRODUCT(($AG28250:$AZ28250)*(Misc_calcs!$G$29:$Z$29))*$BF28250*$G28250","v":361.74288972580683},null,{"$f":"SUMPRODUCT($BF28250*(Misc_calcs!$G$29:$Z$29))*$F28250*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4.0983177801650585},null,365.84163664936506,null,365.84120750597191,null,4.2914339314847894E-4,null,-1508.0394441942633,null,false]
[null,129113774,"STO14","STO","22kV",283.07,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28367, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7216686538841422E-3,6.2096378350658529E-3,6.7422778715186043E-3,7.3238232201193873E-3,7.9589183028626383E-3,8.6526577333620631E-3,9.4106305250048969E-3,1.0238968677134952E-2,1.1144400575250561E-2,1.2134309684781009E-2,1.3216799065949303E-2,1.4400762289977234E-2,1.569596139492414E-2,1.7113112583302951E-2,1.8663980433871019E-2,2.0361481477290735E-2,2.2219798070403932E-2,2.4254503597442197E-2,2.6482700129459545E-2,2.8923169786566692E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.6023750000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.5888749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.6829999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.7640000000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.8029999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.8626249999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":4.9496249999999993},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.0714999999999986},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28367,Demand!$B$9:$B$428,0))*$I28367*Assumptions!$G$45*Assumptions!$G$48","v":5.1438749999999995},null,{"$f":"SUMPRODUCT(($AG28367:$AZ28367)*(Misc_calcs!$G$29:$Z$29)*($L28367:$AE28367))*Calcs!$G28367","v":30166.581346657465},null,{"$f":"SUMPRODUCT(($L28367:$AE28367)*(Misc_calcs!$G$29:$Z$29))*$F28367*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11315.297247777811},null,{"$f":"Assumptions!$G$86*$F28367","v":1.667933361E-3},null,{"$f":"($F28367*Assumptions!$G$37)","v":50018.468999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28367))*(Misc_calcs!$G$29:$Z$29))","v":28341.577940890351},null,{"$f":"SUMPRODUCT(($AG28367:$AZ28367)*(Misc_calcs!$G$29:$Z$29))*$BF28367*$G28367","v":3797.0605075970534},null,{"$f":"SUMPRODUCT($BF28367*(Misc_calcs!$G$29:$Z$29))*$F28367*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1447.5315340590219},null,41481.878594435279,null,5244.5920416560748,null,36237.286552779202,null,7895.708611888851,null,true]
[null,129200810,"CFD16","CFD","11kV",136.38,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28412, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.6813530195665056E-3,2.8961158719248009E-3,3.1293574303728451E-3,3.3827245733478312E-3,3.6580141175625307E-3,3.9571866548314145E-3,4.2823816771048445E-3,4.6359341103418689E-3,5.0203923891918682E-3,5.4385382168634722E-3,5.8934081681370357E-3,6.388317308334732E-3,6.9268850173208329E-3,7.5130632253966184E-3,8.1511672874237037E-3,8.8459097428155373E-3,9.6024372323526112E-3,1.042637086829193E-2,1.1323850382164227E-2,1.2301582405209798E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.57525},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.5917499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6107499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.625},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6339999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.64225},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6629999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6814999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28412,Demand!$B$9:$B$428,0))*$I28412*Assumptions!$G$45*Assumptions!$G$48","v":1.6917499999999999},null,{"$f":"SUMPRODUCT(($AG28412:$AZ28412)*(Misc_calcs!$G$29:$Z$29)*($L28412:$AE28412))*Calcs!$G28412","v":4261.587657230275},null,{"$f":"SUMPRODUCT(($L28412:$AE28412)*(Misc_calcs!$G$29:$Z$29))*$F28412*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2416.159719336712},null,{"$f":"Assumptions!$G$86*$F28412","v":8.0359187400000007E-4},null,{"$f":"($F28412*Assumptions!$G$37)","v":24098.345999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28412))*(Misc_calcs!$G$29:$Z$29))","v":13654.659270069684},null,{"$f":"SUMPRODUCT(($AG28412:$AZ28412)*(Misc_calcs!$G$29:$Z$29))*$BF28412*$G28412","v":587.59244759631474},null,{"$f":"SUMPRODUCT($BF28412*(Misc_calcs!$G$29:$Z$29))*$F28412*Assumptions!$G$37*(1+Assumptions!$G$83)","v":336.0018865975764},null,6677.7473765669874,null,923.5943341938912,null,5754.1530423730965,null,-7900.5062276965873,null,false]
[null,129361934,"SR21","SR","11kV",669.89,35822.123268329015,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28473, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1199874300682025E-2,1.1764266501879662E-2,1.23593620501711E-2,1.2986894321180071E-2,1.3648696777620702E-2,1.4346708831777983E-2,1.5082982054607189E-2,1.5859686752073783E-2,1.6679118930587114E-2,1.7543707674687142E-2,1.845602296152702E-2,1.9418783938161495E-2,2.0434867689205861E-2,2.1507318524077813E-2,2.2639357814781644E-2,2.3834394417045362E-2,2.5096035709583742E-2,2.6428099288340334E-2,2.7834625354766312E-2,2.931988983953062E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.4508749999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.4508749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.45425},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.4617499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.470375},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.4804999999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.494},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.511625},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28473,Demand!$B$9:$B$428,0))*$I28473*Assumptions!$G$45*Assumptions!$G$48","v":1.5251250000000001},null,{"$f":"SUMPRODUCT(($AG28473:$AZ28473)*(Misc_calcs!$G$29:$Z$29)*($L28473:$AE28473))*Calcs!$G28473","v":13860.90023803497},null,{"$f":"SUMPRODUCT(($L28473:$AE28473)*(Misc_calcs!$G$29:$Z$29))*$F28473*Assumptions!$G$37*(1+Assumptions!$G$83)","v":36493.152973451128},null,{"$f":"Assumptions!$G$86*$F28473","v":3.9471928470000001E-3},null,{"$f":"($F28473*Assumptions!$G$37)","v":118369.56299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28473))*(Misc_calcs!$G$29:$Z$29))","v":67070.829288949826},null,{"$f":"SUMPRODUCT(($AG28473:$AZ28473)*(Misc_calcs!$G$29:$Z$29))*$BF28473*$G28473","v":3063.7703570089498},null,{"$f":"SUMPRODUCT($BF28473*(Misc_calcs!$G$29:$Z$29))*$F28473*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8106.7603221293548},null,50354.053211486098,null,11170.530679138305,null,39183.522532347793,null,-27887.306756602033,null,false]
[null,129501692,"OAK22","OAK","11kV",125.59000000000002,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28518, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.5385394645893577E-3,2.7550373254174605E-3,2.9913543571696809E-3,3.2493692663114917E-3,3.5311426490144443E-3,3.838934838495572E-3,4.1752255189012079E-3,4.5427352815959965E-3,4.9444493172915473E-3,5.3836434567832939E-3,5.8639127943355806E-3,6.3892031511578089E-3,6.9638456621631505E-3,7.5925947975307093E-3,8.2806701617616184E-3,9.0338024472142713E-3,9.8582839568376358E-3,1.0761024152339583E-2,1.1749610729709346E-2,1.2832376774278132E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.16},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0947499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0497499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0422500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0422500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0497499999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0594999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0745},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28518,Demand!$B$9:$B$428,0))*$I28518*Assumptions!$G$45*Assumptions!$G$48","v":2.0894999999999997},null,{"$f":"SUMPRODUCT(($AG28518:$AZ28518)*(Misc_calcs!$G$29:$Z$29)*($L28518:$AE28518))*Calcs!$G28518","v":7050.4333929668364},null,{"$f":"SUMPRODUCT(($L28518:$AE28518)*(Misc_calcs!$G$29:$Z$29))*$F28518*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2227.349650867995},null,{"$f":"Assumptions!$G$86*$F28518","v":7.4001395700000016E-4},null,{"$f":"($F28518*Assumptions!$G$37)","v":22191.753000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28518))*(Misc_calcs!$G$29:$Z$29))","v":12574.34123572409},null,{"$f":"SUMPRODUCT(($AG28518:$AZ28518)*(Misc_calcs!$G$29:$Z$29))*$BF28518*$G28518","v":901.02838773484757},null,{"$f":"SUMPRODUCT($BF28518*(Misc_calcs!$G$29:$Z$29))*$F28518*Assumptions!$G$37*(1+Assumptions!$G$83)","v":284.93806096344156},null,9277.7830438348319,null,1185.9664486982892,null,8091.8165951365427,null,-4482.5246405875478,null,false]
[null,129826054,"EW12","EW","11kV",24.300999999999998,32343.394611205291,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28581, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.0628781647863662E-4,4.2676176724861946E-4,4.4834951586261609E-4,4.7111394243681338E-4,4.9512155785720146E-4,5.2044271644753138E-4,5.4715184121125751E-4,5.7532766239553506E-4,6.0505347017002415E-4,6.3641738226062833E-4,6.695126274284854E-4,7.0443784573775178E-4,7.4129740661211792E-4,7.8020174573977061E-4,8.2126772194988527E-4,8.6461899525089097E-4,9.1038642729193535E-4,9.5870850558443701E-4,1.0097317929005898E-3,1.063611403350451E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":1.768875},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":1.8149999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":1.8712499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":1.909875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":1.9372499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":1.9784999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.0343749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.0880000000000001},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28581,Demand!$B$9:$B$428,0))*$I28581*Assumptions!$G$45*Assumptions!$G$48","v":2.1194999999999995},null,{"$f":"SUMPRODUCT(($AG28581:$AZ28581)*(Misc_calcs!$G$29:$Z$29)*($L28581:$AE28581))*Calcs!$G28581","v":618.11816490166154},null,{"$f":"SUMPRODUCT(($L28581:$AE28581)*(Misc_calcs!$G$29:$Z$29))*$F28581*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.023376180857717},null,{"$f":"Assumptions!$G$86*$F28581","v":1.4318878229999999E-4},null,{"$f":"($F28581*Assumptions!$G$37)","v":4293.9866999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28581))*(Misc_calcs!$G$29:$Z$29))","v":2433.0684478806525},null,{"$f":"SUMPRODUCT(($AG28581:$AZ28581)*(Misc_calcs!$G$29:$Z$29))*$BF28581*$G28581","v":135.38481126071937},null,{"$f":"SUMPRODUCT($BF28581*(Misc_calcs!$G$29:$Z$29))*$F28581*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.668138235161436},null,666.14154108251921,null,146.0529494958808,null,520.08859158663836,null,-1912.9798562940141,null,false]
[null,130032826,"NO03","NO","22kV",51.60799999999999,50364.510393634941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28623, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.9325887706822757E-4,4.2408510197824929E-4,4.5762792202813033E-4,4.941395411308864E-4,5.3389632006447868E-4,5.7720113611607648E-4,6.2438597616964867E-4,6.758147865265937E-4,7.3188660508563021E-4,7.9303900407995355E-4,8.5975187440043375E-4,9.3255158564964499E-4,1.0120155595014109E-3,1.0987772977161967E-3,1.1935319103188497E-3,1.2970421940204264E-3,1.4101453160024263E-3,1.5337601637262974E-3,1.6688954275349849E-3,1.8166584895329121E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":2.7854999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":2.82},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":2.8694999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":2.9114999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":2.9414999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":2.976},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.0330000000000004},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1049999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28623,Demand!$B$9:$B$428,0))*$I28623*Assumptions!$G$45*Assumptions!$G$48","v":3.1372499999999999},null,{"$f":"SUMPRODUCT(($AG28623:$AZ28623)*(Misc_calcs!$G$29:$Z$29)*($L28623:$AE28623))*Calcs!$G28623","v":1897.4214351943413},null,{"$f":"SUMPRODUCT(($L28623:$AE28623)*(Misc_calcs!$G$29:$Z$29))*$F28623*Assumptions!$G$37*(1+Assumptions!$G$83)","v":133.88725286150822},null,{"$f":"Assumptions!$G$86*$F28623","v":3.0408981839999996E-4},null,{"$f":"($F28623*Assumptions!$G$37)","v":9119.1335999999974},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28623))*(Misc_calcs!$G$29:$Z$29))","v":5167.104088647573},null,{"$f":"SUMPRODUCT(($AG28623:$AZ28623)*(Misc_calcs!$G$29:$Z$29))*$BF28623*$G28623","v":671.71774465362614},null,{"$f":"SUMPRODUCT($BF28623*(Misc_calcs!$G$29:$Z$29))*$F28623*Assumptions!$G$37*(1+Assumptions!$G$83)","v":48.114325446270421},null,2031.3086880558494,null,719.83207009989655,null,1311.4766179559529,null,-3855.6274706916201,null,false]
[null,130308138,"CDA23","CDA","22kV",267.17,42154.235257190456,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28668, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.4002833725164323E-3,5.8608433970203273E-3,6.3635651214668659E-3,6.912445153917042E-3,7.5118670398693303E-3,8.166639229244859E-3,8.8820368013761905E-3,9.663847322111653E-3,1.051842124453207E-2,1.1452727305906463E-2,1.247441341876453E-2,1.359187360374896E-2,1.4814321566686273E-2,1.6151871582580454E-2,1.7615627415541457E-2,1.9217780076616266E-2,2.0971715301762173E-2,2.2892131720523658E-2,2.499517078315508E-2,2.7298559620860648E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.1072499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.1487500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.2029999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.2495000000000003},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.2902500000000003},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.3374999999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.3889999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.4564999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28668,Demand!$B$9:$B$428,0))*$I28668*Assumptions!$G$45*Assumptions!$G$48","v":2.508},null,{"$f":"SUMPRODUCT(($AG28668:$AZ28668)*(Misc_calcs!$G$29:$Z$29)*($L28668:$AE28668))*Calcs!$G28668","v":18335.922350707326},null,{"$f":"SUMPRODUCT(($L28668:$AE28668)*(Misc_calcs!$G$29:$Z$29))*$F28668*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10079.840459025227},null,{"$f":"Assumptions!$G$86*$F28668","v":1.5742457910000003E-3},null,{"$f":"($F28668*Assumptions!$G$37)","v":47208.938999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28668))*(Misc_calcs!$G$29:$Z$29))","v":26749.63570306875},null,{"$f":"SUMPRODUCT(($AG28668:$AZ28668)*(Misc_calcs!$G$29:$Z$29))*$BF28668*$G28668","v":2293.2025499629308},null,{"$f":"SUMPRODUCT($BF28668*(Misc_calcs!$G$29:$Z$29))*$F28668*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1289.4833077043966},null,28415.762809732551,null,3582.6858576673276,null,24833.076952065225,null,-1916.5587510035257,null,false]
[null,130770156,"STO13","STO","22kV",134.4,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28729, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,7.9192604895339871E-4,8.490453472004653E-4,1.0401130824961367E-3,1.2805590169309969E-3,1.5839342793426611E-3,1.9676422544674995E-3,2.4540576112363818E-3,3.0719748724646577E-3,3.8584844289212324E-3,4.8614031518950792E-3,6.1424247810228996E-3,7.7812046947805247E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.5817499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.5787500000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.6211249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.6638749999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.6916250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.6968749999999995},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.7414999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8502499999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28729,Demand!$B$9:$B$428,0))*$I28729*Assumptions!$G$45*Assumptions!$G$48","v":4.8974999999999991},null,{"$f":"SUMPRODUCT(($AG28729:$AZ28729)*(Misc_calcs!$G$29:$Z$29)*($L28729:$AE28729))*Calcs!$G28729","v":3991.4337349591128},null,{"$f":"SUMPRODUCT(($L28729:$AE28729)*(Misc_calcs!$G$29:$Z$29))*$F28729*Assumptions!$G$37*(1+Assumptions!$G$83)","v":740.00778784526949},null,{"$f":"Assumptions!$G$86*$F28729","v":7.9192512000000003E-4},null,{"$f":"($F28729*Assumptions!$G$37)","v":23748.48},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28729))*(Misc_calcs!$G$29:$Z$29))","v":13456.417406491897},null,{"$f":"SUMPRODUCT(($AG28729:$AZ28729)*(Misc_calcs!$G$29:$Z$29))*$BF28729*$G28729","v":1737.9403511029659},null,{"$f":"SUMPRODUCT($BF28729*(Misc_calcs!$G$29:$Z$29))*$F28729*Assumptions!$G$37*(1+Assumptions!$G$83)","v":326.3163849834192},null,4731.4415228043827,null,2064.256736086385,null,2667.1847867179977,null,-10789.232619773898,null,false]
[null,131414944,"DVY21","DVY","22kV",113.7,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28834, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.4018390203738688E-3,1.518182585475946E-3,1.6451003964788576E-3,1.7835953895819943E-3,1.9347681001477849E-3,2.0998263154790265E-3,2.2800956923800268E-3,2.4770314366018122E-3,2.6922311510893492E-3,2.9274489707618871E-3,3.1846111134676983E-3,3.4658329898728602E-3,3.773438029493282E-3,4.1099783959951067E-3,4.4782577824201922E-3,4.8813564963046206E-3,5.3226590659303406E-3,5.8058846223822402E-3,6.3351203378951698E-3,6.9148582294096539E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":5.8155000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":5.8605},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":5.9077499999999992},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":5.9452499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":5.9699999999999989},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.0075000000000003},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.0674999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1297499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28834,Demand!$B$9:$B$428,0))*$I28834*Assumptions!$G$45*Assumptions!$G$48","v":6.1672499999999992},null,{"$f":"SUMPRODUCT(($AG28834:$AZ28834)*(Misc_calcs!$G$29:$Z$29)*($L28834:$AE28834))*Calcs!$G28834","v":15143.635658835856},null,{"$f":"SUMPRODUCT(($L28834:$AE28834)*(Misc_calcs!$G$29:$Z$29))*$F28834*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1095.0836262591388},null,{"$f":"Assumptions!$G$86*$F28834","v":6.6995451000000008E-4},null,{"$f":"($F28834*Assumptions!$G$37)","v":20090.79},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28834))*(Misc_calcs!$G$29:$Z$29))","v":11383.888832724175},null,{"$f":"SUMPRODUCT(($AG28834:$AZ28834)*(Misc_calcs!$G$29:$Z$29))*$BF28834*$G28834","v":3204.8151975848891},null,{"$f":"SUMPRODUCT($BF28834*(Misc_calcs!$G$29:$Z$29))*$F28834*Assumptions!$G$37*(1+Assumptions!$G$83)","v":233.53999848235856},null,16238.719285094994,null,3438.3551960672476,null,12800.364089027746,null,1416.4752563035709,null,true]
[null,131530175,"NB24","NB","11kV",68.256,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28853, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.0218530057561886E-4,4.8136665634151738E-4,5.8025171874059433E-4,7.0225161179476706E-4,8.5308549771651357E-4,1.0399357217651065E-3,1.2718299433728429E-3,1.5601243816588356E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6732499999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6635},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6657500000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6604999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6552499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.64775},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.65},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28853,Demand!$B$9:$B$428,0))*$I28853*Assumptions!$G$45*Assumptions!$G$48","v":1.6575},null,{"$f":"SUMPRODUCT(($AG28853:$AZ28853)*(Misc_calcs!$G$29:$Z$29)*($L28853:$AE28853))*Calcs!$G28853","v":452.25658985669622},null,{"$f":"SUMPRODUCT(($L28853:$AE28853)*(Misc_calcs!$G$29:$Z$29))*$F28853*Assumptions!$G$37*(1+Assumptions!$G$83)","v":112.98020023218849},null,{"$f":"Assumptions!$G$86*$F28853","v":4.0218482880000002E-4},null,{"$f":"($F28853*Assumptions!$G$37)","v":12060.8352},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28853))*(Misc_calcs!$G$29:$Z$29))","v":6833.9376971540987},null,{"$f":"SUMPRODUCT(($AG28853:$AZ28853)*(Misc_calcs!$G$29:$Z$29))*$BF28853*$G28853","v":336.9580123274161},null,{"$f":"SUMPRODUCT($BF28853*(Misc_calcs!$G$29:$Z$29))*$F28853*Assumptions!$G$37*(1+Assumptions!$G$83)","v":84.163155741430089},null,565.23679008888473,null,421.1211680688462,null,144.11562202003853,null,-6689.8220751340605,null,false]
[null,131875545,"NB34","NB","11kV",197.16,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28939, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5408852768582192E-3,3.7652559992349885E-3,4.0049408826670473E-3,4.2610237349005224E-3,4.5346667711188803E-3,4.8271163660276563E-3,5.1397092317847157E-3,5.4738790534934276E-3,5.8311636163478047E-3,6.2132124610684795E-3,6.6217951070090516E-3,7.0588098852587874E-3,7.5262934272351013E-3,8.0264308576640676E-3,8.5615667445077918E-3,9.1342168623324629E-3,9.7470808298411767E-3,1.0403055686843703E-2,1.1105250480824117E-2,1.1857001938523857E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.8862499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.8911250000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9023750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.909875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9083749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9109999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9244999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9455},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28939,Demand!$B$9:$B$428,0))*$I28939*Assumptions!$G$45*Assumptions!$G$48","v":1.9469999999999996},null,{"$f":"SUMPRODUCT(($AG28939:$AZ28939)*(Misc_calcs!$G$29:$Z$29)*($L28939:$AE28939))*Calcs!$G28939","v":6259.2736921166188},null,{"$f":"SUMPRODUCT(($L28939:$AE28939)*(Misc_calcs!$G$29:$Z$29))*$F28939*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3870.7303123487109},null,{"$f":"Assumptions!$G$86*$F28939","v":1.161725868E-3},null,{"$f":"($F28939*Assumptions!$G$37)","v":34838.171999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28939))*(Misc_calcs!$G$29:$Z$29))","v":19740.083748987672},null,{"$f":"SUMPRODUCT(($AG28939:$AZ28939)*(Misc_calcs!$G$29:$Z$29))*$BF28939*$G28939","v":1131.676359328872},null,{"$f":"SUMPRODUCT($BF28939*(Misc_calcs!$G$29:$Z$29))*$F28939*Assumptions!$G$37*(1+Assumptions!$G$83)","v":702.22770976331765},null,10130.004004465329,null,1833.9040690921897,null,8296.0999353731386,null,-11443.983813614534,null,false]
[null,131966000,"DVY34","DVY","22kV",39.6,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C28984, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.3333535370948357E-4,2.4211367738627198E-4,2.7467349745873676E-4,3.1224819790768459E-4,3.556568922940495E-4,4.0585723295702235E-4,4.63969355640514E-4,5.3130402064368372E-4,6.0939569269076389E-4,7.0004143376474633E-4,8.0534663878472127E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":4.8164999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":4.9275000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":4.9972499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.0414999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.0639999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.1067499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.1922499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.274},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C28984,Demand!$B$9:$B$428,0))*$I28984*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},null,{"$f":"SUMPRODUCT(($AG28984:$AZ28984)*(Misc_calcs!$G$29:$Z$29)*($L28984:$AE28984))*Calcs!$G28984","v":1330.6565282131685},null,{"$f":"SUMPRODUCT(($L28984:$AE28984)*(Misc_calcs!$G$29:$Z$29))*$F28984*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.38378592680494},null,{"$f":"Assumptions!$G$86*$F28984","v":2.3333508000000002E-4},null,{"$f":"($F28984*Assumptions!$G$37)","v":6997.32},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH28984))*(Misc_calcs!$G$29:$Z$29))","v":3964.8372715556488},null,{"$f":"SUMPRODUCT(($AG28984:$AZ28984)*(Misc_calcs!$G$29:$Z$29))*$BF28984*$G28984","v":951.07013896839419},null,{"$f":"SUMPRODUCT($BF28984*(Misc_calcs!$G$29:$Z$29))*$F28984*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.328965501191277},null,1370.0403141399734,null,979.3991044695855,null,390.64120967038787,null,-3574.1960618852609,null,false]
[null,132154520,"MTN34","MTN","22kV",34.831000000000003,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29045, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.0523494204684395E-4,2.4004147763043192E-4,2.9332045650340362E-4,3.6008997070791635E-4,4.4396905507862136E-4,5.4958109430365749E-4,6.8283841763648362E-4,8.513086090887374E-4,1.0646861960318457E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":2.9246249999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":2.9508749999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":2.9917499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.022875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.0776249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.1259999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.1796249999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29045,Demand!$B$9:$B$428,0))*$I29045*Assumptions!$G$45*Assumptions!$G$48","v":3.2148750000000001},null,{"$f":"SUMPRODUCT(($AG29045:$AZ29045)*(Misc_calcs!$G$29:$Z$29)*($L29045:$AE29045))*Calcs!$G29045","v":533.62617106513403},null,{"$f":"SUMPRODUCT(($L29045:$AE29045)*(Misc_calcs!$G$29:$Z$29))*$F29045*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.365713938658587},null,{"$f":"Assumptions!$G$86*$F29045","v":2.0523470130000003E-4},null,{"$f":"($F29045*Assumptions!$G$37)","v":6154.6377000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29045))*(Misc_calcs!$G$29:$Z$29))","v":3487.3547223624951},null,{"$f":"SUMPRODUCT(($AG29045:$AZ29045)*(Misc_calcs!$G$29:$Z$29))*$BF29045*$G29045","v":347.17849089308118},null,{"$f":"SUMPRODUCT($BF29045*(Misc_calcs!$G$29:$Z$29))*$F29045*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21.916551997668552},null,566.99188500379262,null,369.09504289074971,null,197.89684211304291,null,-3289.457880249452,null,false]
[null,132382123,"MGE32","MGE","22kV",279.58,47017.339372615315,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29090, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,1.6473711664166011E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9661249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9672499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9721250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9743750000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9732500000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9721250000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":1.9859999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0006249999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29090,Demand!$B$9:$B$428,0))*$I29090*Assumptions!$G$45*Assumptions!$G$48","v":2.0054999999999996},null,{"$f":"SUMPRODUCT(($AG29090:$AZ29090)*(Misc_calcs!$G$29:$Z$29)*($L29090:$AE29090))*Calcs!$G29090","v":2229.9012915179487},null,{"$f":"SUMPRODUCT(($L29090:$AE29090)*(Misc_calcs!$G$29:$Z$29))*$F29090*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1412.0596860780145},null,{"$f":"Assumptions!$G$86*$F29090","v":1.647369234E-3},null,{"$f":"($F29090*Assumptions!$G$37)","v":49401.785999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29090))*(Misc_calcs!$G$29:$Z$29))","v":27992.15162579617},null,{"$f":"SUMPRODUCT(($AG29090:$AZ29090)*(Misc_calcs!$G$29:$Z$29))*$BF29090*$G29090","v":2229.8986757757521},null,{"$f":"SUMPRODUCT($BF29090*(Misc_calcs!$G$29:$Z$29))*$F29090*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1412.0580296889541},null,3641.9609775959634,null,3641.9567054647059,null,4.2721312574940384E-3,null,-27992.147353664914,null,false]
[null,132802933,"DN06","DN","22kV",75.864999999999995,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29192, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.7809999823246554E-4,6.2341528952061472E-4,6.7272404093675613E-4,7.2639699829279742E-4,7.8484041857254053E-4,8.4849953866544207E-4,9.1786238726767927E-4,9.9346397418694833E-4,1.0758908947221622E-3,1.165786390569789E-3,1.2638559128698825E-3,1.3708732375854579E-3,1.4876871884509095E-3,1.6152290282754472E-3,1.7545205854972005E-3,1.9066831896093557E-3,2.0729474964835694E-3,2.2546642927665393E-3,2.4533163774984818E-3,2.6705316289802813E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.77},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.746375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.7291249999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.7047499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6976249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6927499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6942500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29192,Demand!$B$9:$B$428,0))*$I29192*Assumptions!$G$45*Assumptions!$G$48","v":1.6920000000000002},null,{"$f":"SUMPRODUCT(($AG29192:$AZ29192)*(Misc_calcs!$G$29:$Z$29)*($L29192:$AE29192))*Calcs!$G29192","v":1425.5192793794581},null,{"$f":"SUMPRODUCT(($L29192:$AE29192)*(Misc_calcs!$G$29:$Z$29))*$F29192*Assumptions!$G$37*(1+Assumptions!$G$83)","v":289.32642260949586},null,{"$f":"Assumptions!$G$86*$F29192","v":4.470193395E-4},null,{"$f":"($F29192*Assumptions!$G$37)","v":13405.345499999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29192))*(Misc_calcs!$G$29:$Z$29))","v":7595.7671617820533},null,{"$f":"SUMPRODUCT(($AG29192:$AZ29192)*(Misc_calcs!$G$29:$Z$29))*$BF29192*$G29192","v":514.335830341264},null,{"$f":"SUMPRODUCT($BF29192*(Misc_calcs!$G$29:$Z$29))*$F29192*Assumptions!$G$37*(1+Assumptions!$G$83)","v":103.97364469071562},null,1714.845701988954,null,618.30947503197967,null,1096.5362269569744,null,-6499.2309348250792,null,false]
[null,133124988,"MTN31","MTN","22kV",133.37,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29255, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,7.8585697283418726E-4,9.4057476201752364E-4,1.1609157100406387E-3,1.4400817395398891E-3,1.7947064601819894E-3,2.246287993429171E-3,2.8226413085345433E-3,3.5597898706533886E-3,4.5044306061445532E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.5364999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.5526249999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.5826250000000002},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.6039999999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.6115000000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.6227499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.6489999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.6913749999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29255,Demand!$B$9:$B$428,0))*$I29255*Assumptions!$G$45*Assumptions!$G$48","v":2.7048749999999999},null,{"$f":"SUMPRODUCT(($AG29255:$AZ29255)*(Misc_calcs!$G$29:$Z$29)*($L29255:$AE29255))*Calcs!$G29255","v":1800.5422356137394},null,{"$f":"SUMPRODUCT(($L29255:$AE29255)*(Misc_calcs!$G$29:$Z$29))*$F29255*Assumptions!$G$37*(1+Assumptions!$G$83)","v":509.05929905267266},null,{"$f":"Assumptions!$G$86*$F29255","v":7.8585605100000005E-4},null,{"$f":"($F29255*Assumptions!$G$37)","v":23566.478999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29255))*(Misc_calcs!$G$29:$Z$29))","v":13353.291588570124},null,{"$f":"SUMPRODUCT(($AG29255:$AZ29255)*(Misc_calcs!$G$29:$Z$29))*$BF29255*$G29255","v":1128.8086537279298},null,{"$f":"SUMPRODUCT($BF29255*(Misc_calcs!$G$29:$Z$29))*$F29255*Assumptions!$G$37*(1+Assumptions!$G$83)","v":321.33397470320426},null,2309.6015346664121,null,1450.1426284311342,null,859.45890623527794,null,-12493.832682334847,null,false]
[null,133218272,"KBH31","KBH","22kV",69.188000000000002,43353.060456100189,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29300, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,4.0767693061746844E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.4753750000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.4915000000000003},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.5199999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.5297499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.5335000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.5545},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.600625},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.637},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29300,Demand!$B$9:$B$428,0))*$I29300*Assumptions!$G$45*Assumptions!$G$48","v":2.6231249999999999},null,{"$f":"SUMPRODUCT(($AG29300:$AZ29300)*(Misc_calcs!$G$29:$Z$29)*($L29300:$AE29300))*Calcs!$G29300","v":659.93518995519241},null,{"$f":"SUMPRODUCT(($L29300:$AE29300)*(Misc_calcs!$G$29:$Z$29))*$F29300*Assumptions!$G$37*(1+Assumptions!$G$83)","v":86.477356753229756},null,{"$f":"Assumptions!$G$86*$F29300","v":4.0767645240000005E-4},null,{"$f":"($F29300*Assumptions!$G$37)","v":12225.5196},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29300))*(Misc_calcs!$G$29:$Z$29))","v":6927.2515440503103},null,{"$f":"SUMPRODUCT(($AG29300:$AZ29300)*(Misc_calcs!$G$29:$Z$29))*$BF29300*$G29300","v":659.93441583109518},null,{"$f":"SUMPRODUCT($BF29300*(Misc_calcs!$G$29:$Z$29))*$F29300*Assumptions!$G$37*(1+Assumptions!$G$83)","v":86.477255312653838},null,746.41254670842216,null,746.411671143749,null,8.7556467315152986E-4,null,-6927.2506684856371,null,false]
[null,133345646,"HGS22","HGS","22kV",52.79,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29361, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.0670395599623552E-3,1.1580414078253662E-3,1.2573739669956799E-3,1.3658269254604955E-3,1.4842664260010549E-3,1.6136425680721492E-3,1.7549976522238614E-3,1.9094752409861662E-3,2.0783301175238533E-3,2.2629392314960587E-3,2.4648137304958619E-3,2.6856121852824326E-3,2.9271551278413303E-3,3.1914410332163873E-3,3.4806638891583391E-3,3.7972325120506517E-3,4.143791783433862E-3,4.5232459989012382E-3,4.9387845403404441E-3,5.3939101036240347E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.9474999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.9259999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.9144999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.9012499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.8812499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.8612499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.8524999999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.8574999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29361,Demand!$B$9:$B$428,0))*$I29361*Assumptions!$G$45*Assumptions!$G$48","v":1.84775},null,{"$f":"SUMPRODUCT(($AG29361:$AZ29361)*(Misc_calcs!$G$29:$Z$29)*($L29361:$AE29361))*Calcs!$G29361","v":2690.5796321374655},null,{"$f":"SUMPRODUCT(($L29361:$AE29361)*(Misc_calcs!$G$29:$Z$29))*$F29361*Assumptions!$G$37*(1+Assumptions!$G$83)","v":393.53340327797093},null,{"$f":"Assumptions!$G$86*$F29361","v":3.11054517E-4},null,{"$f":"($F29361*Assumptions!$G$37)","v":9327.9929999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29361))*(Misc_calcs!$G$29:$Z$29))","v":5285.4484738743104},null,{"$f":"SUMPRODUCT(($AG29361:$AZ29361)*(Misc_calcs!$G$29:$Z$29))*$BF29361*$G29361","v":346.27047458162042},null,{"$f":"SUMPRODUCT($BF29361*(Misc_calcs!$G$29:$Z$29))*$F29361*Assumptions!$G$37*(1+Assumptions!$G$83)","v":50.343530397515806},null,3084.1130354154366,null,396.61400497913621,null,2687.4990304363005,null,-2597.9494434380099,null,false]
[null,133503433,"SS14","SS","22kV",183.71,43702.558220532941,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29406, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,1.0824757027770005E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.1312499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0959999999999992},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0749999999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0622500000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.036},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.048},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29406,Demand!$B$9:$B$428,0))*$I29406*Assumptions!$G$45*Assumptions!$G$48","v":3.0629999999999997},null,{"$f":"SUMPRODUCT(($AG29406:$AZ29406)*(Misc_calcs!$G$29:$Z$29)*($L29406:$AE29406))*Calcs!$G29406","v":2097.9764642491082},null,{"$f":"SUMPRODUCT(($L29406:$AE29406)*(Misc_calcs!$G$29:$Z$29))*$F29406*Assumptions!$G$37*(1+Assumptions!$G$83)","v":609.68631567806153},null,{"$f":"Assumptions!$G$86*$F29406","v":1.0824744330000002E-3},null,{"$f":"($F29406*Assumptions!$G$37)","v":32461.557000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29406))*(Misc_calcs!$G$29:$Z$29))","v":18393.440786805259},null,{"$f":"SUMPRODUCT(($AG29406:$AZ29406)*(Misc_calcs!$G$29:$Z$29))*$BF29406*$G29406","v":2097.9740032587551},null,{"$f":"SUMPRODUCT($BF29406*(Misc_calcs!$G$29:$Z$29))*$F29406*Assumptions!$G$37*(1+Assumptions!$G$83)","v":609.68560049742598},null,2707.6627799271696,null,2707.6596037561812,null,3.1761709883539879E-3,null,-18393.437610634272,null,false]
[null,133688700,"SV34","SV","22kV",23.696999999999999,48779.567785572443,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29464, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.7898534670255601E-4,5.1983533323049253E-4,5.6442490804880911E-4,6.1310855564761062E-4,6.6627508044983898E-4,7.2435097434373407E-4,7.8780411753644338E-4,8.5714784591114197E-4,9.3294542138592064E-4,1.0158149454207637E-3,1.1064347598325522E-3,1.205549383493802E-3,1.313976038349233E-3,1.4326118235296218E-3,1.5624416022236251E-3,1.7045466724391798E-3,1.8601142999058959E-3,2.0304481992036872E-3,2.2169800578224572E-3,2.4212822073418974E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":4.7737499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":4.8390000000000004},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":4.9207499999999991},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":4.9874999999999989},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.0497499999999995},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.1059999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.1884999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.2799999999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29464,Demand!$B$9:$B$428,0))*$I29464*Assumptions!$G$45*Assumptions!$G$48","v":5.364749999999999},null,{"$f":"SUMPRODUCT(($AG29464:$AZ29464)*(Misc_calcs!$G$29:$Z$29)*($L29464:$AE29464))*Calcs!$G29464","v":4057.9733522508595},null,{"$f":"SUMPRODUCT(($L29464:$AE29464)*(Misc_calcs!$G$29:$Z$29))*$F29464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":79.298507688147765},null,{"$f":"Assumptions!$G$86*$F29464","v":1.3962983310000001E-4},null,{"$f":"($F29464*Assumptions!$G$37)","v":4187.2599},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29464))*(Misc_calcs!$G$29:$Z$29))","v":2372.5946672740961},null,{"$f":"SUMPRODUCT(($AG29464:$AZ29464)*(Misc_calcs!$G$29:$Z$29))*$BF29464*$G29464","v":511.21499320178077},null,{"$f":"SUMPRODUCT($BF29464*(Misc_calcs!$G$29:$Z$29))*$F29464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.144416710304146},null,4137.2718599390073,null,521.35940991208497,null,3615.9124500269222,null,1243.3177827528261,null,true]
[null,133857923,"DMA12","DMA","22kV",56.377000000000002,32746.917464179853,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29511, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.3219058676968569E-4,3.7279424014396718E-4,4.5082813460560998E-4,5.4753949103686231E-4,6.676682573330384E-4,8.1719939138243645E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":5.3962499999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":5.52},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":5.6745000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":5.8267499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":5.9474999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.0487500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.1927500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.3667500000000006},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29511,Demand!$B$9:$B$428,0))*$I29511*Assumptions!$G$45*Assumptions!$G$48","v":6.5362499999999999},null,{"$f":"SUMPRODUCT(($AG29511:$AZ29511)*(Misc_calcs!$G$29:$Z$29)*($L29511:$AE29511))*Calcs!$G29511","v":1111.4684658207509},null,{"$f":"SUMPRODUCT(($L29511:$AE29511)*(Misc_calcs!$G$29:$Z$29))*$F29511*Assumptions!$G$37*(1+Assumptions!$G$83)","v":65.002822794591481},null,{"$f":"Assumptions!$G$86*$F29511","v":3.3219019710000001E-4},null,{"$f":"($F29511*Assumptions!$G$37)","v":9961.8158999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29511))*(Misc_calcs!$G$29:$Z$29))","v":5644.5866378407291},null,{"$f":"SUMPRODUCT(($AG29511:$AZ29511)*(Misc_calcs!$G$29:$Z$29))*$BF29511*$G29511","v":975.65173272501579},null,{"$f":"SUMPRODUCT($BF29511*(Misc_calcs!$G$29:$Z$29))*$F29511*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57.417498481402333},null,1176.4712886153425,null,1033.0692312064182,null,143.40205740892429,null,-5501.1845804318045,null,false]
[null,134220699,"BU22","BU","11kV",37.801000000000002,33359.281274485715,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29616, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,2.2273509357505523E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.6796250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.6848750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.6961249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7084999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7144999999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.722},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7381249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7628749999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29616,Demand!$B$9:$B$428,0))*$I29616*Assumptions!$G$45*Assumptions!$G$48","v":1.7756249999999998},null,{"$f":"SUMPRODUCT(($AG29616:$AZ29616)*(Misc_calcs!$G$29:$Z$29)*($L29616:$AE29616))*Calcs!$G29616","v":187.42252868454298},null,{"$f":"SUMPRODUCT(($L29616:$AE29616)*(Misc_calcs!$G$29:$Z$29))*$F29616*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.813531941142351},null,{"$f":"Assumptions!$G$86*$F29616","v":2.2273483230000004E-4},null,{"$f":"($F29616*Assumptions!$G$37)","v":6679.4367000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29616))*(Misc_calcs!$G$29:$Z$29))","v":3784.7175177291701},null,{"$f":"SUMPRODUCT(($AG29616:$AZ29616)*(Misc_calcs!$G$29:$Z$29))*$BF29616*$G29616","v":187.42230883220293},null,{"$f":"SUMPRODUCT($BF29616*(Misc_calcs!$G$29:$Z$29))*$F29616*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.81350166108242},null,213.23606062568533,null,213.23581049328536,null,2.5013239996951597E-4,null,-3784.7172675967704,null,false]
[null,135145539,"NW33","NW","22kV",29.806000000000001,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29677, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.7562609981476934E-4,1.9063612730427435E-4,2.0888885035802944E-4,2.2913187063258191E-4,2.5159485150863054E-4,2.7653486885186583E-4,3.0423975284870686E-4,3.3503184285043339E-4,3.692722067292699E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.5807500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.5289999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.5068749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4903750000000002},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4757500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4697499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4809999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.5034999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29677,Demand!$B$9:$B$428,0))*$I29677*Assumptions!$G$45*Assumptions!$G$48","v":2.4997499999999997},null,{"$f":"SUMPRODUCT(($AG29677:$AZ29677)*(Misc_calcs!$G$29:$Z$29)*($L29677:$AE29677))*Calcs!$G29677","v":276.39961779113884},null,{"$f":"SUMPRODUCT(($L29677:$AE29677)*(Misc_calcs!$G$29:$Z$29))*$F29677*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18.6954699794471},null,{"$f":"Assumptions!$G$86*$F29677","v":1.7562589380000002E-4},null,{"$f":"($F29677*Assumptions!$G$37)","v":5266.7201999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29677))*(Misc_calcs!$G$29:$Z$29))","v":2984.2409019188804},null,{"$f":"SUMPRODUCT(($AG29677:$AZ29677)*(Misc_calcs!$G$29:$Z$29))*$BF29677*$G29677","v":237.31794111027207},null,{"$f":"SUMPRODUCT($BF29677*(Misc_calcs!$G$29:$Z$29))*$F29677*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.048991162626194},null,295.09508777058596,null,253.36693227289828,null,41.728155497687681,null,-2942.5127464211928,null,false]
[null,139582428,"BR13","BR","11kV",17.329999999999998,31741.035805160776,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29722, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1087642435695185E-4,1.3117498323782288E-4,1.5572702013208039E-4,1.8547777939879705E-4,2.2158997434137045E-4,2.654949015334859E-4,3.1895573415009098E-4,3.8414592192213533E-4,4.6374633313059149E-4,5.6106565361145133E-4,6.8018965084020897E-4,8.2616626976231397E-4,1.0052352157575999E-3,1.225112779344349E-3,1.4953452669073963E-3,1.8277476462115316E-3,2.2369480493923239E-3,2.7410637918742565E-3,3.1251527416625716E-3,3.1251527416625716E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.59975},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.6147499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.634625},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.6582499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.6683749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.6856249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7066250000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7355},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29722,Demand!$B$9:$B$428,0))*$I29722*Assumptions!$G$45*Assumptions!$G$48","v":1.7553749999999999},null,{"$f":"SUMPRODUCT(($AG29722:$AZ29722)*(Misc_calcs!$G$29:$Z$29)*($L29722:$AE29722))*Calcs!$G29722","v":704.34531346270683},null,{"$f":"SUMPRODUCT(($L29722:$AE29722)*(Misc_calcs!$G$29:$Z$29))*$F29722*Assumptions!$G$37*(1+Assumptions!$G$83)","v":46.699461869794739},null,{"$f":"Assumptions!$G$86*$F29722","v":1.0211355899999999E-4},null,{"$f":"($F29722*Assumptions!$G$37)","v":3062.2109999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29722))*(Misc_calcs!$G$29:$Z$29))","v":1735.1169170722069},null,{"$f":"SUMPRODUCT(($AG29722:$AZ29722)*(Misc_calcs!$G$29:$Z$29))*$BF29722*$G29722","v":80.092786295518778},null,{"$f":"SUMPRODUCT($BF29722*(Misc_calcs!$G$29:$Z$29))*$F29722*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5.4254712829754128},null,751.04477533250156,null,85.518257578494186,null,665.52651775400739,null,-1069.5903993181996,null,false]
[null,145443858,"RWT35","RWTS","22kV",55.100000000000009,37934.195928139765,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29795, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,3.2466611084324608E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.2181250000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.2443749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.2829999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.3092499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.3227499999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.3414999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.3752499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4239999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29795,Demand!$B$9:$B$428,0))*$I29795*Assumptions!$G$45*Assumptions!$G$48","v":2.4453749999999994},null,{"$f":"SUMPRODUCT(($AG29795:$AZ29795)*(Misc_calcs!$G$29:$Z$29)*($L29795:$AE29795))*Calcs!$G29795","v":423.79292757250818},null,{"$f":"SUMPRODUCT(($L29795:$AE29795)*(Misc_calcs!$G$29:$Z$29))*$F29795*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.845885266968693},null,{"$f":"Assumptions!$G$86*$F29795","v":3.2466573000000009E-4},null,{"$f":"($F29795*Assumptions!$G$37)","v":9736.17},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29795))*(Misc_calcs!$G$29:$Z$29))","v":5516.7306480483903},null,{"$f":"SUMPRODUCT(($AG29795:$AZ29795)*(Misc_calcs!$G$29:$Z$29))*$BF29795*$G29795","v":423.79243045048423},null,{"$f":"SUMPRODUCT($BF29795*(Misc_calcs!$G$29:$Z$29))*$F29795*Assumptions!$G$37*(1+Assumptions!$G$83)","v":54.845820931073227},null,478.63881283947688,null,478.63825138155744,null,5.614579194457292E-4,null,-5516.7300865904708,null,false]
[null,148463757,"HGS23","HGS","22kV",122.36,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29827, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,7.2098267373465661E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29827,Demand!$B$9:$B$428,0))*$I29827*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG29827:$AZ29827)*(Misc_calcs!$G$29:$Z$29)*($L29827:$AE29827))*Calcs!$G29827","v":391.00580472426856},null,{"$f":"SUMPRODUCT(($L29827:$AE29827)*(Misc_calcs!$G$29:$Z$29))*$F29827*Assumptions!$G$37*(1+Assumptions!$G$83)","v":270.47042891892409},null,{"$f":"Assumptions!$G$86*$F29827","v":7.2098182800000004E-4},null,{"$f":"($F29827*Assumptions!$G$37)","v":21621.011999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29827))*(Misc_calcs!$G$29:$Z$29))","v":12250.946680493671},null,{"$f":"SUMPRODUCT(($AG29827:$AZ29827)*(Misc_calcs!$G$29:$Z$29))*$BF29827*$G29827","v":391.00534606253933},null,{"$f":"SUMPRODUCT($BF29827*(Misc_calcs!$G$29:$Z$29))*$F29827*Assumptions!$G$37*(1+Assumptions!$G$83)","v":270.47011164886527},null,661.4762336431927,null,661.4754577114046,null,7.7593178809820529E-4,null,-12250.945904561882,null,false]
[null,151057725,"DVY34","DVY","22kV",47.427,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29872, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,2.7945443990857761E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":4.8164999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":4.9275000000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":4.9972499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.0414999999999992},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.0639999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.1067499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.1922499999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.274},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29872,Demand!$B$9:$B$428,0))*$I29872*Assumptions!$G$45*Assumptions!$G$48","v":5.2852500000000004},null,{"$f":"SUMPRODUCT(($AG29872:$AZ29872)*(Misc_calcs!$G$29:$Z$29)*($L29872:$AE29872))*Calcs!$G29872","v":1139.0519290934983},null,{"$f":"SUMPRODUCT(($L29872:$AE29872)*(Misc_calcs!$G$29:$Z$29))*$F29872*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.634241880953695},null,{"$f":"Assumptions!$G$86*$F29872","v":2.7945411210000002E-4},null,{"$f":"($F29872*Assumptions!$G$37)","v":8380.3508999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29872))*(Misc_calcs!$G$29:$Z$29))","v":4748.4933656078229},null,{"$f":"SUMPRODUCT(($AG29872:$AZ29872)*(Misc_calcs!$G$29:$Z$29))*$BF29872*$G29872","v":1139.0505929508593},null,{"$f":"SUMPRODUCT($BF29872*(Misc_calcs!$G$29:$Z$29))*$F29872*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.634194215749169},null,1179.6861709744519,null,1179.6847871666084,null,1.3838078434673662E-3,null,-4748.4919817999798,null,false]
[null,163750318,"DN07","DN","22kV",58.70000000000001,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C29977, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.4587841572592643E-4,3.4587841572592643E-4,3.4587841572592643E-4,3.4587841572592643E-4,3.4587841572592643E-4,3.4587841572592643E-4,3.4587841572592643E-4,3.4587841572592643E-4,3.5392049940042908E-4,3.8585321057744867E-4,4.2108033760056111E-4,4.5996202529540614E-4,5.0289917606476326E-4,5.5033816334886638E-4,6.0277609786883366E-4,6.6076671208288183E-4,7.2492693607695616E-4,7.959442468350481E-4,8.7458488260151799E-4,9.6170302498329067E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.6814999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.5967500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.5517499999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.5165000000000006},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.4789999999999992},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.4437499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.4212499999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.4039999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C29977,Demand!$B$9:$B$428,0))*$I29977*Assumptions!$G$45*Assumptions!$G$48","v":4.3815},null,{"$f":"SUMPRODUCT(($AG29977:$AZ29977)*(Misc_calcs!$G$29:$Z$29)*($L29977:$AE29977))*Calcs!$G29977","v":1403.5714413236017},null,{"$f":"SUMPRODUCT(($L29977:$AE29977)*(Misc_calcs!$G$29:$Z$29))*$F29977*Assumptions!$G$37*(1+Assumptions!$G$83)","v":84.544587624997277},null,{"$f":"Assumptions!$G$86*$F29977","v":3.4587801000000005E-4},null,{"$f":"($F29977*Assumptions!$G$37)","v":10372.290000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH29977))*(Misc_calcs!$G$29:$Z$29))","v":5877.1704000079972},null,{"$f":"SUMPRODUCT(($AG29977:$AZ29977)*(Misc_calcs!$G$29:$Z$29))*$BF29977*$G29977","v":1037.4743884840507},null,{"$f":"SUMPRODUCT($BF29977*(Misc_calcs!$G$29:$Z$29))*$F29977*Assumptions!$G$37*(1+Assumptions!$G$83)","v":62.246730651081393},null,1488.116028948599,null,1099.7211191351321,null,388.39490981346694,null,-5488.77549019453,null,false]
[null,49281953,"NB32","NB","11kV",184.4,34936.516824435217,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30038, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,4.2148226672803733E-3,4.673094406831009E-3,5.1846699934569914E-3,5.7559607572214705E-3,6.394164975381764E-3,7.1073657118215974E-3,7.9046409222934891E-3,8.7961873716122466E-3,9.7934601045373826E-3,1.0909329432482125E-2,1.2158257646539085E-2,1.3556497947168657E-2,1.5122318396257706E-2,1.6876254052632822E-2,1.8841390852590883E-2,2.1043685248318116E-2,2.3512324125669268E-2,2.6280130095951513E-2,2.9384017902309802E-2,3.2865508409294988E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.605375},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6001249999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6076250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.617375},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.617},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6241249999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6391249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6578749999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30038,Demand!$B$9:$B$428,0))*$I30038*Assumptions!$G$45*Assumptions!$G$48","v":1.6653749999999996},null,{"$f":"SUMPRODUCT(($AG30038:$AZ30038)*(Misc_calcs!$G$29:$Z$29)*($L30038:$AE30038))*Calcs!$G30038","v":10410.679179875669},null,{"$f":"SUMPRODUCT(($L30038:$AE30038)*(Misc_calcs!$G$29:$Z$29))*$F30038*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7038.1091246165261},null,{"$f":"Assumptions!$G$86*$F30038","v":1.0865401200000002E-3},null,{"$f":"($F30038*Assumptions!$G$37)","v":32583.48},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30038))*(Misc_calcs!$G$29:$Z$29))","v":18462.525072597513},null,{"$f":"SUMPRODUCT(($AG30038:$AZ30038)*(Misc_calcs!$G$29:$Z$29))*$BF30038*$G30038","v":901.95726184452155},null,{"$f":"SUMPRODUCT($BF30038*(Misc_calcs!$G$29:$Z$29))*$F30038*Assumptions!$G$37*(1+Assumptions!$G$83)","v":614.27406155276719},null,17448.788304492195,null,1516.2313233972886,null,15932.556981094905,null,-2529.9680915026074,null,false]
[null,49816679,"CFD22","CFD","11kV",39.295000000000002,30471.231868183175,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30067, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.8475089915626345E-4,9.7837850748245321E-4,1.0826097154356742E-3,1.1986865393532431E-3,1.3279994705576205E-3,1.4721054549375148E-3,1.632748068064221E-3,1.8118801554224363E-3,2.0116892405551059E-3,2.2346260412455803E-3,2.4834364757952807E-3,2.7611975885717252E-3,3.0713578769413184E-3,3.4177825611843788E-3,3.8048044058265041E-3,4.2372807759204906E-3,4.7206576962000851E-3,5.2610417758499374E-3,5.8652809681881855E-3,6.5410552542908207E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.54325},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.5702499999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.6077499999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.6399999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.6549999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.67225},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.70675},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7592499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30067,Demand!$B$9:$B$428,0))*$I30067*Assumptions!$G$45*Assumptions!$G$48","v":2.7794999999999996},null,{"$f":"SUMPRODUCT(($AG30067:$AZ30067)*(Misc_calcs!$G$29:$Z$29)*($L30067:$AE30067))*Calcs!$G30067","v":3063.0956393883798},null,{"$f":"SUMPRODUCT(($L30067:$AE30067)*(Misc_calcs!$G$29:$Z$29))*$F30067*Assumptions!$G$37*(1+Assumptions!$G$83)","v":304.68205192614681},null,{"$f":"Assumptions!$G$86*$F30067","v":2.3153792850000003E-4},null,{"$f":"($F30067*Assumptions!$G$37)","v":6943.4264999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30067))*(Misc_calcs!$G$29:$Z$29))","v":3934.300014792404},null,{"$f":"SUMPRODUCT(($AG30067:$AZ30067)*(Misc_calcs!$G$29:$Z$29))*$BF30067*$G30067","v":276.61711573669163},null,{"$f":"SUMPRODUCT($BF30067*(Misc_calcs!$G$29:$Z$29))*$F30067*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.894265477832029},null,3367.7776913145267,null,304.51138121452368,null,3063.266310100003,null,-871.03370469240099,null,false]
[null,113028085,"CM13","CM","11kV",24.898,51453.612951314208,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30143, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3809580519148515E-4,5.9081092546871207E-4,6.4905904064199585E-4,7.1344105292420711E-4,7.8462448699372642E-4,8.633509737367422E-4,9.5044458181831797E-4,1.0468210936702294E-3,1.1534983335278631E-3,1.2716076674586846E-3,1.4024068090462511E-3,1.5472940796885006E-3,1.707824289517791E-3,1.8857264239542421E-3,2.0829233420880337E-3,2.301553716700727E-3,2.5439964720596953E-3,2.8128980049645625E-3,3.1112025072372526E-3,3.442185744314998E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.3065},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.3263750000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.3563749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.3811249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.4009999999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.4219999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.453125},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.488},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30143,Demand!$B$9:$B$428,0))*$I30143*Assumptions!$G$45*Assumptions!$G$48","v":1.5067499999999998},null,{"$f":"SUMPRODUCT(($AG30143:$AZ30143)*(Misc_calcs!$G$29:$Z$29)*($L30143:$AE30143))*Calcs!$G30143","v":1550.3119517354421},null,{"$f":"SUMPRODUCT(($L30143:$AE30143)*(Misc_calcs!$G$29:$Z$29))*$F30143*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.5459813736761},null,{"$f":"Assumptions!$G$86*$F30143","v":1.4670648540000001E-4},null,{"$f":"($F30143*Assumptions!$G$37)","v":4399.4766},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30143))*(Misc_calcs!$G$29:$Z$29))","v":2492.8413734139535},null,{"$f":"SUMPRODUCT(($AG30143:$AZ30143)*(Misc_calcs!$G$29:$Z$29))*$BF30143*$G30143","v":158.14638527584162},null,{"$f":"SUMPRODUCT($BF30143*(Misc_calcs!$G$29:$Z$29))*$F30143*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.198742761418186},null,{"$f":"BB30143+BD30143","v":1657.8579331091182},null,{"$f":"BL30143+BN30143","v":169.3451280372598},null,{"$f":"BP30143-BR30143","v":1488.5128050718583},null,{"$f":"BT30143-BJ30143","v":-1004.3285683420952},null,{"$f":"BV30143>0","v":false}]
[null,133985350,"MR12","MR","11kV",174.71,36564.90760878264,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30188, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5313976419970271E-3,3.8325708346499286E-3,4.1613147522980721E-3,4.5202428896988674E-3,4.9122217709157857E-3,5.3403957770010464E-3,5.8082144311428462E-3,6.319462385919552E-3,6.8782923817501881E-3,7.4892614725265488E-3,8.1573708440032602E-3,8.888109583078117E-3,9.6875027919143559E-3,1.0562164480265866E-2,1.1519355712726909E-2,1.2567048535335659E-2,1.371399625845293E-2,1.4969810730593586E-2,1.6345047301437376E-2,1.7851298242170015E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.6807499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.6878749999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7028749999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7141249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7152499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7249999999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7384999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.75725},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30188,Demand!$B$9:$B$428,0))*$I30188*Assumptions!$G$45*Assumptions!$G$48","v":1.7658749999999999},null,{"$f":"SUMPRODUCT(($AG30188:$AZ30188)*(Misc_calcs!$G$29:$Z$29)*($L30188:$AE30188))*Calcs!$G30188","v":7454.6671162348202},null,{"$f":"SUMPRODUCT(($L30188:$AE30188)*(Misc_calcs!$G$29:$Z$29))*$F30188*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4310.3625900242369},null,{"$f":"Assumptions!$G$86*$F30188","v":1.029443733E-3},null,{"$f":"($F30188*Assumptions!$G$37)","v":30871.256999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30188))*(Misc_calcs!$G$29:$Z$29))","v":17492.341406906246},null,{"$f":"SUMPRODUCT(($AG30188:$AZ30188)*(Misc_calcs!$G$29:$Z$29))*$BF30188*$G30188","v":947.27014181546861},null,{"$f":"SUMPRODUCT($BF30188*(Misc_calcs!$G$29:$Z$29))*$F30188*Assumptions!$G$37*(1+Assumptions!$G$83)","v":551.41156574686931},null,11765.029706259058,null,1498.681707562338,null,10266.34799869672,null,-7225.993408209526,null,false]
[null,50370419,"NP16","NP","22kV",60.19700000000001,38788.753348542741,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30233, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.5469919917297432E-4,3.8028260986180327E-4,4.2453159592988608E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":1.8217499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":1.85175},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":1.8941250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":1.927875},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":1.9552499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":1.9901249999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.0351249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.0951249999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30233,Demand!$B$9:$B$428,0))*$I30233*Assumptions!$G$45*Assumptions!$G$48","v":2.1363749999999997},null,{"$f":"SUMPRODUCT(($AG30233:$AZ30233)*(Misc_calcs!$G$29:$Z$29)*($L30233:$AE30233))*Calcs!$G30233","v":410.14538583618872},null,{"$f":"SUMPRODUCT(($L30233:$AE30233)*(Misc_calcs!$G$29:$Z$29))*$F30233*Assumptions!$G$37*(1+Assumptions!$G$83)","v":66.090732613481904},null,{"$f":"Assumptions!$G$86*$F30233","v":3.5469878310000007E-4},null,{"$f":"($F30233*Assumptions!$G$37)","v":10636.8099},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30233))*(Misc_calcs!$G$29:$Z$29))","v":6027.0532635311993},null,{"$f":"SUMPRODUCT(($AG30233:$AZ30233)*(Misc_calcs!$G$29:$Z$29))*$BF30233*$G30233","v":406.06431535616076},null,{"$f":"SUMPRODUCT($BF30233*(Misc_calcs!$G$29:$Z$29))*$F30233*Assumptions!$G$37*(1+Assumptions!$G$83)","v":65.462116089913607},null,476.23611844967064,null,471.52643144607435,null,4.7096870035962866,null,-6022.3435765276026,null,false]
[null,50641416,"FSH22","FSH","22kV",67.406999999999996,38006.113351242479,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30294, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.47587158837332E-3,1.6241275622083393E-3,1.7883339065567746E-3,1.970265979415825E-3,2.1719008526374537E-3,2.3954405307893547E-3,2.6433378653910114E-3,2.9183254791622037E-3,3.2234480517844503E-3,3.5620983598681926E-3,3.9380575098496729E-3,4.3555398539801534E-3,4.8192431370531492E-3,5.3344044857534939E-3,5.9068629243004805E-3,6.5431291802845841E-3,7.2504636342566129E-3,8.0369633668297847E-3,8.9116593690403631E-3,9.8846251068682722E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2632500000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.246375},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2381250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2313749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2133749999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2249999999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2418749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2688749999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30294,Demand!$B$9:$B$428,0))*$I30294*Assumptions!$G$45*Assumptions!$G$48","v":3.2887499999999998},null,{"$f":"SUMPRODUCT(($AG30294:$AZ30294)*(Misc_calcs!$G$29:$Z$29)*($L30294:$AE30294))*Calcs!$G30294","v":7152.9966515959304},null,{"$f":"SUMPRODUCT(($L30294:$AE30294)*(Misc_calcs!$G$29:$Z$29))*$F30294*Assumptions!$G$37*(1+Assumptions!$G$83)","v":820.97499713006982},null,{"$f":"Assumptions!$G$86*$F30294","v":3.9718226609999999E-4},null,{"$f":"($F30294*Assumptions!$G$37)","v":11910.816899999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30294))*(Misc_calcs!$G$29:$Z$29))","v":6748.9339889836274},null,{"$f":"SUMPRODUCT(($AG30294:$AZ30294)*(Misc_calcs!$G$29:$Z$29))*$BF30294*$G30294","v":712.79030227186581},null,{"$f":"SUMPRODUCT($BF30294*(Misc_calcs!$G$29:$Z$29))*$F30294*Assumptions!$G$37*(1+Assumptions!$G$83)","v":82.082455820935294},null,7973.9716487260002,null,794.87275809280106,null,7179.0988906331995,null,430.16490164957213,null,true]
[null,97029174,"HGS23","HGS","22kV",185.94,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30399, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.7499673416929941E-3,4.1793249446673755E-3,4.6615081126860722E-3,5.2032499119606876E-3,5.8121600922112424E-3,6.4968407826763363E-3,7.2670175902630196E-3,8.1336881620110782E-3,9.1092905511878375E-3,1.0207894040809285E-2,1.144541543523905E-2,1.2839864235468471E-2,1.4411620573220086E-2,1.6183750300512119E-2,1.8182362223138265E-2,2.043701313814918E-2,2.2981167097648421E-2,2.5852716186270757E-2,2.9094571081482334E-2,3.2755330780096459E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30399,Demand!$B$9:$B$428,0))*$I30399*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30399:$AZ30399)*(Misc_calcs!$G$29:$Z$29)*($L30399:$AE30399))*Calcs!$G30399","v":6544.8933185522928},null,{"$f":"SUMPRODUCT(($L30399:$AE30399)*(Misc_calcs!$G$29:$Z$29))*$F30399*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6769.0296827697002},null,{"$f":"Assumptions!$G$86*$F30399","v":1.095614262E-3},null,{"$f":"($F30399*Assumptions!$G$37)","v":32855.597999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30399))*(Misc_calcs!$G$29:$Z$29))","v":18616.713188713569},null,{"$f":"SUMPRODUCT(($AG30399:$AZ30399)*(Misc_calcs!$G$29:$Z$29))*$BF30399*$G30399","v":594.17729688516306},null,{"$f":"SUMPRODUCT($BF30399*(Misc_calcs!$G$29:$Z$29))*$F30399*Assumptions!$G$37*(1+Assumptions!$G$83)","v":624.57701379546893},null,{"$f":"BB30399+BD30399","v":13313.923001321993},null,{"$f":"BL30399+BN30399","v":1218.754310680632},null,{"$f":"BP30399-BR30399","v":12095.168690641362},null,{"$f":"BT30399-BJ30399","v":-6521.5444980722077},null,{"$f":"BV30399>0","v":false}]
[null,99431960,"MTN32","MTN","22kV",42.085000000000001,37411.313795305214,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30403, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,2.4797773638544484E-4,2.4797773638544484E-4,2.7116644231716666E-4,3.0041908390321056E-4,3.3326624650041332E-4,3.7017540341145413E-4,4.1167691534439233E-4,4.583726709346599E-4,5.10945930735559E-4,5.7017254380427058E-4,6.369337299188966E-4,7.1223064776356165E-4,7.9720100059582806E-4,8.9313796651519493E-4,1.0015117811134175E-3,1.1239943467267811E-3,1.2624872955500055E-3,1.4191539944510196E-3,1.5964560485194983E-3,1.7971949394169785E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0088999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0117500000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0201499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0267499999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0269000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0299},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0398000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0556999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30403,Demand!$B$9:$B$428,0))*$I30403*Assumptions!$G$45*Assumptions!$G$48","v":1.0647},null,{"$f":"SUMPRODUCT(($AG30403:$AZ30403)*(Misc_calcs!$G$29:$Z$29)*($L30403:$AE30403))*Calcs!$G30403","v":378.97912693101188},null,{"$f":"SUMPRODUCT(($L30403:$AE30403)*(Misc_calcs!$G$29:$Z$29))*$F30403*Assumptions!$G$37*(1+Assumptions!$G$83)","v":85.575752679075421},null,{"$f":"Assumptions!$G$86*$F30403","v":2.4797744550000004E-4},null,{"$f":"($F30403*Assumptions!$G$37)","v":7436.4195},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30403))*(Misc_calcs!$G$29:$Z$29))","v":4213.6408225610985},null,{"$f":"SUMPRODUCT(($AG30403:$AZ30403)*(Misc_calcs!$G$29:$Z$29))*$BF30403*$G30403","v":140.33353934129528},null,{"$f":"SUMPRODUCT($BF30403*(Misc_calcs!$G$29:$Z$29))*$F30403*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.995949797568915},null,464.55487961008731,null,172.3294891388642,null,292.22539047122314,null,-3921.4154320898751,null,false]
[null,116877981,"HGS23","HGS","22kV",502.47,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30404, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.0156381278542993E-2,1.1022562344951917E-2,1.1968037453993545E-2,1.3000323077024725E-2,1.4127663403537605E-2,1.5359101746149134E-2,1.6704559013315471E-2,1.8174919953368424E-2,1.978212794378122E-2,2.1539289176924131E-2,2.3460787178675047E-2,2.5562408689881869E-2,2.7861482043690721E-2,3.0377029285096384E-2,3.3129933403777054E-2,3.6143122188484395E-2,3.9441770362227943E-2,4.3053521823601157E-2,4.7008734002365271E-2,5.1340746538510493E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30404,Demand!$B$9:$B$428,0))*$I30404*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30404:$AZ30404)*(Misc_calcs!$G$29:$Z$29)*($L30404:$AE30404))*Calcs!$G30404","v":12713.618533383275},null,{"$f":"SUMPRODUCT(($L30404:$AE30404)*(Misc_calcs!$G$29:$Z$29))*$F30404*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35653.202999661647},null,{"$f":"Assumptions!$G$86*$F30404","v":2.9607039810000003E-3},null,{"$f":"($F30404*Assumptions!$G$37)","v":88786.448999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30404))*(Misc_calcs!$G$29:$Z$29))","v":50308.378379761794},null,{"$f":"SUMPRODUCT(($AG30404:$AZ30404)*(Misc_calcs!$G$29:$Z$29))*$BF30404*$G30404","v":1605.6591715923844},null,{"$f":"SUMPRODUCT($BF30404*(Misc_calcs!$G$29:$Z$29))*$F30404*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4561.0057342818263},null,48366.821533044924,null,6166.6649058742105,null,42200.156627170712,null,-8108.2217525910819,null,false]
[null,118667205,"HGS23","HGS","22kV",387.78,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30405, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.8381625414321275E-3,8.5066356720310751E-3,9.2363037871109055E-3,1.0032967705153835E-2,1.0902989859342472E-2,1.1853349404186739E-2,1.2891702776650294E-2,1.402645025477582E-2,1.5266809111070274E-2,1.6622894017608289E-2,1.8105805425491291E-2,1.9727726713559796E-2,2.1502030980759822E-2,2.3443398444035812E-2,2.5567945499864003E-2,2.7893366613430608E-2,3.0439090315968614E-2,3.3226450718960451E-2,3.627887609496528E-2,3.9622096230030837E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30405,Demand!$B$9:$B$428,0))*$I30405*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30405:$AZ30405)*(Misc_calcs!$G$29:$Z$29)*($L30405:$AE30405))*Calcs!$G30405","v":9811.7041711452748},null,{"$f":"SUMPRODUCT(($L30405:$AE30405)*(Misc_calcs!$G$29:$Z$29))*$F30405*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21234.844740031334},null,{"$f":"Assumptions!$G$86*$F30405","v":2.2849160940000002E-3},null,{"$f":"($F30405*Assumptions!$G$37)","v":68520.725999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30405))*(Misc_calcs!$G$29:$Z$29))","v":38825.368615248728},null,{"$f":"SUMPRODUCT(($AG30405:$AZ30405)*(Misc_calcs!$G$29:$Z$29))*$BF30405*$G30405","v":1239.1635591380475},null,{"$f":"SUMPRODUCT($BF30405*(Misc_calcs!$G$29:$Z$29))*$F30405*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2716.509050443135},null,31046.548911176607,null,3955.6726095811828,null,27090.876301595425,null,-11734.492313653303,null,false]
[null,118763088,"HGS21","HGS","22kV",942.43,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30406, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,1.9049253504362991E-2,2.067385800297139E-2,2.244718597680884E-2,2.4383335278684123E-2,2.6497768665583905E-2,2.8807447725482771E-2,3.1330980060339721E-2,3.4088781044943978E-2,3.7103251613146523E-2,4.0398973668096819E-2,4.4002924872726182E-2,4.7944714752334208E-2,5.2256844234353193E-2,5.6974990962949799E-2,6.2138322960020725E-2,6.7789843461486948E-2,7.3976770040946688E-2,8.0750951444298058E-2,8.8169325901743589E-2,9.6294425060776651E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":2.9342499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":2.9449999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":2.9624999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":2.9739999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":2.9797499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":2.9874999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.01},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30406,Demand!$B$9:$B$428,0))*$I30406*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},null,{"$f":"SUMPRODUCT(($AG30406:$AZ30406)*(Misc_calcs!$G$29:$Z$29)*($L30406:$AE30406))*Calcs!$G30406","v":78501.787162630164},null,{"$f":"SUMPRODUCT(($L30406:$AE30406)*(Misc_calcs!$G$29:$Z$29))*$F30406*Assumptions!$G$37*(1+Assumptions!$G$83)","v":125422.79716298913},null,{"$f":"Assumptions!$G$86*$F30406","v":5.5530802890000003E-3},null,{"$f":"($F30406*Assumptions!$G$37)","v":166527.38099999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30406))*(Misc_calcs!$G$29:$Z$29))","v":94358.120955358347},null,{"$f":"SUMPRODUCT(($AG30406:$AZ30406)*(Misc_calcs!$G$29:$Z$29))*$BF30406*$G30406","v":9981.0295255331584},null,{"$f":"SUMPRODUCT($BF30406*(Misc_calcs!$G$29:$Z$29))*$F30406*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16044.956664215797},null,203924.58432561927,null,26025.986189748954,null,177898.59813587033,null,83540.477180511982,null,true]
[null,120522693,"HGS21","HGS","22kV",109.70000000000002,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30407, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,2.2173563123294255E-3,2.4064622549430318E-3,2.6128797912374712E-3,2.8382499284526686E-3,3.0843725503374836E-3,3.3532220063935362E-3,3.6469642441552875E-3,3.9679756381167351E-3,4.3188636842653293E-3,4.7024897460715611E-3,5.1219940563628731E-3,5.5808231999523181E-3,6.0827603243832924E-3,6.6319583508967174E-3,7.2329764849530191E-3,7.8908203555968295E-3,8.6109861459120057E-3,9.3995091130794836E-3,1.0263016936452865E-2,1.1208788375971902E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":2.9342499999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":2.9449999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":2.9624999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":2.9739999999999993},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":2.9797499999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":2.9874999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.01},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0397499999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30407,Demand!$B$9:$B$428,0))*$I30407*Assumptions!$G$45*Assumptions!$G$48","v":3.0614999999999992},null,{"$f":"SUMPRODUCT(($AG30407:$AZ30407)*(Misc_calcs!$G$29:$Z$29)*($L30407:$AE30407))*Calcs!$G30407","v":9137.7036509242407},null,{"$f":"SUMPRODUCT(($L30407:$AE30407)*(Misc_calcs!$G$29:$Z$29))*$F30407*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1699.3840294457686},null,{"$f":"Assumptions!$G$86*$F30407","v":6.4638531000000014E-4},null,{"$f":"($F30407*Assumptions!$G$37)","v":19383.990000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30407))*(Misc_calcs!$G$29:$Z$29))","v":10983.400219435727},null,{"$f":"SUMPRODUCT(($AG30407:$AZ30407)*(Misc_calcs!$G$29:$Z$29))*$BF30407*$G30407","v":1161.8039949396641},null,{"$f":"SUMPRODUCT($BF30407*(Misc_calcs!$G$29:$Z$29))*$F30407*Assumptions!$G$37*(1+Assumptions!$G$83)","v":217.39702609952496},null,10837.087680370008,null,1379.2010210391891,null,9457.8866593308194,null,-1525.5135601049078,null,false]
[null,120522752,"STO21","STO","22kV",34.911999999999999,31697.310944255085,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30408, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,7.0567314107607007E-4,7.6585606421669217E-4,8.3154839810102631E-4,9.0327239290920289E-4,9.8160086123411311E-4,1.0671621393547048E-3,1.1606455395802131E-3,1.2628073425517909E-3,1.3744773832732103E-3,1.496566290016867E-3,1.630073441164454E-3,1.7760957115472683E-3,1.9358370870088373E-3,2.1106192337876587E-3,2.3018931179824955E-3,2.5112517798960479E-3,2.7404443785422053E-3,2.9913916331433992E-3,3.2662028011435041E-3,3.567194346234558E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.1258749999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.1269999999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.1526874999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.1781874999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.1978749999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.2162500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.2423124999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.2796249999999993},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30408,Demand!$B$9:$B$428,0))*$I30408*Assumptions!$G$45*Assumptions!$G$48","v":2.307375},null,{"$f":"SUMPRODUCT(($AG30408:$AZ30408)*(Misc_calcs!$G$29:$Z$29)*($L30408:$AE30408))*Calcs!$G30408","v":1677.0857257649211},null,{"$f":"SUMPRODUCT(($L30408:$AE30408)*(Misc_calcs!$G$29:$Z$29))*$F30408*Assumptions!$G$37*(1+Assumptions!$G$83)","v":172.11857236231438},null,{"$f":"Assumptions!$G$86*$F30408","v":2.057119776E-4},null,{"$f":"($F30408*Assumptions!$G$37)","v":6168.9503999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30408))*(Misc_calcs!$G$29:$Z$29))","v":3495.4646167815868},null,{"$f":"SUMPRODUCT(($AG30408:$AZ30408)*(Misc_calcs!$G$29:$Z$29))*$BF30408*$G30408","v":212.00438659124808},null,{"$f":"SUMPRODUCT($BF30408*(Misc_calcs!$G$29:$Z$29))*$F30408*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.018605047304366},null,1849.2042981272355,null,234.02299163855244,null,1615.181306488683,null,-1880.2833102929037,null,false]
[null,123739276,"HGS23","HGS","22kV",382.72,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30409, Demand!$B$9:$B$428,0))","v":3},{"$f":"1/(H30409+1)","v":0.25},null,null,7.7358852128962411E-3,8.3956356810555802E-3,9.1157826226290328E-3,9.9020511633309497E-3,1.0760720715270389E-2,1.1698679364511706E-2,1.2723483641960909E-2,1.3843424213491677E-2,1.5067598078778732E-2,1.6405987927224315E-2,1.7869549364185951E-2,1.9470306792030549E-2,2.1221458809006138E-2,2.3137494075252431E-2,2.5234318690257239E-2,2.7529396230574456E-2,3.0041901711608407E-2,3.2792890863790156E-2,3.5805486252682227E-2,3.91050819257244E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30409,Demand!$B$9:$B$428,0))*$I30409*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30409:$AZ30409)*(Misc_calcs!$G$29:$Z$29)*($L30409:$AE30409))*Calcs!$G30409","v":9683.6748165988956},null,{"$f":"SUMPRODUCT(($L30409:$AE30409)*(Misc_calcs!$G$29:$Z$29))*$F30409*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20684.288819548688},null,{"$f":"Assumptions!$G$86*$F30409","v":2.2551010560000005E-3},null,{"$f":"($F30409*Assumptions!$G$37)","v":67626.623999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30409))*(Misc_calcs!$G$29:$Z$29))","v":38318.750519438843},null,{"$f":"SUMPRODUCT(($AG30409:$AZ30409)*(Misc_calcs!$G$29:$Z$29))*$BF30409*$G30409","v":1222.9941651279428},null,{"$f":"SUMPRODUCT($BF30409*(Misc_calcs!$G$29:$Z$29))*$F30409*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2646.078107383461},null,30367.963636147586,null,3869.0722725114038,null,26498.891363636183,null,-11819.85915580266,null,false]
[null,129502443,"HGS23","HGS","22kV",631.41999999999996,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30410, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.2762836123345904E-2,1.3851307174258243E-2,1.5039421675325104E-2,1.6336625066760105E-2,1.7753277262844973E-2,1.9300742381741169E-2,2.0991487356832556E-2,2.2839190313761797E-2,2.4858859685677429E-2,2.7066965136412983E-2,2.948158146826477E-2,3.2122546808695467E-2,3.5011636499745646E-2,3.8172754256364676E-2,4.1632142316581904E-2,4.541861247886006E-2,4.9563800111684209E-2,5.4102443429176361E-2,5.9072690556199334E-2,6.45164371591265E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30410,Demand!$B$9:$B$428,0))*$I30410*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30410:$AZ30410)*(Misc_calcs!$G$29:$Z$29)*($L30410:$AE30410))*Calcs!$G30410","v":15976.342894797437},null,{"$f":"SUMPRODUCT(($L30410:$AE30410)*(Misc_calcs!$G$29:$Z$29))*$F30410*Assumptions!$G$37*(1+Assumptions!$G$83)","v":56300.849156892342},null,{"$f":"Assumptions!$G$86*$F30410","v":3.7205160659999998E-3},null,{"$f":"($F30410*Assumptions!$G$37)","v":111571.91399999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30410))*(Misc_calcs!$G$29:$Z$29))","v":63219.130050648164},null,{"$f":"SUMPRODUCT(($AG30410:$AZ30410)*(Misc_calcs!$G$29:$Z$29))*$BF30410*$G30410","v":2017.7230762570166},null,{"$f":"SUMPRODUCT($BF30410*(Misc_calcs!$G$29:$Z$29))*$F30410*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7202.3962574122424},null,72277.192051689781,null,9220.1193336692595,null,63057.072718020521,null,-162.05733262764261,null,false]
[null,129716721,"OE09","OE","11kV",325.49,42879.350055711722,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30411, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.0247395506541849E-3,6.4398677286134744E-3,6.8857783935626143E-3,7.3648374869968378E-3,7.8795967968078775E-3,8.4328087586981876E-3,9.0274424470996942E-3,9.6667008517616546E-3,1.0354039543977064E-2,1.109318684485721E-2,1.1888165617191471E-2,1.2743316812299071E-2,1.366332491395352E-2,1.4653245433002712E-2,1.5718534618790345E-2,1.6865081566983346E-2,1.8099242918008213E-2,1.9427880356087033E-2,2.0858401135937236E-2,2.2398801882664215E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":0.97649999999999992},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":0.98624999999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.00875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.0237499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.0387500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.05375},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.071},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.101},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30411,Demand!$B$9:$B$428,0))*$I30411*Assumptions!$G$45*Assumptions!$G$48","v":1.1160000000000001},null,{"$f":"SUMPRODUCT(($AG30411:$AZ30411)*(Misc_calcs!$G$29:$Z$29)*($L30411:$AE30411))*Calcs!$G30411","v":7798.9647469985021},null,{"$f":"SUMPRODUCT(($L30411:$AE30411)*(Misc_calcs!$G$29:$Z$29))*$F30411*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11513.574468031411},null,{"$f":"Assumptions!$G$86*$F30411","v":1.9178847270000003E-3},null,{"$f":"($F30411*Assumptions!$G$37)","v":57514.082999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30411))*(Misc_calcs!$G$29:$Z$29))","v":32588.759684814355},null,{"$f":"SUMPRODUCT(($AG30411:$AZ30411)*(Misc_calcs!$G$29:$Z$29))*$BF30411*$G30411","v":1277.1851630626973},null,{"$f":"SUMPRODUCT($BF30411*(Misc_calcs!$G$29:$Z$29))*$F30411*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1913.8841434292897},null,19312.539215029912,null,3191.0693064919869,null,16121.469908537925,null,-16467.28977627643,null,false]
[null,131351843,"OAK32","OAK","11kV",325.77999999999997,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30412, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.405126754028277E-3,6.9181451001295051E-3,7.475304763652043E-3,8.0805397529348649E-3,8.7381422438738924E-3,9.4527956328712328E-3,1.0229610667012879E-2,1.107416493963319E-2,1.1992546066512151E-2,1.2991398887591894E-2,1.4077977071533097E-2,1.5260199535923813E-2,1.6546712134790892E-2,1.7946955107564971E-2,1.9471236830157612E-2,2.1130814459704106E-2,2.2937982120221689E-2,2.4906167337381917E-2,2.705003649729772E-2,2.9385610177219891E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.2240000000000002},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.24125},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.2585},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.2734999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.2885},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.30575},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3207499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3529999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30412,Demand!$B$9:$B$428,0))*$I30412*Assumptions!$G$45*Assumptions!$G$48","v":1.3679999999999999},null,{"$f":"SUMPRODUCT(($AG30412:$AZ30412)*(Misc_calcs!$G$29:$Z$29)*($L30412:$AE30412))*Calcs!$G30412","v":10852.20849447414},null,{"$f":"SUMPRODUCT(($L30412:$AE30412)*(Misc_calcs!$G$29:$Z$29))*$F30412*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13787.105710419746},null,{"$f":"Assumptions!$G$86*$F30412","v":1.919593494E-3},null,{"$f":"($F30412*Assumptions!$G$37)","v":57565.325999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30412))*(Misc_calcs!$G$29:$Z$29))","v":32617.795109277762},null,{"$f":"SUMPRODUCT(($AG30412:$AZ30412)*(Misc_calcs!$G$29:$Z$29))*$BF30412*$G30412","v":1488.1890993355348},null,{"$f":"SUMPRODUCT($BF30412*(Misc_calcs!$G$29:$Z$29))*$F30412*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1917.2960679490886},null,24639.314204893886,null,3405.4851672846235,null,21233.829037609263,null,-11383.966071668499,null,false]
[null,131558726,"HGS23","HGS","22kV",184.25,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30413, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,3.7242288108176539E-3,4.0418474974772437E-3,4.3885424023291158E-3,4.7670697294202747E-3,5.1804525287117709E-3,5.6320068794713674E-3,6.1253706653200696E-3,6.6645351989335321E-3,7.2538799801812846E-3,7.8982108998512761E-3,8.6028022323141225E-3,9.373442794815081E-3,1.0216486688857078E-2,1.1138909080699363E-2,1.2148367523724645E-2,1.3253269375740341E-2,1.4462845919637984E-2,1.5787233856744708E-2,1.7237564909220057E-2,1.8826064341593646E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30413,Demand!$B$9:$B$428,0))*$I30413*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30413:$AZ30413)*(Misc_calcs!$G$29:$Z$29)*($L30413:$AE30413))*Calcs!$G30413","v":4661.9384535909985},null,{"$f":"SUMPRODUCT(($L30413:$AE30413)*(Misc_calcs!$G$29:$Z$29))*$F30413*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4793.9474645051487},null,{"$f":"Assumptions!$G$86*$F30413","v":1.0856562750000001E-3},null,{"$f":"($F30413*Assumptions!$G$37)","v":32556.974999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30413))*(Misc_calcs!$G$29:$Z$29))","v":18447.506749599201},null,{"$f":"SUMPRODUCT(($AG30413:$AZ30413)*(Misc_calcs!$G$29:$Z$29))*$BF30413*$G30413","v":588.77684710708456},null,{"$f":"SUMPRODUCT($BF30413*(Misc_calcs!$G$29:$Z$29))*$F30413*Assumptions!$G$37*(1+Assumptions!$G$83)","v":613.27510674598591},null,9455.8859180961481,null,1202.0519538530705,null,8253.8339642430783,null,-10193.672785356122,null,false]
[null,131909990,"HGS23","HGS","22kV",62.759,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30414, Demand!$B$9:$B$428,0))","v":3},0.25,null,null,1.2685420675066766E-3,1.3767289394527782E-3,1.4948197157545347E-3,1.6237532111190614E-3,1.7645591329683696E-3,1.9183669999931811E-3,2.0864159434725773E-3,2.2700654792394553E-3,2.4708073469535807E-3,2.690278523005516E-3,2.9302755240043533E-3,3.1927701294968787E-3,3.4799266654327353E-3,3.7941210040467379E-3,4.137961451405347E-3,4.5143117110018356E-3,4.9263161306407621E-3,5.3774274605994099E-3,5.8714373738819083E-3,6.4125100244997327E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.85593749999999991},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.86156250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.87281249999999988},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.88087499999999985},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.88593749999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.89343749999999988},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.90787499999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.925875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30414,Demand!$B$9:$B$428,0))*$I30414*Assumptions!$G$45*Assumptions!$G$48","v":0.93712499999999999},null,{"$f":"SUMPRODUCT(($AG30414:$AZ30414)*(Misc_calcs!$G$29:$Z$29)*($L30414:$AE30414))*Calcs!$G30414","v":1587.9435300348302},null,{"$f":"SUMPRODUCT(($L30414:$AE30414)*(Misc_calcs!$G$29:$Z$29))*$F30414*Assumptions!$G$37*(1+Assumptions!$G$83)","v":556.19913257719668},null,{"$f":"Assumptions!$G$86*$F30414","v":3.6979485570000001E-4},null,{"$f":"($F30414*Assumptions!$G$37)","v":11089.515299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30414))*(Misc_calcs!$G$29:$Z$29))","v":6283.5662203424481},null,{"$f":"SUMPRODUCT(($AG30414:$AZ30414)*(Misc_calcs!$G$29:$Z$29))*$BF30414*$G30414","v":200.54841871149804},null,{"$f":"SUMPRODUCT($BF30414*(Misc_calcs!$G$29:$Z$29))*$F30414*Assumptions!$G$37*(1+Assumptions!$G$83)","v":71.152862005448597},null,2144.1426626120269,null,271.70128071694666,null,1872.4413818950802,null,-4411.1248384473674,null,false]
[null,49209755,"K23","K","11kV",106.01,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30415, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.0172918770317129E-3,2.1220980735970982E-3,2.2327545972680336E-3,2.3495997170995247E-3,2.4729916843740842E-3,2.6033099291916011E-3,2.7409563293561657E-3,2.8863565559538555E-3,3.0399615002836122E-3,3.2022487870878085E-3,3.3737243793310768E-3,3.5549242800963143E-3,3.746416337506781E-3,3.9488021589440658E-3,4.1627191412144729E-3,4.3888426237228446E-3,4.6278881721439043E-3,4.8806140005388842E-3,5.1478235403507964E-3,5.4303681652270357E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30415,Demand!$B$9:$B$428,0))*$I30415*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30415:$AZ30415)*(Misc_calcs!$G$29:$Z$29)*($L30415:$AE30415))*Calcs!$G30415","v":4613.7321140927834},null,{"$f":"SUMPRODUCT(($L30415:$AE30415)*(Misc_calcs!$G$29:$Z$29))*$F30415*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1055.7288374839147},null,{"$f":"Assumptions!$G$86*$F30415","v":6.2464272300000005E-4},null,{"$f":"($F30415*Assumptions!$G$37)","v":18731.967000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30415))*(Misc_calcs!$G$29:$Z$29))","v":10613.949473677128},null,{"$f":"SUMPRODUCT(($AG30415:$AZ30415)*(Misc_calcs!$G$29:$Z$29))*$BF30415*$G30415","v":882.81555203400785},null,{"$f":"SUMPRODUCT($BF30415*(Misc_calcs!$G$29:$Z$29))*$F30415*Assumptions!$G$37*(1+Assumptions!$G$83)","v":203.01775112944108},null,5669.4609515766979,null,1085.8333031634488,null,4583.6276484132486,null,-6030.3218252638799,null,false]
[null,49295797,"K23","K","11kV",123.48,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30416, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.1990544439593278E-3,1.3155043044179981E-3,1.4444991371406687E-3,1.5874559973610158E-3,1.7459566200381609E-3,1.9217669021514871E-3,2.1168587166201184E-3,2.33343433902195E-3,2.5739538023650033E-3,2.8411655333858048E-3,3.1381406667201519E-3,3.4683114813779765E-3,3.8355144578915978E-3,4.2440385150090063E-3,4.6986790526714287E-3,5.2047985041453956E-3,5.7683941855820051E-3,6.3961743270806795E-3,7.0956432768109756E-3,7.8751969903175165E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30416,Demand!$B$9:$B$428,0))*$I30416*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30416:$AZ30416)*(Misc_calcs!$G$29:$Z$29)*($L30416:$AE30416))*Calcs!$G30416","v":4521.7206601604012},null,{"$f":"SUMPRODUCT(($L30416:$AE30416)*(Misc_calcs!$G$29:$Z$29))*$F30416*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1200.6970150186382},null,{"$f":"Assumptions!$G$86*$F30416","v":7.2758120400000009E-4},null,{"$f":"($F30416*Assumptions!$G$37)","v":21818.916000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30416))*(Misc_calcs!$G$29:$Z$29))","v":12363.083492214435},null,{"$f":"SUMPRODUCT(($AG30416:$AZ30416)*(Misc_calcs!$G$29:$Z$29))*$BF30416*$G30416","v":1028.2998242161993},null,{"$f":"SUMPRODUCT($BF30416*(Misc_calcs!$G$29:$Z$29))*$F30416*Assumptions!$G$37*(1+Assumptions!$G$83)","v":275.44417043385562},null,5722.4176751790392,null,1303.7439946500549,null,4418.6736805289838,null,-7944.4098116854511,null,false]
[null,49295803,"K23","K","11kV",43.098999999999997,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30417, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.934173181296528E-4,9.5371981600110697E-4,1.0183847717862549E-3,1.0877387730101984E-3,1.1621333707229923E-3,1.2419470130582391E-3,1.327587129855084E-3,1.4194923802133192E-3,1.5181350757874378E-3,1.6240237936357474E-3,1.7377061935306989E-3,1.8597720558129382E-3,1.9908565571409133E-3,2.1316438028576787E-3,2.2828706361746418E-3,2.4453307459671317E-3,2.619879096697985E-3,2.8074367058428837E-3,3.0089957961957825E-3,3.2256253525960021E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30417,Demand!$B$9:$B$428,0))*$I30417*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30417:$AZ30417)*(Misc_calcs!$G$29:$Z$29)*($L30417:$AE30417))*Calcs!$G30417","v":2395.3633945686829},null,{"$f":"SUMPRODUCT(($L30417:$AE30417)*(Misc_calcs!$G$29:$Z$29))*$F30417*Assumptions!$G$37*(1+Assumptions!$G$83)","v":222.54464635552532},null,{"$f":"Assumptions!$G$86*$F30417","v":2.5395223769999998E-4},null,{"$f":"($F30417*Assumptions!$G$37)","v":7615.5932999999986},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30417))*(Misc_calcs!$G$29:$Z$29))","v":4315.1646860297196},null,{"$f":"SUMPRODUCT(($AG30417:$AZ30417)*(Misc_calcs!$G$29:$Z$29))*$BF30417*$G30417","v":358.91394658158379},null,{"$f":"SUMPRODUCT($BF30417*(Misc_calcs!$G$29:$Z$29))*$F30417*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.556351186212297},null,2617.9080409242083,null,392.47029776779607,null,2225.4377431564121,null,-2089.7269428733075,null,false]
[null,49295815,"K23","K","11kV",35.561,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30418, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.3715894220303458E-4,7.8691455432412273E-4,8.4026963199821379E-4,8.9749364270669089E-4,9.5887665134412252E-4,1.0247309155981357E-3,1.0953926059717547E-3,1.1712236602419049E-3,1.2526137829201858E-3,1.3399826011155902E-3,1.4337819890982433E-3,1.5344985748338455E-3,1.6426564428058195E-3,1.7588200485724012E-3,1.8835973617254795E-3,2.0176432552341628E-3,2.1616631605762791E-3,2.3164170095936985E-3,2.4827234856613437E-3,2.6614646085446631E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30418,Demand!$B$9:$B$428,0))*$I30418*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30418:$AZ30418)*(Misc_calcs!$G$29:$Z$29)*($L30418:$AE30418))*Calcs!$G30418","v":1976.4151760889335},null,{"$f":"SUMPRODUCT(($L30418:$AE30418)*(Misc_calcs!$G$29:$Z$29))*$F30418*Assumptions!$G$37*(1+Assumptions!$G$83)","v":151.50630068375941},null,{"$f":"Assumptions!$G$86*$F30418","v":2.0953608030000001E-4},null,{"$f":"($F30418*Assumptions!$G$37)","v":6283.6286999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30418))*(Misc_calcs!$G$29:$Z$29))","v":3560.4438942876368},null,{"$f":"SUMPRODUCT(($AG30418:$AZ30418)*(Misc_calcs!$G$29:$Z$29))*$BF30418*$G30418","v":296.14002307217578},null,{"$f":"SUMPRODUCT($BF30418*(Misc_calcs!$G$29:$Z$29))*$F30418*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.844848060492932},null,2127.921476772693,null,318.98487113266873,null,1808.9366056400243,null,-1751.5072886476125,null,false]
[null,49314252,"HT07","HT","22kV",50.416999999999994,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30419, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.1441267492299668E-3,1.240553001057364E-3,1.3456681195801166E-3,1.4602815301430453E-3,1.5852795996261068E-3,1.7216330446196194E-3,1.8704050588608263E-3,2.0327602301500546E-3,2.2099743238447999E-3,2.4034450175858097E-3,2.6147036802072841E-3,2.8454282968965387E-3,3.0974576526770943E-3,3.3728068972814296E-3,3.6736846265521799E-3,4.0025116287697535E-3,4.3619414588670731E-3,4.7548830194865371E-3,5.1845253454014537E-3,5.6543648071189119E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30419,Demand!$B$9:$B$428,0))*$I30419*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30419:$AZ30419)*(Misc_calcs!$G$29:$Z$29)*($L30419:$AE30419))*Calcs!$G30419","v":5406.4196312906615},null,{"$f":"SUMPRODUCT(($L30419:$AE30419)*(Misc_calcs!$G$29:$Z$29))*$F30419*Assumptions!$G$37*(1+Assumptions!$G$83)","v":397.97398817548941},null,{"$f":"Assumptions!$G$86*$F30419","v":2.9707208910000001E-4},null,{"$f":"($F30419*Assumptions!$G$37)","v":8908.6838999999982},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30419))*(Misc_calcs!$G$29:$Z$29))","v":5047.8586040409373},null,{"$f":"SUMPRODUCT(($AG30419:$AZ30419)*(Misc_calcs!$G$29:$Z$29))*$BF30419*$G30419","v":613.92499960629198},null,{"$f":"SUMPRODUCT($BF30419*(Misc_calcs!$G$29:$Z$29))*$F30419*Assumptions!$G$37*(1+Assumptions!$G$83)","v":45.919203212593033},null,5804.393619466151,null,659.84420281888504,null,5144.5494166472663,null,96.690812606329018,null,true]
[null,49314449,"HT07","HT","22kV",27.700000000000003,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30420, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.8536158985941951E-4,6.2694273552551063E-4,6.7168799531063667E-4,7.1984647759753791E-4,7.7168731264960246E-4,8.2750128313785671E-4,8.8760258859693587E-4,9.5233075487323308E-4,1.0220527005456741E-3,1.0971649732931755E-3,1.1780961702589593E-3,1.2653095576275132E-3,1.359305905892577E-3,1.4606265586620221E-3,1.5698567543268186E-3,1.6876292215257775E-3,1.8146280710756896E-3,1.9515930089191239E-3,2.0993238966813179E-3,2.2586856886364914E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30420,Demand!$B$9:$B$428,0))*$I30420*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30420:$AZ30420)*(Misc_calcs!$G$29:$Z$29)*($L30420:$AE30420))*Calcs!$G30420","v":2398.8107392128691},null,{"$f":"SUMPRODUCT(($L30420:$AE30420)*(Misc_calcs!$G$29:$Z$29))*$F30420*Assumptions!$G$37*(1+Assumptions!$G$83)","v":97.222412312833285},null,{"$f":"Assumptions!$G$86*$F30420","v":1.6321671000000003E-4},null,{"$f":"($F30420*Assumptions!$G$37)","v":4894.59},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30420))*(Misc_calcs!$G$29:$Z$29))","v":2773.3836470225124},null,{"$f":"SUMPRODUCT(($AG30420:$AZ30420)*(Misc_calcs!$G$29:$Z$29))*$BF30420*$G30420","v":337.30135646893484},null,{"$f":"SUMPRODUCT($BF30420*(Misc_calcs!$G$29:$Z$29))*$F30420*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.86116973995578},null,2496.0331515257021,null,351.1625262088906,null,2144.8706253168116,null,-628.51302170570079,null,false]
[null,94261848,"HT07","HT","22kV",33.484000000000002,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30421, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.4007216585773145E-4,7.9879694972990816E-4,8.6250738063627162E-4,9.3164117249346133E-4,1.006675259132611E-3,1.0881293542237313E-3,1.1765698370638778E-3,1.2726139942238544E-3,1.3769346498192826E-3,1.490265220199613E-3,1.6134052321568162E-3,1.7472263473701124E-3,1.8926789397526005E-3,2.0507992766811379E-3,2.222717359806193E-3,2.409665486290792E-3,2.6129875969577517E-3,2.8341494839762066E-3,3.0747499374408245E-3,3.3365329175426249E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30421,Demand!$B$9:$B$428,0))*$I30421*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30421:$AZ30421)*(Misc_calcs!$G$29:$Z$29)*($L30421:$AE30421))*Calcs!$G30421","v":3314.9855233580038},null,{"$f":"SUMPRODUCT(($L30421:$AE30421)*(Misc_calcs!$G$29:$Z$29))*$F30421*Assumptions!$G$37*(1+Assumptions!$G$83)","v":162.1891943264263},null,{"$f":"Assumptions!$G$86*$F30421","v":1.9729777320000002E-4},null,{"$f":"($F30421*Assumptions!$G$37)","v":5916.6228000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30421))*(Misc_calcs!$G$29:$Z$29))","v":3352.4901818376106},null,{"$f":"SUMPRODUCT(($AG30421:$AZ30421)*(Misc_calcs!$G$29:$Z$29))*$BF30421*$G30421","v":407.73280216627489},null,{"$f":"SUMPRODUCT($BF30421*(Misc_calcs!$G$29:$Z$29))*$F30421*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20.254196086438764},null,3477.1747176844301,null,427.98699825271365,null,3049.1877194317167,null,-303.30246240589395,null,false]
[null,94545347,"HT07","HT","22kV",42.606999999999999,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30422, Demand!$B$9:$B$428,0))","v":0},1,null,null,9.0037910682816912E-4,9.6433751380994317E-4,1.0331628309097579E-3,1.10723822638983E-3,1.1869776653451844E-3,1.2728284177131646E-3,1.3652737722869906E-3,1.4648359737503189E-3,1.572079401160633E-3,1.687614007837629E-3,1.8120990442679953E-3,1.9462470874308825E-3,2.090828401890434E-3,2.2466756601051538E-3,2.4146890516824099E-3,2.5958418137743246E-3,2.7911862174845453E-3,3.0018600480511588E-3,3.2290936197076139E-3,3.4742173695211185E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30422,Demand!$B$9:$B$428,0))*$I30422*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30422:$AZ30422)*(Misc_calcs!$G$29:$Z$29)*($L30422:$AE30422))*Calcs!$G30422","v":3689.7519554383653},null,{"$f":"SUMPRODUCT(($L30422:$AE30422)*(Misc_calcs!$G$29:$Z$29))*$F30422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":230.02167782642661},null,{"$f":"Assumptions!$G$86*$F30422","v":2.5105322609999999E-4},null,{"$f":"($F30422*Assumptions!$G$37)","v":7528.656899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30422))*(Misc_calcs!$G$29:$Z$29))","v":4265.9045865952412},null,{"$f":"SUMPRODUCT(($AG30422:$AZ30422)*(Misc_calcs!$G$29:$Z$29))*$BF30422*$G30422","v":518.82306480403986},null,{"$f":"SUMPRODUCT($BF30422*(Misc_calcs!$G$29:$Z$29))*$F30422*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.794593801707791},null,3919.7736332647919,null,551.61765860574769,null,3368.1559746590442,null,-897.74861193619699,null,false]
[null,95290602,"K23","K","11kV",35.72,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30423, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.1309138240287574E-4,3.4384381965119016E-4,3.7796660974634302E-4,4.158478831868893E-4,4.5792181228618202E-4,5.046741753370283E-4,5.5664860134842285E-4,6.1445357925858039E-4,6.7877032592679508E-4,7.5036161889806014E-4,8.3008171308012737E-4,9.1888747525398044E-4,1.017850886959566E-3,1.1281730849883645E-3,1.2512001297311256E-3,1.3884407152629993E-3,1.5415860616259703E-3,1.71253225965717E-3,1.9034053723244937E-3,2.1165896343327967E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30423,Demand!$B$9:$B$428,0))*$I30423*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30423:$AZ30423)*(Misc_calcs!$G$29:$Z$29)*($L30423:$AE30423))*Calcs!$G30423","v":1200.2385893100095},null,{"$f":"SUMPRODUCT(($L30423:$AE30423)*(Misc_calcs!$G$29:$Z$29))*$F30423*Assumptions!$G$37*(1+Assumptions!$G$83)","v":92.186324741271136},null,{"$f":"Assumptions!$G$86*$F30423","v":2.1047295600000002E-4},null,{"$f":"($F30423*Assumptions!$G$37)","v":6311.7239999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30423))*(Misc_calcs!$G$29:$Z$29))","v":3576.3633166658524},null,{"$f":"SUMPRODUCT(($AG30423:$AZ30423)*(Misc_calcs!$G$29:$Z$29))*$BF30423*$G30423","v":297.46412148528213},null,{"$f":"SUMPRODUCT($BF30423*(Misc_calcs!$G$29:$Z$29))*$F30423*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.049592092602275},null,1292.4249140512807,null,320.5137135778844,null,971.91120047339632,null,-2604.4521161924558,null,false]
[null,95290624,"K23","K","11kV",99.846999999999994,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30424, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.0697705042644018E-3,2.2094726668429087E-3,2.3592812897872848E-3,2.5199529749820016E-3,2.6923021570472317E-3,2.8772055827937081E-3,3.0756071406445764E-3,3.2885230675226643E-3,3.517047562870329E-3,3.76235884180952E-3,4.0257256619749809E-3,4.3085143612787875E-3,4.6121964468050017E-3,4.9383567782067019E-3,5.2887023924019002E-3,5.665072020060332E-3,6.0694463483608376E-3,6.5039590888023961E-3,6.9709089134959131E-3,7.4727723283754396E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30424,Demand!$B$9:$B$428,0))*$I30424*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30424:$AZ30424)*(Misc_calcs!$G$29:$Z$29)*($L30424:$AE30424))*Calcs!$G30424","v":5549.3131826144299},null,{"$f":"SUMPRODUCT(($L30424:$AE30424)*(Misc_calcs!$G$29:$Z$29))*$F30424*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1194.4082793071036},null,{"$f":"Assumptions!$G$86*$F30424","v":5.8832847809999996E-4},null,{"$f":"($F30424*Assumptions!$G$37)","v":17642.964899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30424))*(Misc_calcs!$G$29:$Z$29))","v":9996.8966427529504},null,{"$f":"SUMPRODUCT(($AG30424:$AZ30424)*(Misc_calcs!$G$29:$Z$29))*$BF30424*$G30424","v":831.4921651159284},null,{"$f":"SUMPRODUCT($BF30424*(Misc_calcs!$G$29:$Z$29))*$F30424*Assumptions!$G$37*(1+Assumptions!$G$83)","v":180.09861992419761},null,6743.7214619215338,null,1011.590785040126,null,5732.1306768814075,null,-4264.7659658715429,null,false]
[null,95619429,"K23","K","11kV",43.228999999999999,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30425, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.5471853549260764E-4,2.7719738830721393E-4,3.1127145672037811E-4,3.5012236136302291E-4,3.9445921191461606E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30425,Demand!$B$9:$B$428,0))*$I30425*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30425:$AZ30425)*(Misc_calcs!$G$29:$Z$29)*($L30425:$AE30425))*Calcs!$G30425","v":376.4600124338138},null,{"$f":"SUMPRODUCT(($L30425:$AE30425)*(Misc_calcs!$G$29:$Z$29))*$F30425*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.27752148286757},null,{"$f":"Assumptions!$G$86*$F30425","v":2.5471823670000001E-4},null,{"$f":"($F30425*Assumptions!$G$37)","v":7638.5642999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30425))*(Misc_calcs!$G$29:$Z$29))","v":4328.1805659615939},null,{"$f":"SUMPRODUCT(($AG30425:$AZ30425)*(Misc_calcs!$G$29:$Z$29))*$BF30425*$G30425","v":359.99654276840039},null,{"$f":"SUMPRODUCT($BF30425*(Misc_calcs!$G$29:$Z$29))*$F30425*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.759089287804173},null,411.7375339166814,null,393.75563205620455,null,17.981901860476853,null,-4310.1986641011172,null,false]
[null,107608839,"HT07","HT","22kV",84.067999999999998,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30426, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.7648113775787185E-3,1.8880218397194367E-3,2.0204486690773324E-3,2.1628051850344577E-3,2.3158610718287224E-3,2.4804468914215718E-3,2.6574589608086216E-3,2.8478646233718956E-3,3.052707946285229E-3,3.2731158785946086E-3,3.5103049074186122E-3,3.7655882527685217E-3,4.0403836447915932E-3,4.336221730815209E-3,4.6547551634359714E-3,4.9977684250805555E-3,5.3671884489897934E-3,5.7650961014723747E-3,6.1937385955698563E-3,6.6555429120033031E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30426,Demand!$B$9:$B$428,0))*$I30426*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30426:$AZ30426)*(Misc_calcs!$G$29:$Z$29)*($L30426:$AE30426))*Calcs!$G30426","v":7139.3976440612778},null,{"$f":"SUMPRODUCT(($L30426:$AE30426)*(Misc_calcs!$G$29:$Z$29))*$F30426*Assumptions!$G$37*(1+Assumptions!$G$83)","v":878.35787996409329},null,{"$f":"Assumptions!$G$86*$F30426","v":4.9535387640000002E-4},null,{"$f":"($F30426*Assumptions!$G$37)","v":14854.815599999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30426))*(Misc_calcs!$G$29:$Z$29))","v":8417.0691854833403},null,{"$f":"SUMPRODUCT(($AG30426:$AZ30426)*(Misc_calcs!$G$29:$Z$29))*$BF30426*$G30426","v":1023.6913514668018},null,{"$f":"SUMPRODUCT($BF30426*(Misc_calcs!$G$29:$Z$29))*$F30426*Assumptions!$G$37*(1+Assumptions!$G$83)","v":127.67379710707307},null,8017.7555240253714,null,1151.3651485738749,null,6866.3903754514968,null,-1550.6788100318436,null,false]
[null,114986196,"K23","K","11kV",240.65000000000003,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30427, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.2756919289404115E-3,5.6863104789058282E-3,6.1311305920547215E-3,6.6130984554013065E-3,7.1354192836018621E-3,7.7015803899207237E-3,8.3153763295213505E-3,8.9809363022677891E-3,9.7027540191921523E-3,1.0485720255296226E-2,1.1335158331550682E-2,1.2256862790986282E-2,1.3257141557805755E-2,1.4342861894664483E-2,1.5521500501872057E-2,1.6801198133472119E-2,1.8190819139201987E-2,1.9700016378474412E-2,2.1339301993043798E-2,2.3120124569225985E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30427,Demand!$B$9:$B$428,0))*$I30427*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30427:$AZ30427)*(Misc_calcs!$G$29:$Z$29)*($L30427:$AE30427))*Calcs!$G30427","v":15775.032238059257},null,{"$f":"SUMPRODUCT(($L30427:$AE30427)*(Misc_calcs!$G$29:$Z$29))*$F30427*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8176.6624570787772},null,{"$f":"Assumptions!$G$86*$F30427","v":1.4179819950000004E-3},null,{"$f":"($F30427*Assumptions!$G$37)","v":42522.855000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30427))*(Misc_calcs!$G$29:$Z$29))","v":24094.39619696634},null,{"$f":"SUMPRODUCT(($AG30427:$AZ30427)*(Misc_calcs!$G$29:$Z$29))*$BF30427*$G30427","v":2004.0520950569196},null,{"$f":"SUMPRODUCT($BF30427*(Misc_calcs!$G$29:$Z$29))*$F30427*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1046.1936403765649},null,23951.694695138034,null,3050.2457354334847,null,20901.44895970455,null,-3192.9472372617893,null,false]
[null,116827180,"HT07","HT","22kV",46.48,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30428, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2143032188361542E-3,1.3239111866789836E-3,1.4440524363039638E-3,1.5757716266279853E-3,1.7202190271277599E-3,1.8786613253216388E-3,2.0524935490112907E-3,2.2432522188682441E-3,2.4526298589761073E-3,2.6824910062191753E-3,2.934889874073093E-3,3.2120898425477681E-3,3.5165849639168757E-3,3.8511236936182324E-3,4.2187350775203056E-3,4.6227576508371844E-3,5.0668713305755658E-3,5.5551326127753591E-3,6.0920134182502386E-3,6.6824439663672082E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30428,Demand!$B$9:$B$428,0))*$I30428*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30428:$AZ30428)*(Misc_calcs!$G$29:$Z$29)*($L30428:$AE30428))*Calcs!$G30428","v":6117.4394733589834},null,{"$f":"SUMPRODUCT(($L30428:$AE30428)*(Misc_calcs!$G$29:$Z$29))*$F30428*Assumptions!$G$37*(1+Assumptions!$G$83)","v":414.78378829248965},null,{"$f":"Assumptions!$G$86*$F30428","v":2.7387410399999998E-4},null,{"$f":"($F30428*Assumptions!$G$37)","v":8213.0159999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30428))*(Misc_calcs!$G$29:$Z$29))","v":4653.6776864117819},null,{"$f":"SUMPRODUCT(($AG30428:$AZ30428)*(Misc_calcs!$G$29:$Z$29))*$BF30428*$G30428","v":565.98436998830641},null,{"$f":"SUMPRODUCT($BF30428*(Misc_calcs!$G$29:$Z$29))*$F30428*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.027666252617593},null,6532.223261651473,null,605.01203624092398,null,5927.2112254105486,null,1273.5335389987667,null,true]
[null,116869689,"K23","K","11kV",40.255000000000003,39216.576721391575,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30429, Demand!$B$9:$B$428,0))","v":0},1,null,null,9.313952283479869E-4,1.0132822630545349E-3,1.1028627449324046E-3,1.2008837814972899E-3,1.3081665020390721E-3,1.4256134854992559E-3,1.5542169399172074E-3,1.695067709906507E-3,1.8493651964296733E-3,2.018428281745417E-3,2.2037073618894317E-3,2.4067975995077963E-3,2.6294535213909178E-3,2.8736050977653596E-3,3.141375454412087E-3,3.4351003841257693E-3,3.7573498410585077E-3,4.1109516202644386E-3,4.499017445458553E-3,4.9249717108207618E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.3969999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.4045000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.4269999999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.4442499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.4592499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.4667499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.4892500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.51925},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30429,Demand!$B$9:$B$428,0))*$I30429*Assumptions!$G$45*Assumptions!$G$48","v":2.5342499999999997},null,{"$f":"SUMPRODUCT(($AG30429:$AZ30429)*(Misc_calcs!$G$29:$Z$29)*($L30429:$AE30429))*Calcs!$G30429","v":3105.3183359374007},null,{"$f":"SUMPRODUCT(($L30429:$AE30429)*(Misc_calcs!$G$29:$Z$29))*$F30429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":269.03886713210591},null,{"$f":"Assumptions!$G$86*$F30429","v":2.3719453650000003E-4},null,{"$f":"($F30429*Assumptions!$G$37)","v":7113.0585000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30429))*(Misc_calcs!$G$29:$Z$29))","v":4030.4172819816336},null,{"$f":"SUMPRODUCT(($AG30429:$AZ30429)*(Misc_calcs!$G$29:$Z$29))*$BF30429*$G30429","v":335.2300730792283},null,{"$f":"SUMPRODUCT($BF30429*(Misc_calcs!$G$29:$Z$29))*$F30429*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.27386095112238},null,3374.3572030695068,null,364.50393403035071,null,3009.8532690391562,null,-1020.5640129424773,null,false]
[null,154769014,"HT07","HT","22kV",42.091000000000001,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30430, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.894748981506435E-4,9.5265872494600242E-4,1.0206505202389894E-3,1.0938288118612985E-3,1.1726025515066576E-3,1.2574135923666253E-3,1.3487393702755822E-3,1.4470958051757852E-3,1.5530404411071468E-3,1.6671758444362114E-3,1.7901532816740019E-3,1.9226767000035975E-3,2.0655070355568399E-3,2.2194668765575147E-3,2.3854455106992823E-3,2.5644043885646754E-3,2.7573830375323773E-3,2.9655054634806803E-3,3.1899870806936228E-3,3.4321422137327997E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.5642499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.5837499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.6587499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.6977499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.7052499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.7479999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.8380000000000001},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9219999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30430,Demand!$B$9:$B$428,0))*$I30430*Assumptions!$G$45*Assumptions!$G$48","v":2.9055},null,{"$f":"SUMPRODUCT(($AG30430:$AZ30430)*(Misc_calcs!$G$29:$Z$29)*($L30430:$AE30430))*Calcs!$G30430","v":3645.0665279497784},null,{"$f":"SUMPRODUCT(($L30430:$AE30430)*(Misc_calcs!$G$29:$Z$29))*$F30430*Assumptions!$G$37*(1+Assumptions!$G$83)","v":224.4839741666822},null,{"$f":"Assumptions!$G$86*$F30430","v":2.4801279930000003E-4},null,{"$f":"($F30430*Assumptions!$G$37)","v":7437.4796999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30430))*(Misc_calcs!$G$29:$Z$29))","v":4214.2415554810314},null,{"$f":"SUMPRODUCT(($AG30430:$AZ30430)*(Misc_calcs!$G$29:$Z$29))*$BF30430*$G30430","v":512.53976155718181},null,{"$f":"SUMPRODUCT($BF30430*(Misc_calcs!$G$29:$Z$29))*$F30430*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.005073684162227},null,3869.5505021164608,null,544.544835241344,null,3325.0056668751167,null,-889.23588860591462,null,false]
[null,50437320,"HGS31","HGS","22kV",976.83,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30431, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3065377001519623E-2,2.5718831114210999E-2,2.8698558418020614E-2,3.2046030844691265E-2,3.5808098569956384E-2,4.0037696387351898E-2,4.4794643622291942E-2,5.0146550040201118E-2,5.6169841866456474E-2,6.2950923922686669E-2,7.0587496023504726E-2,7.9190044203906698E-2,8.8883530098809088E-2,9.9809304916140748E-2,0.11212727798302213,0.12601837385697873,0.14168731654449757,0.15936578452975958,0.17615366143325162,0.17615366143325162,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30431,Demand!$B$9:$B$428,0))*$I30431*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG30431:$AZ30431)*(Misc_calcs!$G$29:$Z$29)*($L30431:$AE30431))*Calcs!$G30431","v":119220.25521309968},null,{"$f":"SUMPRODUCT(($L30431:$AE30431)*(Misc_calcs!$G$29:$Z$29))*$F30431*Assumptions!$G$37*(1+Assumptions!$G$83)","v":216137.8616286788},null,{"$f":"Assumptions!$G$86*$F30431","v":5.7557754090000008E-3},null,{"$f":"($F30431*Assumptions!$G$37)","v":172605.861},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30431))*(Misc_calcs!$G$29:$Z$29))","v":97802.32302963901},null,{"$f":"SUMPRODUCT(($AG30431:$AZ30431)*(Misc_calcs!$G$29:$Z$29))*$BF30431*$G30431","v":9458.7910871698805},null,{"$f":"SUMPRODUCT($BF30431*(Misc_calcs!$G$29:$Z$29))*$F30431*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17237.660451633459},null,335358.11684177851,null,26696.45153880334,null,308661.66530297516,null,210859.34227333614,null,true]
[null,50955491,"DN09","DN","22kV",67.302000000000007,46640.818853643301,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30432, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,3.9656403978170871E-4,4.3299166999742492E-4,4.7463869410889611E-4,5.2084591278389147E-4,5.7214166043541217E-4,6.2911758296536305E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.2687499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.270999999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.2934999999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.3182499999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.3482500000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.3782500000000004},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30432,Demand!$B$9:$B$428,0))*$I30432*Assumptions!$G$45*Assumptions!$G$48","v":5.4007499999999986},null,{"$f":"SUMPRODUCT(($AG30432:$AZ30432)*(Misc_calcs!$G$29:$Z$29)*($L30432:$AE30432))*Calcs!$G30432","v":1519.7363391642946},null,{"$f":"SUMPRODUCT(($L30432:$AE30432)*(Misc_calcs!$G$29:$Z$29))*$F30432*Assumptions!$G$37*(1+Assumptions!$G$83)","v":86.757755871712845},null,{"$f":"Assumptions!$G$86*$F30432","v":3.9656357460000007E-4},null,{"$f":"($F30432*Assumptions!$G$37)","v":11892.2634},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30432))*(Misc_calcs!$G$29:$Z$29))","v":6738.4211628848052},null,{"$f":"SUMPRODUCT(($AG30432:$AZ30432)*(Misc_calcs!$G$29:$Z$29))*$BF30432*$G30432","v":1432.7013999158776},null,{"$f":"SUMPRODUCT($BF30432*(Misc_calcs!$G$29:$Z$29))*$F30432*Assumptions!$G$37*(1+Assumptions!$G$83)","v":81.826935023033002},null,1606.4940950360074,null,1514.5283349389106,null,91.965760097096791,null,-6646.4554027877084,null,false]
[null,77679992,"NW31","NW","22kV",10.659000000000001,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30433, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.2806099373469328E-5,6.8575350071358213E-5,7.5171225825483953E-5,8.2489325493499411E-5,9.061332439721045E-5,9.9636924858515367E-5,1.0966508336439903E-4,1.2081538998205593E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":2.9775},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.0026250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.0787499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.1083749999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.1440000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.1961249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30433,Demand!$B$9:$B$428,0))*$I30433*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},null,{"$f":"SUMPRODUCT(($AG30433:$AZ30433)*(Misc_calcs!$G$29:$Z$29)*($L30433:$AE30433))*Calcs!$G30433","v":122.58738626714999},null,{"$f":"SUMPRODUCT(($L30433:$AE30433)*(Misc_calcs!$G$29:$Z$29))*$F30433*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.3080193379631844},null,{"$f":"Assumptions!$G$86*$F30433","v":6.2806025700000011E-5},null,{"$f":"($F30433*Assumptions!$G$37)","v":1883.4453000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30433))*(Misc_calcs!$G$29:$Z$29))","v":1067.2020322603958},null,{"$f":"SUMPRODUCT(($AG30433:$AZ30433)*(Misc_calcs!$G$29:$Z$29))*$BF30433*$G30433","v":108.63483578817423},null,{"$f":"SUMPRODUCT($BF30433*(Misc_calcs!$G$29:$Z$29))*$F30433*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2.0524532234540178},null,124.89540560511318,null,110.68728901162825,null,14.208116593484931,null,-1052.9939156669109,null,false]
[null,93676088,"HGS31","HGS","22kV",694.57,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30434, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5638667312049014E-2,1.7293608854614773E-2,1.9135977352084395E-2,2.1187726419101216E-2,2.3473434082331247E-2,2.6020620583686212E-2,2.8860104991356814E-2,3.2026405383681428E-2,3.5558187958069976E-2,3.9498771076929451E-2,4.3896691003769646E-2,4.8806336915492132E-2,5.4288663712613094E-2,6.0411992200581091E-2,6.7252907396740433E-2,7.4897267044944524E-2,8.3441333911431312E-2,9.2993047111645022E-2,0.10367344960108076,0.11561829107959729,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30434,Demand!$B$9:$B$428,0))*$I30434*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG30434:$AZ30434)*(Misc_calcs!$G$29:$Z$29)*($L30434:$AE30434))*Calcs!$G30434","v":73825.934586453208},null,{"$f":"SUMPRODUCT(($L30434:$AE30434)*(Misc_calcs!$G$29:$Z$29))*$F30434*Assumptions!$G$37*(1+Assumptions!$G$83)","v":95192.84968825207},null,{"$f":"Assumptions!$G$86*$F30434","v":4.0926148110000003E-3},null,{"$f":"($F30434*Assumptions!$G$37)","v":122730.519},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30434))*(Misc_calcs!$G$29:$Z$29))","v":69541.844032939567},null,{"$f":"SUMPRODUCT(($AG30434:$AZ30434)*(Misc_calcs!$G$29:$Z$29))*$BF30434*$G30434","v":6725.6252627535841},null,{"$f":"SUMPRODUCT($BF30434*(Misc_calcs!$G$29:$Z$29))*$F30434*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8715.1002299246102},null,169018.78427470528,null,15440.725492678193,null,153578.05878202707,null,84036.214749087507,null,true]
[null,106703729,"NW31","NW","22kV",44.585999999999999,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30435, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.6271439597199574E-4,2.8684684851126532E-4,3.1443702736232544E-4,3.4504822839414239E-4,3.7903046079125854E-4,4.1677567611800033E-4,4.5872290148091699E-4,5.0536400954498037E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":2.9775},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.0026250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.0464999999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.0787499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.1083749999999997},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.1440000000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.1961249999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.2752499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30435,Demand!$B$9:$B$428,0))*$I30435*Assumptions!$G$45*Assumptions!$G$48","v":3.304875},null,{"$f":"SUMPRODUCT(($AG30435:$AZ30435)*(Misc_calcs!$G$29:$Z$29)*($L30435:$AE30435))*Calcs!$G30435","v":512.77617075777732},null,{"$f":"SUMPRODUCT(($L30435:$AE30435)*(Misc_calcs!$G$29:$Z$29))*$F30435*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.383461513305583},null,{"$f":"Assumptions!$G$86*$F30435","v":2.6271408780000001E-4},null,{"$f":"($F30435*Assumptions!$G$37)","v":7878.346199999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30435))*(Misc_calcs!$G$29:$Z$29))","v":4464.0463280197009},null,{"$f":"SUMPRODUCT(($AG30435:$AZ30435)*(Misc_calcs!$G$29:$Z$29))*$BF30435*$G30435","v":454.41343357271188},null,{"$f":"SUMPRODUCT($BF30435*(Misc_calcs!$G$29:$Z$29))*$F30435*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.911815986065832},null,553.15963227108296,null,490.32524955877773,null,62.834382712305228,null,-4401.2119453073956,null,false]
[null,116484415,"HGS31","HGS","22kV",320.06,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30436, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.469344223556571E-3,7.0210784805566718E-3,7.6233209296578397E-3,8.2808593628127709E-3,8.9989451090338648E-3,9.7833385174686885E-3,1.0640358942427906E-2,1.1576939678538217E-2,1.2600688338978681E-2,1.3719953219030663E-2,1.494389624138105E-2,1.6282573139259245E-2,1.7747021599107717E-2,1.934935815668189E-2,2.1102884719909419E-2,2.3022205679237198E-2,2.5123356662357307E-2,2.7423946096009288E-2,2.9943310853975422E-2,3.2702687398482838E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30436,Demand!$B$9:$B$428,0))*$I30436*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG30436:$AZ30436)*(Misc_calcs!$G$29:$Z$29)*($L30436:$AE30436))*Calcs!$G30436","v":24326.690776775209},null,{"$f":"SUMPRODUCT(($L30436:$AE30436)*(Misc_calcs!$G$29:$Z$29))*$F30436*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14465.754126798107},null,{"$f":"Assumptions!$G$86*$F30436","v":1.8858895380000002E-3},null,{"$f":"($F30436*Assumptions!$G$37)","v":56554.601999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30436))*(Misc_calcs!$G$29:$Z$29))","v":32045.096392275271},null,{"$f":"SUMPRODUCT(($AG30436:$AZ30436)*(Misc_calcs!$G$29:$Z$29))*$BF30436*$G30436","v":3099.1888817497338},null,{"$f":"SUMPRODUCT($BF30436*(Misc_calcs!$G$29:$Z$29))*$F30436*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1850.5598928562824},null,38792.444903573312,null,4949.748774606016,null,33842.696128967298,null,1797.5997366920274,null,true]
[null,50398607,"DSH33","DSH","22kV",27.5,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30437, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.6203844007603023E-4,1.8151153129955045E-4,2.0733435858882946E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30437,Demand!$B$9:$B$428,0))*$I30437*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30437:$AZ30437)*(Misc_calcs!$G$29:$Z$29)*($L30437:$AE30437))*Calcs!$G30437","v":1316.9250047367264},null,{"$f":"SUMPRODUCT(($L30437:$AE30437)*(Misc_calcs!$G$29:$Z$29))*$F30437*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.856878441019347},null,{"$f":"Assumptions!$G$86*$F30437","v":1.6203825000000001E-4},null,{"$f":"($F30437*Assumptions!$G$37)","v":4859.25},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30437))*(Misc_calcs!$G$29:$Z$29))","v":2753.3592163580902},null,{"$f":"SUMPRODUCT(($AG30437:$AZ30437)*(Misc_calcs!$G$29:$Z$29))*$BF30437*$G30437","v":1297.9473389636855},null,{"$f":"SUMPRODUCT($BF30437*(Misc_calcs!$G$29:$Z$29))*$F30437*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.661731048028203},null,1330.7818831777456,null,1311.6090700117138,null,19.172813166031801,null,-2734.1864031920586,null,false]
[null,50430000,"SVW53","SVW","22kV",87.605000000000004,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30438, Demand!$B$9:$B$428,0))","v":2},0.33333333333333331,null,null,5.1619554701311373E-4,5.1619554701311373E-4,5.5622289348241272E-4,6.0861137639010095E-4,6.6662173097750091E-4,7.3089247063475244E-4,8.0213712939399798E-4,8.811532651371468E-4,9.6883255819372701E-4,1.0661721398089175E-3,1.1742873015706072E-3,1.2944257555525217E-3,1.4279836359139674E-3,1.5765234562835494E-3,1.7417942637679977E-3,1.9257542602321447E-3,2.1305961950014414E-3,2.3587758708047621E-3,2.6130441471202909E-3,2.8964828726934107E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.5879999999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.5894999999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6029999999999998},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6147499999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6257499999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.64},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6579999999999999},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6804999999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30438,Demand!$B$9:$B$428,0))*$I30438*Assumptions!$G$45*Assumptions!$G$48","v":1.6964999999999997},null,{"$f":"SUMPRODUCT(($AG30438:$AZ30438)*(Misc_calcs!$G$29:$Z$29)*($L30438:$AE30438))*Calcs!$G30438","v":1499.3224326219054},null,{"$f":"SUMPRODUCT(($L30438:$AE30438)*(Misc_calcs!$G$29:$Z$29))*$F30438*Assumptions!$G$37*(1+Assumptions!$G$83)","v":319.47091032216923},null,{"$f":"Assumptions!$G$86*$F30438","v":5.1619494150000002E-4},null,{"$f":"($F30438*Assumptions!$G$37)","v":15479.8035},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30438))*(Misc_calcs!$G$29:$Z$29))","v":8771.2012417836522},null,{"$f":"SUMPRODUCT(($AG30438:$AZ30438)*(Misc_calcs!$G$29:$Z$29))*$BF30438*$G30438","v":643.78549805781381},null,{"$f":"SUMPRODUCT($BF30438*(Misc_calcs!$G$29:$Z$29))*$F30438*Assumptions!$G$37*(1+Assumptions!$G$83)","v":138.6430588628869},null,1818.7933429440745,null,782.42855692070066,null,1036.3647860233739,null,-7734.8364557602781,null,false]
[null,50510022,"DVY13","DVY","22kV",56.081000000000003,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30439, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.3044646392377643E-4,3.3044646392377643E-4,3.3044646392377643E-4,3.6190557633074608E-4,4.0411154213225084E-4,4.5192634625124627E-4,5.0613901492603248E-4,5.6765339767799773E-4,6.3750523380396709E-4,7.1688179028587412E-4,8.0714446202622813E-4,9.0985478509407404E-4,1.0268043826185129E-3,1.1600494425076124E-3,1.3119504179295288E-3,1.4852177473511133E-3,1.682964513058481E-3,1.9087670979900007E-3,2.1667350632877495E-3,2.4615916565573657E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30439,Demand!$B$9:$B$428,0))*$I30439*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30439:$AZ30439)*(Misc_calcs!$G$29:$Z$29)*($L30439:$AE30439))*Calcs!$G30439","v":4906.9390415424432},null,{"$f":"SUMPRODUCT(($L30439:$AE30439)*(Misc_calcs!$G$29:$Z$29))*$F30439*Assumptions!$G$37*(1+Assumptions!$G$83)","v":148.21225278301367},null,{"$f":"Assumptions!$G$86*$F30439","v":3.3044607630000004E-4},null,{"$f":"($F30439*Assumptions!$G$37)","v":9909.5126999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30439))*(Misc_calcs!$G$29:$Z$29))","v":5614.9504804573826},null,{"$f":"SUMPRODUCT(($AG30439:$AZ30439)*(Misc_calcs!$G$29:$Z$29))*$BF30439*$G30439","v":1851.9625861063475},null,{"$f":"SUMPRODUCT($BF30439*(Misc_calcs!$G$29:$Z$29))*$F30439*Assumptions!$G$37*(1+Assumptions!$G$83)","v":56.816155273126036},null,5055.1512943254565,null,1908.7787413794736,null,3146.372552945983,null,-2468.5779275113996,null,false]
[null,50510059,"DVY13","DVY","22kV",77.090999999999994,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30440, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.5903753925012218E-3,1.7321293497502489E-3,1.8874377549880201E-3,2.0576423552413617E-3,2.2442205328927498E-3,2.4487992004010445E-3,2.6731701307871774E-3,2.9193068730919126E-3,3.1893834175769817E-3,3.4857947926328365E-3,3.8111797943461475E-3,4.1684460706565719E-3,4.560797805203254E-3,4.9917662715568455E-3,5.4652435568068435E-3,5.9855197847071256E-3,6.5573242030850451E-3,7.1858705383340341E-3,7.8769070619147709E-3,8.6367718603041019E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30440,Demand!$B$9:$B$428,0))*$I30440*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30440:$AZ30440)*(Misc_calcs!$G$29:$Z$29)*($L30440:$AE30440))*Calcs!$G30440","v":21459.174462115818},null,{"$f":"SUMPRODUCT(($L30440:$AE30440)*(Misc_calcs!$G$29:$Z$29))*$F30440*Assumptions!$G$37*(1+Assumptions!$G$83)","v":893.08431553921548},null,{"$f":"Assumptions!$G$86*$F30440","v":4.5424329929999999E-4},null,{"$f":"($F30440*Assumptions!$G$37)","v":13621.979699999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30440))*(Misc_calcs!$G$29:$Z$29))","v":7718.5169217549619},null,{"$f":"SUMPRODUCT(($AG30440:$AZ30440)*(Misc_calcs!$G$29:$Z$29))*$BF30440*$G30440","v":2545.7757123718266},null,{"$f":"SUMPRODUCT($BF30440*(Misc_calcs!$G$29:$Z$29))*$F30440*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.36128530970061},null,22352.258777655032,null,2653.1369976815272,null,19699.121779973506,null,11980.604858218543,null,true]
[null,50527990,"DVY13","DVY","22kV",26.165999999999997,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30441, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.5417810265561479E-4,1.5417810265561479E-4,1.5417810265561479E-4,1.5417810265561479E-4,1.7039980559885919E-4,1.9068571215743188E-4,2.1372214433997539E-4,2.3990381897488332E-4,2.6968404365019702E-4,3.0358359884328492E-4,3.4220098493785125E-4,3.8622424573739691E-4,4.3644461308401994E-4,4.9377225535723814E-4,5.5925445677014007E-4,6.3409660543782228E-4,7.1968642725153968E-4,8.1762197090771234E-4,9.2974392846804736E-4,1.0581729672482516E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30441,Demand!$B$9:$B$428,0))*$I30441*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30441:$AZ30441)*(Misc_calcs!$G$29:$Z$29)*($L30441:$AE30441))*Calcs!$G30441","v":2105.0339875594336},null,{"$f":"SUMPRODUCT(($L30441:$AE30441)*(Misc_calcs!$G$29:$Z$29))*$F30441*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.680803913855605},null,{"$f":"Assumptions!$G$86*$F30441","v":1.5417792179999999E-4},null,{"$f":"($F30441*Assumptions!$G$37)","v":4623.5321999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30441))*(Misc_calcs!$G$29:$Z$29))","v":2619.7962638263912},null,{"$f":"SUMPRODUCT(($AG30441:$AZ30441)*(Misc_calcs!$G$29:$Z$29))*$BF30441*$G30441","v":864.0796888083072},null,{"$f":"SUMPRODUCT($BF30441*(Misc_calcs!$G$29:$Z$29))*$F30441*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12.368442596409126},null,2134.7147914732891,null,876.44813140471638,null,1258.2666600685727,null,-1361.5296037578184,null,false]
[null,50527996,"DVY13","DVY","22kV",39.000999999999998,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30442, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.2980586186928202E-4,2.2980586186928202E-4,2.2980586186928202E-4,2.2980586186928202E-4,2.5398466781934985E-4,2.8422125887992057E-4,3.1855756903628301E-4,3.575819324252628E-4,4.0197001400295556E-4,4.5249804855487861E-4,5.1005811410078489E-4,5.75675755102202E-4,6.5053032006763978E-4,7.359784350373631E-4,8.3358110022518678E-4,9.4513497319729839E-4,1.0727084899960751E-3,1.2186835774429293E-3,1.3858038276458886E-3,1.5772301420029452E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30442,Demand!$B$9:$B$428,0))*$I30442*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30442:$AZ30442)*(Misc_calcs!$G$29:$Z$29)*($L30442:$AE30442))*Calcs!$G30442","v":3137.5995776505961},null,{"$f":"SUMPRODUCT(($L30442:$AE30442)*(Misc_calcs!$G$29:$Z$29))*$F30442*Assumptions!$G$37*(1+Assumptions!$G$83)","v":65.940535686265179},null,{"$f":"Assumptions!$G$86*$F30442","v":2.2980559230000001E-4},null,{"$f":"($F30442*Assumptions!$G$37)","v":6891.4766999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30442))*(Misc_calcs!$G$29:$Z$29))","v":3904.8641017157033},null,{"$f":"SUMPRODUCT(($AG30442:$AZ30442)*(Misc_calcs!$G$29:$Z$29))*$BF30442*$G30442","v":1287.9298304369331},null,{"$f":"SUMPRODUCT($BF30442*(Misc_calcs!$G$29:$Z$29))*$F30442*Assumptions!$G$37*(1+Assumptions!$G$83)","v":27.478424532541318},null,3203.5401133368614,null,1315.4082549694745,null,1888.1318583673869,null,-2016.7322433483164,null,false]
[null,50528002,"DVY13","DVY","22kV",35.799999999999997,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30443, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.1094458744443207E-4,2.1094458744443207E-4,2.1094458744443207E-4,2.1094458744443207E-4,2.3313892228231901E-4,2.608938506166805E-4,2.9241201434575861E-4,3.2823346018882611E-4,3.689783980232765E-4,4.1535935330541923E-4,4.6819518691336372E-4,5.2842727193299732E-4,5.9713816205793444E-4,6.7557313849228476E-4,7.6516508264048825E-4,8.6756319172491157E-4,9.8466613527497973E-4,1.1186603439003325E-3,1.2720642298844338E-3,1.4477792642164414E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30443,Demand!$B$9:$B$428,0))*$I30443*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30443:$AZ30443)*(Misc_calcs!$G$29:$Z$29)*($L30443:$AE30443))*Calcs!$G30443","v":2880.0816614930723},null,{"$f":"SUMPRODUCT(($L30443:$AE30443)*(Misc_calcs!$G$29:$Z$29))*$F30443*Assumptions!$G$37*(1+Assumptions!$G$83)","v":55.560614315231867},null,{"$f":"Assumptions!$G$86*$F30443","v":2.1094433999999999E-4},null,{"$f":"($F30443*Assumptions!$G$37)","v":6325.8599999999988},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30443))*(Misc_calcs!$G$29:$Z$29))","v":3584.3730889316216},null,{"$f":"SUMPRODUCT(($AG30443:$AZ30443)*(Misc_calcs!$G$29:$Z$29))*$BF30443*$G30443","v":1182.223223241512},null,{"$f":"SUMPRODUCT($BF30443*(Misc_calcs!$G$29:$Z$29))*$F30443*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.152953362505603},null,2935.642275808304,null,1205.3761766040175,null,1730.2660992042865,null,-1854.1069897273351,null,false]
[null,50528032,"DVY13","DVY","22kV",67.099999999999994,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30444, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.9537379378551374E-4,3.9537379378551374E-4,3.9537379378551374E-4,3.9537379378551374E-4,4.3697267276937443E-4,4.8899378146310783E-4,5.4806832856425704E-4,6.1520852454386116E-4,6.9157682981457692E-4,7.7850873203334152E-4,8.7753902351638837E-4,9.9043212141631631E-4,1.1192170579354022E-3,1.2662278657215727E-3,1.4341501967926468E-3,1.6260751442665243E-3,1.8455613876243336E-3,2.0967069574221314E-3,2.3842321180236178E-3,2.7135751013665698E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30444,Demand!$B$9:$B$428,0))*$I30444*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30444:$AZ30444)*(Misc_calcs!$G$29:$Z$29)*($L30444:$AE30444))*Calcs!$G30444","v":5398.1418850889704},null,{"$f":"SUMPRODUCT(($L30444:$AE30444)*(Misc_calcs!$G$29:$Z$29))*$F30444*Assumptions!$G$37*(1+Assumptions!$G$83)","v":195.18481437770598},null,{"$f":"Assumptions!$G$86*$F30444","v":3.9537333000000001E-4},null,{"$f":"($F30444*Assumptions!$G$37)","v":11856.569999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30444))*(Misc_calcs!$G$29:$Z$29))","v":6718.1964879137367},null,{"$f":"SUMPRODUCT(($AG30444:$AZ30444)*(Misc_calcs!$G$29:$Z$29))*$BF30444*$G30444","v":2215.8429687012695},null,{"$f":"SUMPRODUCT($BF30444*(Misc_calcs!$G$29:$Z$29))*$F30444*Assumptions!$G$37*(1+Assumptions!$G$83)","v":81.336481967540706},null,5593.3266994666765,null,2297.1794506688102,null,3296.1472487978663,null,-3422.0492391158705,null,false]
[null,50528064,"DSH21","DSH","22kV",266.87,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30445, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.2250929185923972E-3,4.6897021279808711E-3,5.2097112478230404E-3,5.7919882683984221E-3,6.444272787968797E-3,7.1752882717235848E-3,7.9948689079986923E-3,8.9141029718197845E-3,9.9454948567844637E-3,1.1103148220324995E-2,1.2402973008848819E-2,1.3862919493077244E-2,1.5503242855689048E-2,1.7346802339454993E-2,1.941939949159447E-2,2.175016063721092E-2,2.4371969390560924E-2,2.7321955777987579E-2,3.0642049412383146E-2,3.4379605139377586E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":9.8797499999999978},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":10.089},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":10.430250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":10.667249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":10.746749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":10.873499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.25375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.629499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30445,Demand!$B$9:$B$428,0))*$I30445*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},null,{"$f":"SUMPRODUCT(($AG30445:$AZ30445)*(Misc_calcs!$G$29:$Z$29)*($L30445:$AE30445))*Calcs!$G30445","v":135765.52658918229},null,{"$f":"SUMPRODUCT(($L30445:$AE30445)*(Misc_calcs!$G$29:$Z$29))*$F30445*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10456.283098559223},null,{"$f":"Assumptions!$G$86*$F30445","v":1.572478101E-3},null,{"$f":"($F30445*Assumptions!$G$37)","v":47155.928999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30445))*(Misc_calcs!$G$29:$Z$29))","v":26719.599057072122},null,{"$f":"SUMPRODUCT(($AG30445:$AZ30445)*(Misc_calcs!$G$29:$Z$29))*$BF30445*$G30445","v":16288.074450739514},null,{"$f":"SUMPRODUCT($BF30445*(Misc_calcs!$G$29:$Z$29))*$F30445*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1286.5890620783905},null,146221.80968774151,null,17574.663512817904,null,128647.1461749236,null,101927.54711785149,null,true]
[null,50528189,"DSH32","DSH","22kV",101.86,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30446, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.0019038204161591E-4,6.0019038204161591E-4,6.0019038204161591E-4,6.5228268110659919E-4,7.3056527639926E-4,8.1956170121660335E-4,9.2082456975428638E-4,1.0361392869882675E-3,1.1675597001851623E-3,1.3174492854747413E-3,1.4885287365480674E-3,1.6839309591711983E-3,1.9072646334431064E-3,2.1626876890047742E-3,2.4549922506963522E-3,2.7897028580635627E-3,3.1731900469676201E-3,3.6128017115368179E-3,4.1170150469770333E-3,4.6956123166365261E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":4.8480000000000008},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":4.8877499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":4.9672499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.036999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.0669999999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.0992499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30446,Demand!$B$9:$B$428,0))*$I30446*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},null,{"$f":"SUMPRODUCT(($AG30446:$AZ30446)*(Misc_calcs!$G$29:$Z$29)*($L30446:$AE30446))*Calcs!$G30446","v":7860.5868815414433},null,{"$f":"SUMPRODUCT(($L30446:$AE30446)*(Misc_calcs!$G$29:$Z$29))*$F30446*Assumptions!$G$37*(1+Assumptions!$G$83)","v":501.23351978600954},null,{"$f":"Assumptions!$G$86*$F30446","v":6.00189678E-4},null,{"$f":"($F30446*Assumptions!$G$37)","v":17998.662},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30446))*(Misc_calcs!$G$29:$Z$29))","v":10198.442537390361},null,{"$f":"SUMPRODUCT(($AG30446:$AZ30446)*(Misc_calcs!$G$29:$Z$29))*$BF30446*$G30446","v":2890.6537369056578},null,{"$f":"SUMPRODUCT($BF30446*(Misc_calcs!$G$29:$Z$29))*$F30446*Assumptions!$G$37*(1+Assumptions!$G$83)","v":187.43370387422445},null,8361.8204013274535,null,3078.0874407798824,null,5283.7329605475716,null,-4914.7095768427898,null,false]
[null,50528296,"DSH21","DSH","22kV",101.69000000000001,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30447, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.609958777276055E-3,1.7869967002449687E-3,1.9851445902166788E-3,2.2070194739514954E-3,2.4555705017744482E-3,2.7341217235042209E-3,3.0464204266286467E-3,3.3966917645458609E-3,3.789700498319077E-3,4.2308207836206715E-3,4.7261150570309003E-3,5.2824232144902949E-3,5.9074634316147161E-3,6.609946153180119E-3,7.3997029801035775E-3,8.2878324097799619E-3,9.2868646431825998E-3,1.0410947963666043E-2,1.1676059522408822E-2,1.3100243738986425E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":9.8797499999999978},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":10.089},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":10.430250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":10.667249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":10.746749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":10.873499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.25375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.629499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30447,Demand!$B$9:$B$428,0))*$I30447*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},null,{"$f":"SUMPRODUCT(($AG30447:$AZ30447)*(Misc_calcs!$G$29:$Z$29)*($L30447:$AE30447))*Calcs!$G30447","v":51733.040052662145},null,{"$f":"SUMPRODUCT(($L30447:$AE30447)*(Misc_calcs!$G$29:$Z$29))*$F30447*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1518.2186303986657},null,{"$f":"Assumptions!$G$86*$F30447","v":5.9918798700000012E-4},null,{"$f":"($F30447*Assumptions!$G$37)","v":17968.623},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30447))*(Misc_calcs!$G$29:$Z$29))","v":10181.421771325604},null,{"$f":"SUMPRODUCT(($AG30447:$AZ30447)*(Misc_calcs!$G$29:$Z$29))*$BF30447*$G30447","v":6206.5211185060198},null,{"$f":"SUMPRODUCT($BF30447*(Misc_calcs!$G$29:$Z$29))*$F30447*Assumptions!$G$37*(1+Assumptions!$G$83)","v":186.80858822421399},null,53251.258683060812,null,6393.3297067302337,null,46857.928976330579,null,36676.507205004978,null,true]
[null,77680468,"NW14","NW","22kV",44.448,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30448, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.619012576181597E-4,2.8595901679066805E-4,3.1346380012112879E-4,3.4398025513979376E-4,3.7785730770308751E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30448,Demand!$B$9:$B$428,0))*$I30448*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG30448:$AZ30448)*(Misc_calcs!$G$29:$Z$29)*($L30448:$AE30448))*Calcs!$G30448","v":409.35206085143733},null,{"$f":"SUMPRODUCT(($L30448:$AE30448)*(Misc_calcs!$G$29:$Z$29))*$F30448*Assumptions!$G$37*(1+Assumptions!$G$83)","v":37.052714183635295},null,{"$f":"Assumptions!$G$86*$F30448","v":2.6190095040000004E-4},null,{"$f":"($F30448*Assumptions!$G$37)","v":7853.9615999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30448))*(Misc_calcs!$G$29:$Z$29))","v":4450.229470861249},null,{"$f":"SUMPRODUCT(($AG30448:$AZ30448)*(Misc_calcs!$G$29:$Z$29))*$BF30448*$G30448","v":394.14520887456507},null,{"$f":"SUMPRODUCT($BF30448*(Misc_calcs!$G$29:$Z$29))*$F30448*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35.689855679852343},null,446.40477503507265,null,429.83506455441739,null,16.56971048065526,null,-4433.659760380594,null,false]
[null,84499709,"NW14","NW","22kV",22.073,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30449, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.3006089046538967E-4,1.4200804035323106E-4,1.5566699199229833E-4,1.7082154813941389E-4,1.876449863420233E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30449,Demand!$B$9:$B$428,0))*$I30449*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG30449:$AZ30449)*(Misc_calcs!$G$29:$Z$29)*($L30449:$AE30449))*Calcs!$G30449","v":203.28536805196586},null,{"$f":"SUMPRODUCT(($L30449:$AE30449)*(Misc_calcs!$G$29:$Z$29))*$F30449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9.1377296508796846},null,{"$f":"Assumptions!$G$86*$F30449","v":1.3006073790000001E-4},null,{"$f":"($F30449*Assumptions!$G$37)","v":3900.2990999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30449))*(Misc_calcs!$G$29:$Z$29))","v":2209.9962902789857},null,{"$f":"SUMPRODUCT(($AG30449:$AZ30449)*(Misc_calcs!$G$29:$Z$29))*$BF30449*$G30449","v":195.73360321022938},null,{"$f":"SUMPRODUCT($BF30449*(Misc_calcs!$G$29:$Z$29))*$F30449*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.8016292373377478},null,212.42309770284555,null,204.53523244756713,null,7.8878652552784274,null,-2202.1084250237072,null,false]
[null,84499874,"NW14","NW","22kV",94.775999999999996,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30450, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.5844927987803062E-4,5.5844927987803062E-4,5.5844927987803062E-4,5.5844927987803062E-4,5.5844927987803062E-4,5.5844927987803062E-4,5.5844927987803062E-4,5.6583104416455172E-4,6.1611944892878308E-4,6.7152170101314977E-4,7.325889579892636E-4,7.9993388003502496E-4,8.7423764365284536E-4,9.5625776655694885E-4,1.0468368384181932E-3,1.1469122632759244E-3,1.2575271318589027E-3,1.3798423559564378E-3,1.5151502125199574E-3,1.6648894625482886E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30450,Demand!$B$9:$B$428,0))*$I30450*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG30450:$AZ30450)*(Misc_calcs!$G$29:$Z$29)*($L30450:$AE30450))*Calcs!$G30450","v":1201.0987211008137},null,{"$f":"SUMPRODUCT(($L30450:$AE30450)*(Misc_calcs!$G$29:$Z$29))*$F30450*Assumptions!$G$37*(1+Assumptions!$G$83)","v":231.1928602414277},null,{"$f":"Assumptions!$G$86*$F30450","v":5.5844862480000006E-4},null,{"$f":"($F30450*Assumptions!$G$37)","v":16746.919199999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30450))*(Misc_calcs!$G$29:$Z$29))","v":9489.1772032565186},null,{"$f":"SUMPRODUCT(($AG30450:$AZ30450)*(Misc_calcs!$G$29:$Z$29))*$BF30450*$G30450","v":840.43165758404837},null,{"$f":"SUMPRODUCT($BF30450*(Misc_calcs!$G$29:$Z$29))*$F30450*Assumptions!$G$37*(1+Assumptions!$G$83)","v":162.26957345595699},null,1432.2915813422414,null,1002.7012310400054,null,429.59035030223606,null,-9059.5868529542822,null,false]
[null,85976846,"BW21","BW","11kV",144.94999999999999,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30451, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.5408988687347563E-4,8.5408988687347563E-4,8.5408988687347563E-4,8.5408988687347563E-4,8.5408988687347563E-4,8.5408988687347563E-4,9.2738244146221491E-4,1.0082580587249461E-3,1.0971617899782128E-3,1.1949367633347734E-3,1.3025176900256813E-3,1.4209410246255709E-3,1.5513562679662801E-3,1.6950385424157645E-3,1.8534025840035578E-3,2.0280183123751174E-3,2.2206281579503079E-3,2.4331663461633103E-3,2.6677803615150438E-3,2.9268548396449564E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30451,Demand!$B$9:$B$428,0))*$I30451*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG30451:$AZ30451)*(Misc_calcs!$G$29:$Z$29)*($L30451:$AE30451))*Calcs!$G30451","v":1542.3420368695349},null,{"$f":"SUMPRODUCT(($L30451:$AE30451)*(Misc_calcs!$G$29:$Z$29))*$F30451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":601.95256483878484},null,{"$f":"Assumptions!$G$86*$F30451","v":8.5408888499999996E-4},null,{"$f":"($F30451*Assumptions!$G$37)","v":25612.664999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30451))*(Misc_calcs!$G$29:$Z$29))","v":14512.706124040184},null,{"$f":"SUMPRODUCT(($AG30451:$AZ30451)*(Misc_calcs!$G$29:$Z$29))*$BF30451*$G30451","v":963.06858049457469},null,{"$f":"SUMPRODUCT($BF30451*(Misc_calcs!$G$29:$Z$29))*$F30451*Assumptions!$G$37*(1+Assumptions!$G$83)","v":379.5568057374204},null,2144.2946017083195,null,1342.625386231995,null,801.66921547632455,null,-13711.036908563859,null,false]
[null,85976909,"BW35","BW","11kV",123.3,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30452, Demand!$B$9:$B$428,0))","v":0},1,null,null,7.2652144223180092E-4,7.2652144223180092E-4,7.2652144223180092E-4,7.2652144223180092E-4,7.2652144223180092E-4,7.2652144223180092E-4,7.8886688535557839E-4,8.5766277089193419E-4,9.3328767646991121E-4,1.0164587990284758E-3,1.1079712396010106E-3,1.2087066459905685E-3,1.3196428274594159E-3,1.4418644517410401E-3,1.5765749472758791E-3,1.725109747608499E-3,1.8889510305296511E-3,2.0697441219864514E-3,2.2693157542242491E-3,2.4896943892943986E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30452,Demand!$B$9:$B$428,0))*$I30452*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30452:$AZ30452)*(Misc_calcs!$G$29:$Z$29)*($L30452:$AE30452))*Calcs!$G30452","v":2952.9224202230785},null,{"$f":"SUMPRODUCT(($L30452:$AE30452)*(Misc_calcs!$G$29:$Z$29))*$F30452*Assumptions!$G$37*(1+Assumptions!$G$83)","v":435.5640055949122},null,{"$f":"Assumptions!$G$86*$F30452","v":7.2652059000000006E-4},null,{"$f":"($F30452*Assumptions!$G$37)","v":21787.109999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30452))*(Misc_calcs!$G$29:$Z$29))","v":12345.061504616449},null,{"$f":"SUMPRODUCT(($AG30452:$AZ30452)*(Misc_calcs!$G$29:$Z$29))*$BF30452*$G30452","v":1835.6654530515937},null,{"$f":"SUMPRODUCT($BF30452*(Misc_calcs!$G$29:$Z$29))*$F30452*Assumptions!$G$37*(1+Assumptions!$G$83)","v":274.64171151438995},null,3388.4864258179905,null,2110.3071645659838,null,1278.1792612520067,null,-11066.882243364442,null,false]
[null,85976925,"BW35","BW","11kV",61.69400000000001,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30453, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.6351998262002222E-4,3.6351998262002222E-4,3.6351998262002222E-4,3.6351998262002222E-4,3.6351998262002222E-4,3.6351998262002222E-4,3.9471495235301752E-4,4.2913744515334139E-4,4.6697688493215498E-4,5.0859212609296667E-4,5.5438100288681888E-4,6.0478465383408055E-4,6.6029233250025317E-4,7.2144675981923557E-4,7.88850079458541E-4,8.6317048474419109E-4,9.4514959349145428E-4,1.0356106558137238E-3,1.1354676897089282E-3,1.245735650065926E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30453,Demand!$B$9:$B$428,0))*$I30453*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30453:$AZ30453)*(Misc_calcs!$G$29:$Z$29)*($L30453:$AE30453))*Calcs!$G30453","v":1477.5149699370854},null,{"$f":"SUMPRODUCT(($L30453:$AE30453)*(Misc_calcs!$G$29:$Z$29))*$F30453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":109.04648927603749},null,{"$f":"Assumptions!$G$86*$F30453","v":3.6351955620000009E-4},null,{"$f":"($F30453*Assumptions!$G$37)","v":10901.329800000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30453))*(Misc_calcs!$G$29:$Z$29))","v":6176.9361270544005},null,{"$f":"SUMPRODUCT(($AG30453:$AZ30453)*(Misc_calcs!$G$29:$Z$29))*$BF30453*$G30453","v":918.48778962339861},null,{"$f":"SUMPRODUCT($BF30453*(Misc_calcs!$G$29:$Z$29))*$F30453*Assumptions!$G$37*(1+Assumptions!$G$83)","v":68.758469627216471},null,1586.5614592131228,null,987.24625925061514,null,599.31519996250768,null,-5577.6209270918926,null,false]
[null,89957018,"BW35","BW","11kV",86.391000000000005,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30454, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.0904228642212107E-4,5.0904228642212107E-4,5.0904228642212107E-4,5.0904228642212107E-4,5.0904228642212107E-4,5.0904228642212107E-4,5.5272505346921148E-4,6.0092736772202017E-4,6.5391448222150937E-4,7.1218890597622925E-4,7.7630773203869372E-4,8.4688869305572768E-4,9.2461689786736754E-4,1.0102523264424999E-3,1.1046381692628587E-3,1.2087101071017506E-3,1.3235066381061403E-3,1.4501805713100695E-3,1.5900118193283626E-3,1.7444216381632802E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30454,Demand!$B$9:$B$428,0))*$I30454*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30454:$AZ30454)*(Misc_calcs!$G$29:$Z$29)*($L30454:$AE30454))*Calcs!$G30454","v":2068.9855701986371},null,{"$f":"SUMPRODUCT(($L30454:$AE30454)*(Misc_calcs!$G$29:$Z$29))*$F30454*Assumptions!$G$37*(1+Assumptions!$G$83)","v":213.82714242785278},null,{"$f":"Assumptions!$G$86*$F30454","v":5.0904168930000001E-4},null,{"$f":"($F30454*Assumptions!$G$37)","v":15265.289699999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30454))*(Misc_calcs!$G$29:$Z$29))","v":8649.6529476506057},null,{"$f":"SUMPRODUCT(($AG30454:$AZ30454)*(Misc_calcs!$G$29:$Z$29))*$BF30454*$G30454","v":1286.1717287476092},null,{"$f":"SUMPRODUCT($BF30454*(Misc_calcs!$G$29:$Z$29))*$F30454*Assumptions!$G$37*(1+Assumptions!$G$83)","v":134.82714735439723},null,2282.8127126264899,null,1420.9988761020065,null,861.81383652448335,null,-7787.8391111261226,null,false]
[null,89957026,"BW35","BW","11kV",163.18,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30455, Demand!$B$9:$B$428,0))","v":0},1,null,null,9.6150664187660416E-4,9.6150664187660416E-4,9.6150664187660416E-4,9.6150664187660416E-4,9.6150664187660416E-4,9.6150664187660416E-4,1.0440170182670178E-3,1.1350641602120505E-3,1.2351490920223854E-3,1.3452209799307924E-3,1.4663320914687181E-3,1.5996492335177697E-3,1.7464664767625913E-3,1.9082193125312488E-3,2.0865004046754093E-3,2.2830771177190182E-3,2.4999110232102884E-3,2.7391796092923696E-3,3.0033004442361153E-3,3.2949580733581518E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30455,Demand!$B$9:$B$428,0))*$I30455*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30455:$AZ30455)*(Misc_calcs!$G$29:$Z$29)*($L30455:$AE30455))*Calcs!$G30455","v":3908.0120075588165},null,{"$f":"SUMPRODUCT(($L30455:$AE30455)*(Misc_calcs!$G$29:$Z$29))*$F30455*Assumptions!$G$37*(1+Assumptions!$G$83)","v":762.88607447487391},null,{"$f":"Assumptions!$G$86*$F30455","v":9.6150551400000009E-4},null,{"$f":"($F30455*Assumptions!$G$37)","v":28833.905999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30455))*(Misc_calcs!$G$29:$Z$29))","v":16337.932979102294},null,{"$f":"SUMPRODUCT(($AG30455:$AZ30455)*(Misc_calcs!$G$29:$Z$29))*$BF30455*$G30455","v":2429.3908242413549},null,{"$f":"SUMPRODUCT($BF30455*(Misc_calcs!$G$29:$Z$29))*$F30455*Assumptions!$G$37*(1+Assumptions!$G$83)","v":481.03225815939913},null,4670.8980820336901,null,2910.4230824007541,null,1760.474999632936,null,-14577.457979469358,null,false]
[null,89957501,"BW21","BW","11kV",89.977000000000004,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30456, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.3017209900803536E-4,5.3017209900803536E-4,5.3017209900803536E-4,5.3017209900803536E-4,5.3017209900803536E-4,5.3017209900803536E-4,5.7566809200031534E-4,6.2587123387302149E-4,6.8105778804325391E-4,7.4175112214262102E-4,8.0853145357323727E-4,8.8204215641762688E-4,9.6299677766679536E-4,1.0521868432628026E-3,1.1504905436418636E-3,1.2588823987069744E-3,1.37844401357637E-3,1.5103760491806566E-3,1.6560115459678449E-3,1.8168307547894737E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30456,Demand!$B$9:$B$428,0))*$I30456*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG30456:$AZ30456)*(Misc_calcs!$G$29:$Z$29)*($L30456:$AE30456))*Calcs!$G30456","v":957.40123802283631},null,{"$f":"SUMPRODUCT(($L30456:$AE30456)*(Misc_calcs!$G$29:$Z$29))*$F30456*Assumptions!$G$37*(1+Assumptions!$G$83)","v":231.94704695942576},null,{"$f":"Assumptions!$G$86*$F30456","v":5.3017147710000009E-4},null,{"$f":"($F30456*Assumptions!$G$37)","v":15898.9359},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30456))*(Misc_calcs!$G$29:$Z$29))","v":9008.6909894637029},null,{"$f":"SUMPRODUCT(($AG30456:$AZ30456)*(Misc_calcs!$G$29:$Z$29))*$BF30456*$G30456","v":597.8200873898611},null,{"$f":"SUMPRODUCT($BF30456*(Misc_calcs!$G$29:$Z$29))*$F30456*Assumptions!$G$37*(1+Assumptions!$G$83)","v":146.2525211894814},null,1189.3482849822622,null,744.0726085793425,null,445.27567640291966,null,-8563.4153130607829,null,false]
[null,89957517,"BW21","BW","11kV",128.38999999999999,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30457, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.5651328441314624E-4,7.5651328441314624E-4,7.5651328441314624E-4,7.5651328441314624E-4,7.5651328441314624E-4,7.5651328441314624E-4,8.2143243642175765E-4,8.9306831431318269E-4,9.71815123941378E-4,1.058419669158686E-3,1.1537098739040858E-3,1.2586037816604144E-3,1.374119567052023E-3,1.5013866744447053E-3,1.64165821152271E-3,1.7963247404335378E-3,1.966929625382822E-3,2.1551861137213343E-3,2.3629963478090134E-3,2.5924725275061466E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30457,Demand!$B$9:$B$428,0))*$I30457*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG30457:$AZ30457)*(Misc_calcs!$G$29:$Z$29)*($L30457:$AE30457))*Calcs!$G30457","v":1366.1351784317321},null,{"$f":"SUMPRODUCT(($L30457:$AE30457)*(Misc_calcs!$G$29:$Z$29))*$F30457*Assumptions!$G$37*(1+Assumptions!$G$83)","v":472.26768247819246},null,{"$f":"Assumptions!$G$86*$F30457","v":7.5651239699999991E-4},null,{"$f":"($F30457*Assumptions!$G$37)","v":22686.512999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30457))*(Misc_calcs!$G$29:$Z$29))","v":12854.683265026004},null,{"$f":"SUMPRODUCT(($AG30457:$AZ30457)*(Misc_calcs!$G$29:$Z$29))*$BF30457*$G30457","v":853.04156640012729},null,{"$f":"SUMPRODUCT($BF30457*(Misc_calcs!$G$29:$Z$29))*$F30457*Assumptions!$G$37*(1+Assumptions!$G$83)","v":297.78494766019378},null,1838.4028609099246,null,1150.8265140603212,null,687.5763468496034,null,-12167.1069181764,null,false]
[null,94539628,"EB21","EB","22kV",167.05,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30458, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6516423798047354E-3,1.7778597051522882E-3,1.9147550597296422E-3,2.0632749135310433E-3,2.2244520128116489E-3,2.3994133847281248E-3,2.5893890932146032E-3,2.7957218171333533E-3,3.0198773284910536E-3,3.2634559559068907E-3,3.5282051266193673E-3,3.8160330891921423E-3,4.1290239287992102E-3,4.4694539976173247E-3,4.8398098945173305E-3,5.2428081410233439E-3,5.6814167145057427E-3,6.1588786149076782E-3,6.6787376581028297E-3,7.2448667073847254E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6409999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6316250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6368750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6417499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6443749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6582499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6758749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.6994999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30458,Demand!$B$9:$B$428,0))*$I30458*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},null,{"$f":"SUMPRODUCT(($AG30458:$AZ30458)*(Misc_calcs!$G$29:$Z$29)*($L30458:$AE30458))*Calcs!$G30458","v":3325.4589978552899},null,{"$f":"SUMPRODUCT(($L30458:$AE30458)*(Misc_calcs!$G$29:$Z$29))*$F30458*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1770.9823046681922},null,{"$f":"Assumptions!$G$86*$F30458","v":9.8430871500000011E-4},null,{"$f":"($F30458*Assumptions!$G$37)","v":29517.735000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30458))*(Misc_calcs!$G$29:$Z$29))","v":16725.405712458873},null,{"$f":"SUMPRODUCT(($AG30458:$AZ30458)*(Misc_calcs!$G$29:$Z$29))*$BF30458*$G30458","v":939.20239103473591},null,{"$f":"SUMPRODUCT($BF30458*(Misc_calcs!$G$29:$Z$29))*$F30458*Assumptions!$G$37*(1+Assumptions!$G$83)","v":504.11927571740586},null,5096.4413025234826,null,1443.3216667521417,null,3653.1196357713407,null,-13072.286076687531,null,false]
[null,94847588,"NW14","NW","22kV",47.981999999999999,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30459, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,2.8272467024465756E-4,3.0869522911379206E-4,3.3838688034134272E-4,3.7132965717507157E-4,4.0790022809146737E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30459,Demand!$B$9:$B$428,0))*$I30459*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG30459:$AZ30459)*(Misc_calcs!$G$29:$Z$29)*($L30459:$AE30459))*Calcs!$G30459","v":441.89908620801089},null,{"$f":"SUMPRODUCT(($L30459:$AE30459)*(Misc_calcs!$G$29:$Z$29))*$F30459*Assumptions!$G$37*(1+Assumptions!$G$83)","v":43.178969275566317},null,{"$f":"Assumptions!$G$86*$F30459","v":2.8272433860000002E-4},null,{"$f":"($F30459*Assumptions!$G$37)","v":8478.4193999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30459))*(Misc_calcs!$G$29:$Z$29))","v":4804.0611607015935},null,{"$f":"SUMPRODUCT(($AG30459:$AZ30459)*(Misc_calcs!$G$29:$Z$29))*$BF30459*$G30459","v":425.48315812228634},null,{"$f":"SUMPRODUCT($BF30459*(Misc_calcs!$G$29:$Z$29))*$F30459*Assumptions!$G$37*(1+Assumptions!$G$83)","v":41.590777242719795},null,485.0780554835772,null,467.07393536500615,null,18.004120118571052,null,-4786.0570405830222,null,false]
[null,94848232,"NW21","NW","22kV",35.621000000000002,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30460, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,2.0988986450720993E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30460,Demand!$B$9:$B$428,0))*$I30460*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG30460:$AZ30460)*(Misc_calcs!$G$29:$Z$29)*($L30460:$AE30460))*Calcs!$G30460","v":356.76266763450241},null,{"$f":"SUMPRODUCT(($L30460:$AE30460)*(Misc_calcs!$G$29:$Z$29))*$F30460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.922029540954078},null,{"$f":"Assumptions!$G$86*$F30460","v":2.0988961830000004E-4},null,{"$f":"($F30460*Assumptions!$G$37)","v":6294.2307000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30460))*(Misc_calcs!$G$29:$Z$29))","v":3566.451223486964},null,{"$f":"SUMPRODUCT(($AG30460:$AZ30460)*(Misc_calcs!$G$29:$Z$29))*$BF30460*$G30460","v":356.76224914101687},null,{"$f":"SUMPRODUCT($BF30460*(Misc_calcs!$G$29:$Z$29))*$F30460*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.922002652714617},null,379.68469717545651,null,379.68425179373151,null,4.4538172500097062E-4,null,-3566.4507781052389,null,false]
[null,95290874,"BW35","BW","11kV",33.953000000000003,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30461, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.0006149657823472E-4,2.0006149657823472E-4,2.0006149657823472E-4,2.0006149657823472E-4,2.0006149657823472E-4,2.0006149657823472E-4,2.1722950006875877E-4,2.3617375555631665E-4,2.569985115911022E-4,2.7990126199037995E-4,3.0510095294544303E-4,3.3284036294661617E-4,3.6338875037088042E-4,3.9704479910757134E-4,4.3413989606535229E-4,4.7504177826886764E-4,5.2015859156182692E-4,5.6994340773565291E-4,6.2489925225609031E-4,6.8558470072759719E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30461,Demand!$B$9:$B$428,0))*$I30461*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30461:$AZ30461)*(Misc_calcs!$G$29:$Z$29)*($L30461:$AE30461))*Calcs!$G30461","v":813.14334901730899},null,{"$f":"SUMPRODUCT(($L30461:$AE30461)*(Misc_calcs!$G$29:$Z$29))*$F30461*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.027989419559404},null,{"$f":"Assumptions!$G$86*$F30461","v":2.0006126190000003E-4},null,{"$f":"($F30461*Assumptions!$G$37)","v":5999.4951000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30461))*(Misc_calcs!$G$29:$Z$29))","v":3399.447471745681},null,{"$f":"SUMPRODUCT(($AG30461:$AZ30461)*(Misc_calcs!$G$29:$Z$29))*$BF30461*$G30461","v":505.48539438329897},null,{"$f":"SUMPRODUCT($BF30461*(Misc_calcs!$G$29:$Z$29))*$F30461*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20.825558185593373},null,846.17133843686838,null,526.31095256889239,null,319.86038586797599,null,-3079.5870858777052,null,false]
[null,102115107,"DVY13","DVY","22kV",21.190999999999999,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30462, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2486387576913295E-4,1.2486387576913295E-4,1.2486387576913295E-4,1.2986039233899325E-4,1.4527805127708464E-4,1.6278978666976713E-4,1.8269708673394327E-4,2.0534637697921859E-4,2.3113586439923992E-4,2.6052343867132726E-4,2.9403579510114812E-4,3.3227896987810977E-4,3.7595050810176786E-4,4.258535196415175E-4,4.8291291794420605E-4,5.481941832676516E-4,6.2292504548898679E-4,7.0852054376956716E-4,8.0661199228968515E-4,9.1908046454484916E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30462,Demand!$B$9:$B$428,0))*$I30462*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30462:$AZ30462)*(Misc_calcs!$G$29:$Z$29)*($L30462:$AE30462))*Calcs!$G30462","v":1806.5299244141422},null,{"$f":"SUMPRODUCT(($L30462:$AE30462)*(Misc_calcs!$G$29:$Z$29))*$F30462*Assumptions!$G$37*(1+Assumptions!$G$83)","v":20.619824528916034},null,{"$f":"Assumptions!$G$86*$F30462","v":1.2486372929999999E-4},null,{"$f":"($F30462*Assumptions!$G$37)","v":3744.4496999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30462))*(Misc_calcs!$G$29:$Z$29))","v":2121.6885510488823},null,{"$f":"SUMPRODUCT(($AG30462:$AZ30462)*(Misc_calcs!$G$29:$Z$29))*$BF30462*$G30462","v":699.79028837181227},null,{"$f":"SUMPRODUCT($BF30462*(Misc_calcs!$G$29:$Z$29))*$F30462*Assumptions!$G$37*(1+Assumptions!$G$83)","v":8.1122858740602712},null,1827.1497489430583,null,707.90257424587253,null,1119.2471746971858,null,-1002.4413763516966,null,false]
[null,105532335,"DSH21","DSH","22kV",360.03,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30463, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.7000045096144963E-3,6.326801278288878E-3,7.0283371699843711E-3,7.8138776792876074E-3,8.6938641730145982E-3,9.680065336937993E-3,1.0785748315459844E-2,1.2025872121048737E-2,1.341730622883093E-2,1.4979077654901665E-2,1.6732650250593322E-2,1.8702240435764982E-2,2.0915174149712321E-2,2.3402290427076783E-2,2.6198397717835484E-2,2.9342789876025954E-2,3.287982965370273E-2,3.6859608568774557E-2,4.1338693183723546E-2,4.6380969154757423E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":9.8797499999999978},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":10.089},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":10.430250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":10.667249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":10.746749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":10.873499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.25375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.629499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30463,Demand!$B$9:$B$428,0))*$I30463*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},null,{"$f":"SUMPRODUCT(($AG30463:$AZ30463)*(Misc_calcs!$G$29:$Z$29)*($L30463:$AE30463))*Calcs!$G30463","v":183159.0757218994},null,{"$f":"SUMPRODUCT(($L30463:$AE30463)*(Misc_calcs!$G$29:$Z$29))*$F30463*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19030.719263995987},null,{"$f":"Assumptions!$G$86*$F30463","v":2.1214047689999999E-3},null,{"$f":"($F30463*Assumptions!$G$37)","v":63617.300999999992},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30463))*(Misc_calcs!$G$29:$Z$29))","v":36046.978860560106},null,{"$f":"SUMPRODUCT(($AG30463:$AZ30463)*(Misc_calcs!$G$29:$Z$29))*$BF30463*$G30463","v":21973.977758832942},null,{"$f":"SUMPRODUCT($BF30463*(Misc_calcs!$G$29:$Z$29))*$F30463*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2341.6270406752396},null,{"$f":"BB30463+BD30463","v":202189.79498589539},null,{"$f":"BL30463+BN30463","v":24315.604799508183},null,{"$f":"BP30463-BR30463","v":177874.19018638722},null,{"$f":"BT30463-BJ30463","v":141827.21132582711},null,{"$f":"BV30463>0","v":true}]
[null,105828780,"NW14","NW","22kV",194.24,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30464, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.1445216945588405E-3,1.2496553145567709E-3,1.3698526038410741E-3,1.5032110501789404E-3,1.651255477147402E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30464,Demand!$B$9:$B$428,0))*$I30464*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG30464:$AZ30464)*(Misc_calcs!$G$29:$Z$29)*($L30464:$AE30464))*Calcs!$G30464","v":1788.8891356142726},null,{"$f":"SUMPRODUCT(($L30464:$AE30464)*(Misc_calcs!$G$29:$Z$29))*$F30464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":707.60829785433521},null,{"$f":"Assumptions!$G$86*$F30464","v":1.1445203520000001E-3},null,{"$f":"($F30464*Assumptions!$G$37)","v":34322.207999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30464))*(Misc_calcs!$G$29:$Z$29))","v":19447.727061287103},null,{"$f":"SUMPRODUCT(($AG30464:$AZ30464)*(Misc_calcs!$G$29:$Z$29))*$BF30464*$G30464","v":1722.4344261113106},null,{"$f":"SUMPRODUCT($BF30464*(Misc_calcs!$G$29:$Z$29))*$F30464*Assumptions!$G$37*(1+Assumptions!$G$83)","v":681.58132500428462},null,2496.4974334686076,null,2404.0157511155953,null,92.481682353012275,null,-19355.245378934091,null,false]
[null,105828874,"NW14","NW","22kV",202.05,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30465, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.190540611540433E-3,1.2999014430920284E-3,1.424931623795763E-3,1.5636521452257767E-3,1.7176491410504147E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.7584999999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.7446250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.7435},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.74275},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.7442500000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.7506249999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.7705000000000002},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8087499999999994},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30465,Demand!$B$9:$B$428,0))*$I30465*Assumptions!$G$45*Assumptions!$G$48","v":2.8166249999999997},null,{"$f":"SUMPRODUCT(($AG30465:$AZ30465)*(Misc_calcs!$G$29:$Z$29)*($L30465:$AE30465))*Calcs!$G30465","v":1860.8167722964567},null,{"$f":"SUMPRODUCT(($L30465:$AE30465)*(Misc_calcs!$G$29:$Z$29))*$F30465*Assumptions!$G$37*(1+Assumptions!$G$83)","v":765.65529067576847},null,{"$f":"Assumptions!$G$86*$F30465","v":1.1905392150000002E-3},null,{"$f":"($F30465*Assumptions!$G$37)","v":35702.235000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30465))*(Misc_calcs!$G$29:$Z$29))","v":20229.681078732803},null,{"$f":"SUMPRODUCT(($AG30465:$AZ30465)*(Misc_calcs!$G$29:$Z$29))*$BF30465*$G30465","v":1791.6900524906832},null,{"$f":"SUMPRODUCT($BF30465*(Misc_calcs!$G$29:$Z$29))*$F30465*Assumptions!$G$37*(1+Assumptions!$G$83)","v":737.49325594081404},null,2626.4720629722251,null,2529.1833084314972,null,97.28875454072795,null,-20132.392324192075,null,false]
[null,106640175,"NW21","NW","22kV",28.513999999999996,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30466, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,1.6801323928465183E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30466,Demand!$B$9:$B$428,0))*$I30466*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG30466:$AZ30466)*(Misc_calcs!$G$29:$Z$29)*($L30466:$AE30466))*Calcs!$G30466","v":285.5824009693776},null,{"$f":"SUMPRODUCT(($L30466:$AE30466)*(Misc_calcs!$G$29:$Z$29))*$F30466*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.687813305730822},null,{"$f":"Assumptions!$G$86*$F30466","v":1.6801304219999998E-4},null,{"$f":"($F30466*Assumptions!$G$37)","v":5038.4237999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30466))*(Misc_calcs!$G$29:$Z$29))","v":2854.8830798267109},null,{"$f":"SUMPRODUCT(($AG30466:$AZ30466)*(Misc_calcs!$G$29:$Z$29))*$BF30466*$G30466","v":285.58206597251484},null,{"$f":"SUMPRODUCT($BF30466*(Misc_calcs!$G$29:$Z$29))*$F30466*Assumptions!$G$37*(1+Assumptions!$G$83)","v":14.687796076478032},null,300.2702142751084,null,300.26986204899288,null,3.522261155239903E-4,null,-2854.8827276005954,null,false]
[null,108384787,"EB21","EB","22kV",30.152999999999999,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30467, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.9812614593386526E-4,3.2090873205301972E-4,3.4561873281070281E-4,3.7242698873212539E-4,4.015199134529162E-4,4.3310093857950997E-4,4.6739209414965537E-4,5.0463573751584551E-4,5.4509644469315026E-4,5.8906307954780294E-4,6.3685105766509288E-4,6.8880482333678926E-4,7.4530055986281101E-4,8.0674915528377851E-4,8.7359944776642363E-4,9.4634177717016986E-4,1.0255118718496955E-3,1.1116951025160803E-3,1.2055311380112219E-3,1.3077190411719343E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6409999999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6316250000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6368750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6417499999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6443749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6582499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6758749999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.6994999999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30467,Demand!$B$9:$B$428,0))*$I30467*Assumptions!$G$45*Assumptions!$G$48","v":1.7193749999999999},null,{"$f":"SUMPRODUCT(($AG30467:$AZ30467)*(Misc_calcs!$G$29:$Z$29)*($L30467:$AE30467))*Calcs!$G30467","v":600.25480492266126},null,{"$f":"SUMPRODUCT(($L30467:$AE30467)*(Misc_calcs!$G$29:$Z$29))*$F30467*Assumptions!$G$37*(1+Assumptions!$G$83)","v":57.700864139972722},null,{"$f":"Assumptions!$G$86*$F30467","v":1.7767052189999999E-4},null,{"$f":"($F30467*Assumptions!$G$37)","v":5328.0350999999991},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30467))*(Misc_calcs!$G$29:$Z$29))","v":3018.9832891216538},null,{"$f":"SUMPRODUCT(($AG30467:$AZ30467)*(Misc_calcs!$G$29:$Z$29))*$BF30467*$G30467","v":169.52870216623998},null,{"$f":"SUMPRODUCT($BF30467*(Misc_calcs!$G$29:$Z$29))*$F30467*Assumptions!$G$37*(1+Assumptions!$G$83)","v":16.424849509697033},null,657.955669062634,null,185.95355167593701,null,472.00211738669702,null,-2546.9811717349567,null,false]
[null,108402480,"EB14","EB","22kV",95.076999999999998,39120.676597181067,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30468, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.6022286425849916E-4,5.8611900686999455E-4,6.3409544752416193E-4,6.8655255808196865E-4,7.4393341284289356E-4,8.0672642395563515E-4,8.7547008106323397E-4,9.507581933587278E-4,1.0332456877974049E-3,1.1236550229962589E-3,1.2227832847608912E-3,1.331510036282619E-3,1.4508060039188334E-3,1.5817426881912329E-3,1.7255029993013611E-3,1.8833930271735034E-3,2.0568550679045689E-3,2.2474820416550252E-3,2.4570334515934531E-3,2.6874530496644429E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.6031249999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.6308749999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.6668750000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.6968749999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.723125},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.7478749999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.7853749999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8303749999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30468,Demand!$B$9:$B$428,0))*$I30468*Assumptions!$G$45*Assumptions!$G$48","v":1.8551249999999997},null,{"$f":"SUMPRODUCT(($AG30468:$AZ30468)*(Misc_calcs!$G$29:$Z$29)*($L30468:$AE30468))*Calcs!$G30468","v":1245.0952251238348},null,{"$f":"SUMPRODUCT(($L30468:$AE30468)*(Misc_calcs!$G$29:$Z$29))*$F30468*Assumptions!$G$37*(1+Assumptions!$G$83)","v":353.39480411309034},null,{"$f":"Assumptions!$G$86*$F30468","v":5.602222071E-4},null,{"$f":"($F30468*Assumptions!$G$37)","v":16800.105899999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30468))*(Misc_calcs!$G$29:$Z$29))","v":9519.3139714064746},null,{"$f":"SUMPRODUCT(($AG30468:$AZ30468)*(Misc_calcs!$G$29:$Z$29))*$BF30468*$G30468","v":564.84331421191303},null,{"$f":"SUMPRODUCT($BF30468*(Misc_calcs!$G$29:$Z$29))*$F30468*Assumptions!$G$37*(1+Assumptions!$G$83)","v":163.30191713598751},null,1598.4900292369252,null,728.14523134790056,null,870.34479788902468,null,-8648.9691735174492,null,false]
[null,112992502,"DSH21","DSH","22kV",66.004999999999995,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30469, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.0449929107493954E-3,1.1599047811945043E-3,1.2885187203977959E-3,1.4325333894991488E-3,1.5938630245808086E-3,1.774665201690393E-3,1.977372212209891E-3,2.2047265209838678E-3,2.4598208416909302E-3,2.746143434190996E-3,3.0676293080865824E-3,3.4287181067207385E-3,3.8344195476814761E-3,4.2903874111579676E-3,4.8030031979716444E-3,5.3794707267924707E-3,6.0279231072206448E-3,6.7575437146403482E-3,7.5787030069485121E-3,8.5031132657272003E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":9.8797499999999978},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":10.089},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":10.430250000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":10.667249999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":10.746749999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":10.873499999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.25375},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.629499999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30469,Demand!$B$9:$B$428,0))*$I30469*Assumptions!$G$45*Assumptions!$G$48","v":11.680500000000002},null,{"$f":"SUMPRODUCT(($AG30469:$AZ30469)*(Misc_calcs!$G$29:$Z$29)*($L30469:$AE30469))*Calcs!$G30469","v":33578.90951594025},null,{"$f":"SUMPRODUCT(($L30469:$AE30469)*(Misc_calcs!$G$29:$Z$29))*$F30469*Assumptions!$G$37*(1+Assumptions!$G$83)","v":639.63392898080394},null,{"$f":"Assumptions!$G$86*$F30469","v":3.8892126150000001E-4},null,{"$f":"($F30469*Assumptions!$G$37)","v":11663.083499999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30469))*(Misc_calcs!$G$29:$Z$29))","v":6608.562730026023},null,{"$f":"SUMPRODUCT(($AG30469:$AZ30469)*(Misc_calcs!$G$29:$Z$29))*$BF30469*$G30469","v":4028.5320722488909},null,{"$f":"SUMPRODUCT($BF30469*(Misc_calcs!$G$29:$Z$29))*$F30469*Assumptions!$G$37*(1+Assumptions!$G$83)","v":78.703494253548186},null,34218.543444921052,null,4107.2355665024388,null,30111.307878418615,null,23502.745148392591,null,true]
[null,112993723,"DVY13","DVY","22kV",57.160000000000004,54551.464592476856,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30470, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.3680426308166866E-4,3.3680426308166866E-4,3.3680426308166866E-4,3.688686496864437E-4,4.1188665944400887E-4,4.6062142172431371E-4,5.1587714365243162E-4,5.7857506483968474E-4,6.4977085223577981E-4,7.306746158724089E-4,8.2267394392787586E-4,9.2736041646863054E-4,1.0465601275026159E-3,1.1823688260504473E-3,1.3371923804648966E-3,1.5137933781243138E-3,1.7153447971045947E-3,1.9454918300513266E-3,2.2084231061772755E-3,2.5089527485033973E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":6.5475000000000003},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":6.6547499999999999},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":6.816749999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":6.8887499999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":6.9164999999999983},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.0087500000000009},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.1932500000000008},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.3477499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30470,Demand!$B$9:$B$428,0))*$I30470*Assumptions!$G$45*Assumptions!$G$48","v":7.2952500000000002},null,{"$f":"SUMPRODUCT(($AG30470:$AZ30470)*(Misc_calcs!$G$29:$Z$29)*($L30470:$AE30470))*Calcs!$G30470","v":5001.3486851975922},null,{"$f":"SUMPRODUCT(($L30470:$AE30470)*(Misc_calcs!$G$29:$Z$29))*$F30470*Assumptions!$G$37*(1+Assumptions!$G$83)","v":153.97033353038867},null,{"$f":"Assumptions!$G$86*$F30470","v":3.3680386800000005E-4},null,{"$f":"($F30470*Assumptions!$G$37)","v":10100.172},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30470))*(Misc_calcs!$G$29:$Z$29))","v":5722.9822838919417},null,{"$f":"SUMPRODUCT(($AG30470:$AZ30470)*(Misc_calcs!$G$29:$Z$29))*$BF30470*$G30470","v":1887.5943977789059},null,{"$f":"SUMPRODUCT($BF30470*(Misc_calcs!$G$29:$Z$29))*$F30470*Assumptions!$G$37*(1+Assumptions!$G$83)","v":59.023476217751416},null,5155.3190187279806,null,1946.6178739966574,null,3208.7011447313234,null,-2514.2811391606183,null,false]
[null,116367869,"DSH33","DSH","22kV",56.906000000000006,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30471, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.1502359007239588E-3,1.2483331000892267E-3,1.3554105505939793E-3,1.4723195116547634E-3,1.5999936586098891E-3,1.73945716951532E-3,1.8918336123783116E-3,2.0583557125129531E-3,2.2403760876645654E-3,2.4393790473103763E-3,2.6569935621821848E-3,2.8950075206607712E-3,3.1553834003587569E-3,3.4402754960449282E-3,3.7520488591862946E-3,4.0933001199233649E-3,4.466880379391692E-3,4.8759203791148686E-3,5.3238581748932239E-3,5.8144695653879405E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30471,Demand!$B$9:$B$428,0))*$I30471*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30471:$AZ30471)*(Misc_calcs!$G$29:$Z$29)*($L30471:$AE30471))*Calcs!$G30471","v":21223.836938596749},null,{"$f":"SUMPRODUCT(($L30471:$AE30471)*(Misc_calcs!$G$29:$Z$29))*$F30471*Assumptions!$G$37*(1+Assumptions!$G$83)","v":457.29283461957186},null,{"$f":"Assumptions!$G$86*$F30471","v":3.3530722380000004E-4},null,{"$f":"($F30471*Assumptions!$G$37)","v":10055.290200000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30471))*(Misc_calcs!$G$29:$Z$29))","v":5697.551256948127},null,{"$f":"SUMPRODUCT(($AG30471:$AZ30471)*(Misc_calcs!$G$29:$Z$29))*$BF30471*$G30471","v":2685.8542280388174},null,{"$f":"SUMPRODUCT($BF30471*(Misc_calcs!$G$29:$Z$29))*$F30471*Assumptions!$G$37*(1+Assumptions!$G$83)","v":58.50008037049718},null,21681.129773216322,null,2744.3543084093144,null,18936.775464807008,null,13239.224207858881,null,true]
[null,116522996,"DSH33","DSH","22kV",67,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30472, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.3542650221155105E-3,1.4697627263553614E-3,1.5958336008469512E-3,1.7334799016073725E-3,1.8838009195315533E-3,2.0480025016259519E-3,2.2274075146618438E-3,2.4234673450667394E-3,2.6377745382477396E-3,2.8720766908550098E-3,3.1282917208414994E-3,3.4085246526600302E-3,3.7150860686753009E-3,4.0505123929815874E-3,4.4175881904453262E-3,4.8193706820873969E-3,5.2592166980501764E-3,5.7408123115435311E-3,6.2682054215345666E-3,6.8458415787613254E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30472,Demand!$B$9:$B$428,0))*$I30472*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30472:$AZ30472)*(Misc_calcs!$G$29:$Z$29)*($L30472:$AE30472))*Calcs!$G30472","v":24988.526251818468},null,{"$f":"SUMPRODUCT(($L30472:$AE30472)*(Misc_calcs!$G$29:$Z$29))*$F30472*Assumptions!$G$37*(1+Assumptions!$G$83)","v":633.91040852960646},null,{"$f":"Assumptions!$G$86*$F30472","v":3.947841E-4},null,{"$f":"($F30472*Assumptions!$G$37)","v":11838.9},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30472))*(Misc_calcs!$G$29:$Z$29))","v":6708.1842725815286},null,{"$f":"SUMPRODUCT(($AG30472:$AZ30472)*(Misc_calcs!$G$29:$Z$29))*$BF30472*$G30472","v":3162.27169856607},null,{"$f":"SUMPRODUCT($BF30472*(Misc_calcs!$G$29:$Z$29))*$F30472*Assumptions!$G$37*(1+Assumptions!$G$83)","v":81.094228991204744},null,25622.436660348074,null,3243.3659275572745,null,22379.070732790799,null,15670.886460209269,null,true]
[null,116523006,"DSH33","DSH","22kV",96.265000000000001,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30473, Demand!$B$9:$B$428,0))","v":0},{"$f":"1/(H30473+1)","v":1},null,null,1.9457958560290989E-3,2.1117419231731173E-3,2.292879426649728E-3,2.490648398928862E-3,2.706628291323955E-3,2.9425516540152576E-3,3.2003191701331698E-3,3.4820161786992482E-3,3.7899308346928161E-3,4.1265740693307087E-3,4.4947015299523427E-3,4.8973376968405643E-3,5.3378023940451914E-3,5.8197399329906335E-3,6.3471511515405862E-3,6.9244286374797502E-3,7.5563954542955261E-3,8.2483477189662386E-3,9.0061014164779865E-3,9.8360438743202838E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30473,Demand!$B$9:$B$428,0))*$I30473*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30473:$AZ30473)*(Misc_calcs!$G$29:$Z$29)*($L30473:$AE30473))*Calcs!$G30473","v":35903.290740765748},null,{"$f":"SUMPRODUCT(($L30473:$AE30473)*(Misc_calcs!$G$29:$Z$29))*$F30473*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1308.6246832152544},null,{"$f":"Assumptions!$G$86*$F30473","v":5.6722225950000009E-4},null,{"$f":"($F30473*Assumptions!$G$37)","v":17010.0255},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30473))*(Misc_calcs!$G$29:$Z$29))","v":9638.2590895531466},null,{"$f":"SUMPRODUCT(($AG30473:$AZ30473)*(Misc_calcs!$G$29:$Z$29))*$BF30473*$G30473","v":4543.5236576486977},null,{"$f":"SUMPRODUCT($BF30473*(Misc_calcs!$G$29:$Z$29))*$F30473*Assumptions!$G$37*(1+Assumptions!$G$83)","v":167.40837237608523},null,37211.915423981001,null,4710.9320300247828,null,32500.98339395622,null,22862.724304403073,null,true]
[null,116866805,"DSH33","DSH","22kV",139.52000000000001,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30474, Demand!$B$9:$B$428,0))","v":0},1,null,null,2.8201053117247166E-3,3.0606163519567168E-3,3.323144835674129E-3,3.609777848839711E-3,3.9228045416871988E-3,4.2647359556246683E-3,4.6383268126212011E-3,5.0465994624434539E-3,5.4928702026317113E-3,5.9807782075834478E-3,6.514317326743374E-3,7.0978710378974234E-3,7.7362508701728063E-3,8.4347386428177754E-3,9.1991329004616693E-3,1.0035799963654234E-2,1.0951730055402398E-2,1.1954599010545575E-2,1.3052836125559741E-2,1.42556987622206E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30474,Demand!$B$9:$B$428,0))*$I30474*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30474:$AZ30474)*(Misc_calcs!$G$29:$Z$29)*($L30474:$AE30474))*Calcs!$G30474","v":52035.808696324078},null,{"$f":"SUMPRODUCT(($L30474:$AE30474)*(Misc_calcs!$G$29:$Z$29))*$F30474*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2748.8510806932577},null,{"$f":"Assumptions!$G$86*$F30474","v":8.2209369600000012E-4},null,{"$f":"($F30474*Assumptions!$G$37)","v":24653.184000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30474))*(Misc_calcs!$G$29:$Z$29))","v":13969.042831501118},null,{"$f":"SUMPRODUCT(($AG30474:$AZ30474)*(Misc_calcs!$G$29:$Z$29))*$BF30474*$G30474","v":6585.0768266259429},null,{"$f":"SUMPRODUCT($BF30474*(Misc_calcs!$G$29:$Z$29))*$F30474*Assumptions!$G$37*(1+Assumptions!$G$83)","v":351.65215147283465},null,54784.659777017339,null,6936.7289780987776,null,47847.930798918562,null,33878.887967417446,null,true]
[null,117622573,"NW21","NW","22kV",25.035,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30475, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.9076957036511931E-4,2.0572334769852486E-4,2.2199494318660371E-4,2.3970670074817353E-4,2.5899268277813946E-4,2.7999981480906014E-4,3.0288914341588814E-4,3.2783721866170505E-4,3.5503761351570986E-4,3.8470259392229183E-4,4.1706495457322236E-4,4.5238003694657541E-4,4.9092794783982762E-4,5.3301599845614997E-4,5.7898138611905904E-4,6.2919414291004059E-4,6.8406037796699625E-4,7.4402584287102497E-4,8.0957985251004405E-4,8.8125959706744032E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30475,Demand!$B$9:$B$428,0))*$I30475*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG30475:$AZ30475)*(Misc_calcs!$G$29:$Z$29)*($L30475:$AE30475))*Calcs!$G30475","v":701.36622784117651},null,{"$f":"SUMPRODUCT(($L30475:$AE30475)*(Misc_calcs!$G$29:$Z$29))*$F30475*Assumptions!$G$37*(1+Assumptions!$G$83)","v":31.506514763171392},null,{"$f":"Assumptions!$G$86*$F30475","v":1.475137305E-4},null,{"$f":"($F30475*Assumptions!$G$37)","v":4423.6844999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30475))*(Misc_calcs!$G$29:$Z$29))","v":2506.5581084190826},null,{"$f":"SUMPRODUCT(($AG30475:$AZ30475)*(Misc_calcs!$G$29:$Z$29))*$BF30475*$G30475","v":250.73812939685453},null,{"$f":"SUMPRODUCT($BF30475*(Misc_calcs!$G$29:$Z$29))*$F30475*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11.322322869384738},null,732.87274260434788,null,262.06045226623928,null,470.8122903381086,null,-2035.745818080974,null,false]
[null,117622649,"NW21","NW","22kV",20.548999999999999,37336.162399690198,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30476, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5658573602687583E-4,1.6885995893177501E-4,1.822158612958466E-4,1.9675386433689706E-4,2.1258400792522421E-4,2.2982689013426708E-4,2.4861469974248398E-4,2.6909235095983131E-4,2.9141873058255728E-4,3.1576806880404137E-4,3.4233144603655467E-4,3.7131844933953177E-4,4.029589934156428E-4,4.3750532263932203E-4,4.7523421223728953E-4,5.164493885623496E-4,5.6148419040718211E-4,6.1070449551255015E-4,6.6451193885475913E-4,7.2334745197279128E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1207499999999997},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.0858749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.0836249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.09},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.0971249999999992},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1244999999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.16425},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30476,Demand!$B$9:$B$428,0))*$I30476*Assumptions!$G$45*Assumptions!$G$48","v":3.1886249999999992},null,{"$f":"SUMPRODUCT(($AG30476:$AZ30476)*(Misc_calcs!$G$29:$Z$29)*($L30476:$AE30476))*Calcs!$G30476","v":575.68902000832179},null,{"$f":"SUMPRODUCT(($L30476:$AE30476)*(Misc_calcs!$G$29:$Z$29))*$F30476*Assumptions!$G$37*(1+Assumptions!$G$83)","v":21.226899180809635},null,{"$f":"Assumptions!$G$86*$F30476","v":1.2108087270000001E-4},null,{"$f":"($F30476*Assumptions!$G$37)","v":3631.0082999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30476))*(Misc_calcs!$G$29:$Z$29))","v":2057.4101286160867},null,{"$f":"SUMPRODUCT(($AG30476:$AZ30476)*(Misc_calcs!$G$29:$Z$29))*$BF30476*$G30476","v":205.80858082588233},null,{"$f":"SUMPRODUCT($BF30476*(Misc_calcs!$G$29:$Z$29))*$F30476*Assumptions!$G$37*(1+Assumptions!$G$83)","v":7.6281939734553221},null,596.91591918913139,null,213.43677479933766,null,383.47914438979376,null,-1673.9309842262928,null,false]
[null,119751588,"HGS33","HGS","22kV",303.98,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30477, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,6.1443206182488497E-3,6.6683354262313844E-3,7.2403208654545723E-3,7.8648241864270017E-3,8.5468328883462931E-3,9.2918179170784626E-3,1.0105781138909064E-2,1.09953075157222E-2,1.1967622449799223E-2,1.3030654813225462E-2,1.419310622837909E-2,1.5464527222620837E-2,1.6855400942625644E-2,1.8377235182366312E-2,2.004266355420254E-2,2.1865556715536225E-2,2.3861144654825264E-2,2.6046151141238844E-2,2.8438941552807129E-2,3.1059685419580117E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30477,Demand!$B$9:$B$428,0))*$I30477*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG30477:$AZ30477)*(Misc_calcs!$G$29:$Z$29)*($L30477:$AE30477))*Calcs!$G30477","v":13781.195883363347},null,{"$f":"SUMPRODUCT(($L30477:$AE30477)*(Misc_calcs!$G$29:$Z$29))*$F30477*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13048.731614539667},null,{"$f":"Assumptions!$G$86*$F30477","v":1.7911413540000001E-3},null,{"$f":"($F30477*Assumptions!$G$37)","v":53713.266000000003},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30477))*(Misc_calcs!$G$29:$Z$29))","v":30435.132166855721},null,{"$f":"SUMPRODUCT(($AG30477:$AZ30477)*(Misc_calcs!$G$29:$Z$29))*$BF30477*$G30477","v":1770.4521885067031},null,{"$f":"SUMPRODUCT($BF30477*(Misc_calcs!$G$29:$Z$29))*$F30477*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1669.2845161649227},null,26829.927497903016,null,3439.7367046716258,null,23390.190793231392,null,-7044.9413736243296,null,false]
[null,120176592,"HGS33","HGS","22kV",47.158999999999999,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30478, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,9.5322065937231875E-4,1.0345155285401864E-3,1.1232524892886772E-3,1.2201369952224194E-3,1.3259427994655004E-3,1.4415186563310188E-3,1.567795686327431E-3,1.7057954705373482E-3,1.8566389470033606E-3,2.0215561890153944E-3,2.2018971531815564E-3,2.3991434939521546E-3,2.6149215509352016E-3,2.8510166259793825E-3,3.1093886787046435E-3,3.3921895820382022E-3,3.7017820934828099E-3,4.0407607134340506E-3,4.4119746190171439E-3,4.8185528807881389E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30478,Demand!$B$9:$B$428,0))*$I30478*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG30478:$AZ30478)*(Misc_calcs!$G$29:$Z$29)*($L30478:$AE30478))*Calcs!$G30478","v":2137.9940017880526},null,{"$f":"SUMPRODUCT(($L30478:$AE30478)*(Misc_calcs!$G$29:$Z$29))*$F30478*Assumptions!$G$37*(1+Assumptions!$G$83)","v":314.05625825280066},null,{"$f":"Assumptions!$G$86*$F30478","v":2.7787497570000002E-4},null,{"$f":"($F30478*Assumptions!$G$37)","v":8332.9952999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30478))*(Misc_calcs!$G$29:$Z$29))","v":4721.6606285174958},null,{"$f":"SUMPRODUCT(($AG30478:$AZ30478)*(Misc_calcs!$G$29:$Z$29))*$BF30478*$G30478","v":274.66528968283313},null,{"$f":"SUMPRODUCT($BF30478*(Misc_calcs!$G$29:$Z$29))*$F30478*Assumptions!$G$37*(1+Assumptions!$G$83)","v":40.176261156443971},null,2452.0502600408531,null,314.84155083927709,null,2137.2087092015759,null,-2584.4519193159199,null,false]
[null,120176598,"HGS33","HGS","22kV",63.237000000000002,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30479, Demand!$B$9:$B$428,0))","v":4},0.2,null,null,1.2782038388584856E-3,1.3872147093512536E-3,1.5062049166680398E-3,1.6361204259394838E-3,1.7779987872898035E-3,1.9329781223182138E-3,2.1023070000697162E-3,2.2873552910445578E-3,2.4896260966443626E-3,2.7107688611880338E-3,2.9525937843411032E-3,3.2170876635860051E-3,3.5064313093256718E-3,3.8230186894772627E-3,4.1694779761073299E-3,4.5486946839277728E-3,4.9638371094716267E-3,5.4183843006728096E-3,5.9161568095758409E-3,6.4613505062108946E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.7079},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6937999999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6905000000000001},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6799999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6661999999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.65435},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.65225},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6553999999999998},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30479,Demand!$B$9:$B$428,0))*$I30479*Assumptions!$G$45*Assumptions!$G$48","v":1.6465500000000002},null,{"$f":"SUMPRODUCT(($AG30479:$AZ30479)*(Misc_calcs!$G$29:$Z$29)*($L30479:$AE30479))*Calcs!$G30479","v":2866.9040202521478},null,{"$f":"SUMPRODUCT(($L30479:$AE30479)*(Misc_calcs!$G$29:$Z$29))*$F30479*Assumptions!$G$37*(1+Assumptions!$G$83)","v":564.70390959840847},null,{"$f":"Assumptions!$G$86*$F30479","v":3.7261137510000001E-4},null,{"$f":"($F30479*Assumptions!$G$37)","v":11173.9779},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30479))*(Misc_calcs!$G$29:$Z$29))","v":6331.4246096304196},null,{"$f":"SUMPRODUCT(($AG30479:$AZ30479)*(Misc_calcs!$G$29:$Z$29))*$BF30479*$G30479","v":368.30740523915517},null,{"$f":"SUMPRODUCT($BF30479*(Misc_calcs!$G$29:$Z$29))*$F30479*Assumptions!$G$37*(1+Assumptions!$G$83)","v":72.240852241919185},null,3431.6079298505565,null,440.54825748107436,null,2991.0596723694821,null,-3340.3649372609375,null,false]
[null,120559827,"SVW41","SVW","22kV",62.317000000000007,51938.337064835134,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30480, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.1321224316871389E-3,1.2062435891862372E-3,1.2855900602469631E-3,1.3705437504148384E-3,1.461515095696371E-3,1.5589452237847283E-3,1.6633082804941688E-3,1.7751139341081312E-3,1.894910071326831E-3,2.02328569955705E-3,2.1608740714255184E-3,2.3083560486241482E-3,2.4664637235172586E-3,2.6359843183651828E-3,2.8177643835532113E-3,3.0127143178683251E-3,3.2218132356476876E-3,3.4461142075425206E-3,3.6867499037092663E-3,3.9449386704687589E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":4.9747499999999993},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.0190000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.1007499999999997},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.1682500000000005},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.2035},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.247749999999999},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.3369999999999997},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4367499999999991},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30480,Demand!$B$9:$B$428,0))*$I30480*Assumptions!$G$45*Assumptions!$G$48","v":5.4794999999999998},null,{"$f":"SUMPRODUCT(($AG30480:$AZ30480)*(Misc_calcs!$G$29:$Z$29)*($L30480:$AE30480))*Calcs!$G30480","v":8463.7686211727942},null,{"$f":"SUMPRODUCT(($L30480:$AE30480)*(Misc_calcs!$G$29:$Z$29))*$F30480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":399.7385564585752},null,{"$f":"Assumptions!$G$86*$F30480","v":3.6719045910000008E-4},null,{"$f":"($F30480*Assumptions!$G$37)","v":11011.413900000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30480))*(Misc_calcs!$G$29:$Z$29))","v":6239.3122285740774},null,{"$f":"SUMPRODUCT(($AG30480:$AZ30480)*(Misc_calcs!$G$29:$Z$29))*$BF30480*$G30480","v":1470.3148640876013},null,{"$f":"SUMPRODUCT($BF30480*(Misc_calcs!$G$29:$Z$29))*$F30480*Assumptions!$G$37*(1+Assumptions!$G$83)","v":70.15415844806293},null,8863.5071776313689,null,1540.4690225356642,null,7323.0381550957045,null,1083.7259265216271,null,true]
[null,120954103,"DSH32","DSH","22kV",41.134999999999998,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30481, Demand!$B$9:$B$428,0))","v":0},1,null,null,8.314580848465898E-4,9.0236850371086248E-4,9.7977037568416914E-4,1.0642790410838696E-3,1.1565694152974692E-3,1.2573818343937838E-3,1.3675284793375365E-3,1.4879004364077657E-3,1.6194754571764293E-3,1.7633264877361316E-3,1.9206310438330608E-3,2.0926815162264226E-3,2.2808964990292313E-3,2.4868332430641425E-3,2.7122013464771413E-3,2.9588778060845532E-3,3.2289235652879699E-3,3.524601707990196E-3,3.8483974629078266E-3,4.2030401991395086E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":4.8480000000000008},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":4.8877499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":4.9672499999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.036999999999999},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.0669999999999993},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.0992499999999996},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.1914999999999996},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3107499999999996},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30481,Demand!$B$9:$B$428,0))*$I30481*Assumptions!$G$45*Assumptions!$G$48","v":5.3504999999999994},null,{"$f":"SUMPRODUCT(($AG30481:$AZ30481)*(Misc_calcs!$G$29:$Z$29)*($L30481:$AE30481))*Calcs!$G30481","v":9247.2134934044225},null,{"$f":"SUMPRODUCT(($L30481:$AE30481)*(Misc_calcs!$G$29:$Z$29))*$F30481*Assumptions!$G$37*(1+Assumptions!$G$83)","v":238.94683403383533},null,{"$f":"Assumptions!$G$86*$F30481","v":2.423797605E-4},null,{"$f":"($F30481*Assumptions!$G$37)","v":7268.5544999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30481))*(Misc_calcs!$G$29:$Z$29))","v":4118.5247769050911},null,{"$f":"SUMPRODUCT(($AG30481:$AZ30481)*(Misc_calcs!$G$29:$Z$29))*$BF30481*$G30481","v":1167.3575639860026},null,{"$f":"SUMPRODUCT($BF30481*(Misc_calcs!$G$29:$Z$29))*$F30481*Assumptions!$G$37*(1+Assumptions!$G$83)","v":30.567741143121221},null,9486.1603274382578,null,1197.9253051291237,null,8288.2350223091344,null,4169.7102454040432,null,true]
[null,121063370,"BW21","BW","11kV",85.558999999999997,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30482, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.5196938968920481E-4,7.0307505115790262E-4,7.5868445552636807E-4,8.1921572236121358E-4,8.8512702000458706E-4,9.5692047754137709E-4,1.035146483783502E-3,1.1204084118824375E-3,1.2133678120547482E-3,1.314750119169058E-3,1.4253509266359231E-3,1.5460428832079908E-3,1.6777832749841348E-3,1.8216223611707506E-3,1.9787125390437615E-3,2.1503184211400105E-3,2.33782791605665E-3,2.5427644134292798E-3,2.766800183778984E-3,3.0117711150586431E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30482,Demand!$B$9:$B$428,0))*$I30482*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG30482:$AZ30482)*(Misc_calcs!$G$29:$Z$29)*($L30482:$AE30482))*Calcs!$G30482","v":1600.5515152603657},null,{"$f":"SUMPRODUCT(($L30482:$AE30482)*(Misc_calcs!$G$29:$Z$29))*$F30482*Assumptions!$G$37*(1+Assumptions!$G$83)","v":367.9904709386044},null,{"$f":"Assumptions!$G$86*$F30482","v":5.0413929569999999E-4},null,{"$f":"($F30482*Assumptions!$G$37)","v":15118.275299999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30482))*(Misc_calcs!$G$29:$Z$29))","v":8566.3513160866114},null,{"$f":"SUMPRODUCT(($AG30482:$AZ30482)*(Misc_calcs!$G$29:$Z$29))*$BF30482*$G30482","v":568.46626201128197},null,{"$f":"SUMPRODUCT($BF30482*(Misc_calcs!$G$29:$Z$29))*$F30482*Assumptions!$G$37*(1+Assumptions!$G$83)","v":132.24271094859833},null,1968.5419861989701,null,700.70897295988027,null,1267.8330132390897,null,-7298.5183028475221,null,false]
[null,122540896,"DSH33","DSH","22kV",200,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30483, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.0425821555686876E-3,4.3873514219563026E-3,4.7636823905879144E-3,5.1745668704697694E-3,5.6232863269598601E-3,6.1134403033610511E-3,6.648977655706996E-3,7.2342308807962358E-3,7.8739538455156414E-3,8.5733632562836112E-3,9.3381842413179095E-3,1.0174700455701582E-2,1.108980916022478E-2,1.2091081770094289E-2,1.3186830419239778E-2,1.4386181140559395E-2,1.569915432253784E-2,1.7136753168786659E-2,1.8711060959804675E-2,2.0435347996302464E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30483,Demand!$B$9:$B$428,0))*$I30483*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30483:$AZ30483)*(Misc_calcs!$G$29:$Z$29)*($L30483:$AE30483))*Calcs!$G30483","v":74592.615677070076},null,{"$f":"SUMPRODUCT(($L30483:$AE30483)*(Misc_calcs!$G$29:$Z$29))*$F30483*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5648.5667946500917},null,{"$f":"Assumptions!$G$86*$F30483","v":1.1784600000000001E-3},null,{"$f":"($F30483*Assumptions!$G$37)","v":35340},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30483))*(Misc_calcs!$G$29:$Z$29))","v":20024.430664422471},null,{"$f":"SUMPRODUCT(($AG30483:$AZ30483)*(Misc_calcs!$G$29:$Z$29))*$BF30483*$G30483","v":9439.6170106449845},null,{"$f":"SUMPRODUCT($BF30483*(Misc_calcs!$G$29:$Z$29))*$F30483*Assumptions!$G$37*(1+Assumptions!$G$83)","v":722.60395625934291},null,80241.182471720167,null,10162.220966904328,null,70078.961504815845,null,50054.530840393374,null,true]
[null,123792251,"DSH33","DSH","22kV",60.000999999999998,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30484, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2127948595813843E-3,1.3162273633440004E-3,1.4291285355883272E-3,1.552395933975283E-3,1.6870140145195927E-3,1.8340626582098317E-3,1.994726541600377E-3,2.1703054353932748E-3,2.3622255234239196E-3,2.5720518437013645E-3,2.8015019633165789E-3,3.0524610102127532E-3,3.3269981971132349E-3,3.6273849864371368E-3,3.9561150599240298E-3,4.3159262730735207E-3,4.7098247925329642E-3,5.1411116344018412E-3,5.6134118432462016E-3,6.1307065756307198E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30484,Demand!$B$9:$B$428,0))*$I30484*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30484:$AZ30484)*(Misc_calcs!$G$29:$Z$29)*($L30484:$AE30484))*Calcs!$G30484","v":22378.157666199397},null,{"$f":"SUMPRODUCT(($L30484:$AE30484)*(Misc_calcs!$G$29:$Z$29))*$F30484*Assumptions!$G$37*(1+Assumptions!$G$83)","v":508.38795736010627},null,{"$f":"Assumptions!$G$86*$F30484","v":3.535438923E-4},null,{"$f":"($F30484*Assumptions!$G$37)","v":10602.176699999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30484))*(Misc_calcs!$G$29:$Z$29))","v":6007.4293214800618},null,{"$f":"SUMPRODUCT(($AG30484:$AZ30484)*(Misc_calcs!$G$29:$Z$29))*$BF30484*$G30484","v":2831.9323012785489},null,{"$f":"SUMPRODUCT($BF30484*(Misc_calcs!$G$29:$Z$29))*$F30484*Assumptions!$G$37*(1+Assumptions!$G$83)","v":65.036523893274733},null,22886.545623559505,null,2896.9688251718235,null,19989.576798387679,null,13982.147476907618,null,true]
[null,126999255,"BW35","BW","11kV",24.042999999999999,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30485, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.8321041662826298E-4,1.9757165762794625E-4,2.1319849886301231E-4,2.3020843643252792E-4,2.487302205725907E-4,2.6890495496122358E-4,2.9088730477923699E-4,3.1484682437720693E-4,3.4096941648724638E-4,3.6945893611638355E-4,4.0053895357715136E-4,4.3445469256267271E-4,4.7147516077143898E-4,5.118954923459643E-4,5.5603952332576546E-4,6.0426262344661892E-4,6.5695480996446937E-4,7.145441717654505E-4,7.775006348671456E-4,8.4634010354673315E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30485,Demand!$B$9:$B$428,0))*$I30485*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30485:$AZ30485)*(Misc_calcs!$G$29:$Z$29)*($L30485:$AE30485))*Calcs!$G30485","v":1013.2846767192998},null,{"$f":"SUMPRODUCT(($L30485:$AE30485)*(Misc_calcs!$G$29:$Z$29))*$F30485*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.059121831957658},null,{"$f":"Assumptions!$G$86*$F30485","v":1.4166856890000001E-4},null,{"$f":"($F30485*Assumptions!$G$37)","v":4248.3980999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30485))*(Misc_calcs!$G$29:$Z$29))","v":2407.2369323235471},null,{"$f":"SUMPRODUCT(($AG30485:$AZ30485)*(Misc_calcs!$G$29:$Z$29))*$BF30485*$G30485","v":357.94731944622436},null,{"$f":"SUMPRODUCT($BF30485*(Misc_calcs!$G$29:$Z$29))*$F30485*Assumptions!$G$37*(1+Assumptions!$G$83)","v":10.442816736645394},null,1042.3437985512574,null,368.39013618286975,null,673.95366236838754,null,-1733.2832699551595,null,false]
[null,127857836,"DSH33","DSH","22kV",59.786999999999999,64053.20825664181,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30486, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.2084692966749257E-3,1.3115328973225073E-3,1.4240313954303981E-3,1.5468591474238804E-3,1.6809970981497458E-3,1.8275212770852355E-3,1.9876121355087706E-3,2.1625648083508225E-3,2.353800392809218E-3,2.5628783450171414E-3,2.7915101061783687E-3,3.0415740807251527E-3,3.3151321013117942E-3,3.6144475289431361E-3,3.9420051513754436E-3,4.300533059253122E-3,4.6930266974078497E-3,5.1227753085112404E-3,5.5933910080192108E-3,6.1088407532746769E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.1712500000000006},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.2387499999999996},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.3287499999999994},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.4134999999999991},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.4734999999999996},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.5357500000000002},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.6407499999999988},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.7629999999999981},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30486,Demand!$B$9:$B$428,0))*$I30486*Assumptions!$G$45*Assumptions!$G$48","v":8.8529999999999998},null,{"$f":"SUMPRODUCT(($AG30486:$AZ30486)*(Misc_calcs!$G$29:$Z$29)*($L30486:$AE30486))*Calcs!$G30486","v":22298.343567424938},null,{"$f":"SUMPRODUCT(($L30486:$AE30486)*(Misc_calcs!$G$29:$Z$29))*$F30486*Assumptions!$G$37*(1+Assumptions!$G$83)","v":504.76798408239938},null,{"$f":"Assumptions!$G$86*$F30486","v":3.522829401E-4},null,{"$f":"($F30486*Assumptions!$G$37)","v":10564.362899999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30486))*(Misc_calcs!$G$29:$Z$29))","v":5986.0031806691304},null,{"$f":"SUMPRODUCT(($AG30486:$AZ30486)*(Misc_calcs!$G$29:$Z$29))*$BF30486*$G30486","v":2821.8319110771586},null,{"$f":"SUMPRODUCT($BF30486*(Misc_calcs!$G$29:$Z$29))*$F30486*Assumptions!$G$37*(1+Assumptions!$G$83)","v":64.573431730763431},null,22803.111551507336,null,2886.4053428079219,null,19916.706208699416,null,13930.703028030286,null,true]
[null,129715742,"BW35","BW","11kV",40.002000000000002,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30487, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.5280927487746719E-4,3.8105098940266588E-4,4.1181194712265991E-4,4.4532815543961354E-4,4.8185839104212521E-4,5.2168643760995494E-4,5.6512354609072066E-4,6.1251113986253967E-4,6.6422378934546792E-4,7.2067248310086433E-4,7.8230822518462757E-4,8.4962599152289917E-4,9.2316908138537625E-4,1.0035339036725851E-3,1.0913752417432787E-3,1.1874120449239588E-3,1.2924337997055379E-3,1.4073075389877496E-3,1.5329855536300374E-3,1.6705138770633753E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30487,Demand!$B$9:$B$428,0))*$I30487*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30487:$AZ30487)*(Misc_calcs!$G$29:$Z$29)*($L30487:$AE30487))*Calcs!$G30487","v":1981.3752065892211},null,{"$f":"SUMPRODUCT(($L30487:$AE30487)*(Misc_calcs!$G$29:$Z$29))*$F30487*Assumptions!$G$37*(1+Assumptions!$G$83)","v":94.516205333094817},null,{"$f":"Assumptions!$G$86*$F30487","v":2.3570378460000002E-4},null,{"$f":"($F30487*Assumptions!$G$37)","v":7068.3534},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30487))*(Misc_calcs!$G$29:$Z$29))","v":4005.0863771911395},null,{"$f":"SUMPRODUCT(($AG30487:$AZ30487)*(Misc_calcs!$G$29:$Z$29))*$BF30487*$G30487","v":595.54168250583825},null,{"$f":"SUMPRODUCT($BF30487*(Misc_calcs!$G$29:$Z$29))*$F30487*Assumptions!$G$37*(1+Assumptions!$G$83)","v":28.907048738459142},null,2075.8914119223159,null,624.44873124429739,null,1451.4426806780184,null,-2553.6436965131211,null,false]
[null,129953945,"BW35","BW","11kV",441.45,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30488, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.3638996140476106E-3,3.627584255702569E-3,3.914506397832084E-3,4.2268233690945164E-3,4.5668991337091949E-3,4.9373244756324985E-3,5.3409391795863331E-3,5.7808564081569692E-3,6.2604894941685699E-3,6.7835813895344814E-3,7.3542370360035556E-3,7.9769589498728082E-3,8.6566863420767699E-3,9.3988381273603927E-3,1.0209360211793835E-2,1.1094777487023665E-2,1.2062251002737386E-2,1.3119640836245816E-2,1.4275575230299939E-2,1.553952662773803E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":3.7402500000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":3.7995000000000005},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":3.8767499999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":3.9464999999999995},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":3.9937500000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.0484999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.1197499999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2172499999999999},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30488,Demand!$B$9:$B$428,0))*$I30488*Assumptions!$G$45*Assumptions!$G$48","v":4.2922500000000001},null,{"$f":"SUMPRODUCT(($AG30488:$AZ30488)*(Misc_calcs!$G$29:$Z$29)*($L30488:$AE30488))*Calcs!$G30488","v":18604.771473515575},null,{"$f":"SUMPRODUCT(($L30488:$AE30488)*(Misc_calcs!$G$29:$Z$29))*$F30488*Assumptions!$G$37*(1+Assumptions!$G$83)","v":9796.4384727530105},null,{"$f":"Assumptions!$G$86*$F30488","v":2.6011558350000001E-3},null,{"$f":"($F30488*Assumptions!$G$37)","v":78004.214999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30488))*(Misc_calcs!$G$29:$Z$29))","v":44198.924584046494},null,{"$f":"SUMPRODUCT(($AG30488:$AZ30488)*(Misc_calcs!$G$29:$Z$29))*$BF30488*$G30488","v":6572.2182826409244},null,{"$f":"SUMPRODUCT($BF30488*(Misc_calcs!$G$29:$Z$29))*$F30488*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3520.4921963703441},null,28401.209946268587,null,10092.710479011268,null,18308.499467257319,null,-25890.425116789174,null,false]
[null,130096498,"BW21","BW","11kV",46.228999999999999,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30489, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.5227028034388262E-4,3.7988354866207738E-4,4.0993026676946288E-4,4.4263635186288458E-4,4.7824936018176997E-4,5.1704060071132581E-4,5.5930745799772697E-4,6.0537594493756592E-4,6.5560350849681458E-4,7.1038211361827957E-4,7.7014163311226271E-4,8.3535357411636648E-4,9.0653517478279976E-4,9.842539082336474E-4,1.0691324345475529E-3,1.1618540456396352E-3,1.2631686524080794E-3,1.3738993684875023E-3,1.4949497504168894E-3,1.6273117600491592E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30489,Demand!$B$9:$B$428,0))*$I30489*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG30489:$AZ30489)*(Misc_calcs!$G$29:$Z$29)*($L30489:$AE30489))*Calcs!$G30489","v":864.80552599926875},null,{"$f":"SUMPRODUCT(($L30489:$AE30489)*(Misc_calcs!$G$29:$Z$29))*$F30489*Assumptions!$G$37*(1+Assumptions!$G$83)","v":107.4321262396286},null,{"$f":"Assumptions!$G$86*$F30489","v":2.7239513669999999E-4},null,{"$f":"($F30489*Assumptions!$G$37)","v":8168.6642999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30489))*(Misc_calcs!$G$29:$Z$29))","v":4628.5470259279318},null,{"$f":"SUMPRODUCT(($AG30489:$AZ30489)*(Misc_calcs!$G$29:$Z$29))*$BF30489*$G30489","v":307.15210353696926},null,{"$f":"SUMPRODUCT($BF30489*(Misc_calcs!$G$29:$Z$29))*$F30489*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38.607292141732778},null,972.23765223889734,null,345.75939567870205,null,626.47825656019529,null,-4002.0687693677364,null,false]
[null,133358924,"HGS31","HGS","22kV",375.92,41155.751348544625,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30490, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.5984374196069061E-3,8.2464657327090685E-3,8.9538174213490453E-3,9.7261158897349771E-3,1.0569528980153755E-2,1.1490822394197431E-2,1.249741840166687E-2,1.3597460363544606E-2,1.4799883648031201E-2,1.6114493576510677E-2,1.755205109998114E-2,1.9124366976536696E-2,2.0844405297558495E-2,2.2726397295069228E-2,2.4785966456003089E-2,2.7040266071795438E-2,2.9508130464642124E-2,3.2210241256051403E-2,3.5169310180048874E-2,3.8410280093850113E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7288749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7172499999999995},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.719875},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7254999999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7251249999999998},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7359999999999998},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.75325},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7764999999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30490,Demand!$B$9:$B$428,0))*$I30490*Assumptions!$G$45*Assumptions!$G$48","v":2.7873749999999999},null,{"$f":"SUMPRODUCT(($AG30490:$AZ30490)*(Misc_calcs!$G$29:$Z$29)*($L30490:$AE30490))*Calcs!$G30490","v":28572.422660767767},null,{"$f":"SUMPRODUCT(($L30490:$AE30490)*(Misc_calcs!$G$29:$Z$29))*$F30490*Assumptions!$G$37*(1+Assumptions!$G$83)","v":19955.799938322816},null,{"$f":"Assumptions!$G$86*$F30490","v":2.215033416E-3},null,{"$f":"($F30490*Assumptions!$G$37)","v":66425.063999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30490))*(Misc_calcs!$G$29:$Z$29))","v":37637.919876848471},null,{"$f":"SUMPRODUCT(($AG30490:$AZ30490)*(Misc_calcs!$G$29:$Z$29))*$BF30490*$G30490","v":3640.0896220313684},null,{"$f":"SUMPRODUCT($BF30490*(Misc_calcs!$G$29:$Z$29))*$F30490*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2552.8847422694403},null,48528.222599090586,null,6192.9743643008087,null,42335.248234789775,null,4697.3283579413037,null,true]
[null,149430543,"BW21","BW","11kV",391.44,42315.464680640784,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30491, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.3064846175767737E-3,2.3064846175767737E-3,2.3064846175767737E-3,2.3064846175767737E-3,2.3064846175767737E-3,2.3064846175767737E-3,2.5044124379853009E-3,2.7228184512403785E-3,2.9629045261750373E-3,3.2269475449449034E-3,3.5174717115119191E-3,3.8372759895097175E-3,4.1894646259587488E-3,4.5774811110260568E-3,5.0051459640038133E-3,5.4766987802422626E-3,5.9968450234430381E-3,6.5708081030849685E-3,7.2043873384715334E-3,7.9040224796869396E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.7309999999999999},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.7433749999999997},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.764375},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.7804999999999997},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8003750000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8153749999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.839},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.873875},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30491,Demand!$B$9:$B$428,0))*$I30491*Assumptions!$G$45*Assumptions!$G$48","v":1.8926249999999998},null,{"$f":"SUMPRODUCT(($AG30491:$AZ30491)*(Misc_calcs!$G$29:$Z$29)*($L30491:$AE30491))*Calcs!$G30491","v":4165.1215378558863},null,{"$f":"SUMPRODUCT(($L30491:$AE30491)*(Misc_calcs!$G$29:$Z$29))*$F30491*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4389.91625458004},null,{"$f":"Assumptions!$G$86*$F30491","v":2.3064819120000002E-3},null,{"$f":"($F30491*Assumptions!$G$37)","v":69167.447999999989},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30491))*(Misc_calcs!$G$29:$Z$29))","v":39191.815696407655},null,{"$f":"SUMPRODUCT(($AG30491:$AZ30491)*(Misc_calcs!$G$29:$Z$29))*$BF30491*$G30491","v":2600.7834780875914},null,{"$f":"SUMPRODUCT($BF30491*(Misc_calcs!$G$29:$Z$29))*$F30491*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2768.0297225570062},null,8555.0377924359273,null,5368.8132006445976,null,3186.2245917913297,null,-36005.591104616324,null,false]
[null,87489898,"OAK25","OAK","11kV",274.17,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30492, Demand!$B$9:$B$428,0))","v":0},1,null,null,4.9072014101769262E-3,5.3966678876963461E-3,5.9387990801612247E-3,6.5394742332018198E-3,7.2052436910240124E-3,7.9434065847319938E-3,8.7620975965118537E-3,9.6703838663297105E-3,1.0678373233654326E-2,1.1797335147459729E-2,1.3039835735161431E-2,1.4419888697165671E-2,1.5953123890570676E-2,1.7656975685723844E-2,1.9550893425570627E-2,2.1656576593121302E-2,2.3998237600367855E-2,2.6602895456473059E-2,2.950070395835519E-2,3.2725318477743515E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2050000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.21475},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.22675},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2290000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2365000000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.23875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2605},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30492,Demand!$B$9:$B$428,0))*$I30492*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},null,{"$f":"SUMPRODUCT(($AG30492:$AZ30492)*(Misc_calcs!$G$29:$Z$29)*($L30492:$AE30492))*Calcs!$G30492","v":17404.636296596775},null,{"$f":"SUMPRODUCT(($L30492:$AE30492)*(Misc_calcs!$G$29:$Z$29))*$F30492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":11061.02886368948},null,{"$f":"Assumptions!$G$86*$F30492","v":1.6154918910000003E-3},null,{"$f":"($F30492*Assumptions!$G$37)","v":48445.839},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30492))*(Misc_calcs!$G$29:$Z$29))","v":27450.490776323542},null,{"$f":"SUMPRODUCT(($AG30492:$AZ30492)*(Misc_calcs!$G$29:$Z$29))*$BF30492*$G30492","v":2127.435185991189},null,{"$f":"SUMPRODUCT($BF30492*(Misc_calcs!$G$29:$Z$29))*$F30492*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1357.9388321986473},null,28465.665160286255,null,3485.3740181898365,null,24980.291142096419,null,-2470.1996342271232,null,false]
[null,87489969,"OAK25","OAK","11kV",118.57999999999998,40452.58882367699,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30493, Demand!$B$9:$B$428,0))","v":0},1,null,null,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,6.987097536078423E-4,7.6704572329717828E-4,8.7232491408132252E-4,9.9408682889337747E-4,1.1350644252166695E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2050000000000001},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.21475},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.22675},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2290000000000001},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2365000000000004},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.23875},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.25075},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2605},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30493,Demand!$B$9:$B$428,0))*$I30493*Assumptions!$G$45*Assumptions!$G$48","v":2.2702499999999999},null,{"$f":"SUMPRODUCT(($AG30493:$AZ30493)*(Misc_calcs!$G$29:$Z$29)*($L30493:$AE30493))*Calcs!$G30493","v":967.26257549907336},null,{"$f":"SUMPRODUCT(($L30493:$AE30493)*(Misc_calcs!$G$29:$Z$29))*$F30493*Assumptions!$G$37*(1+Assumptions!$G$83)","v":266.92222402501807},null,{"$f":"Assumptions!$G$86*$F30493","v":6.9870893399999999E-4},null,{"$f":"($F30493*Assumptions!$G$37)","v":20953.085999999996},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30493))*(Misc_calcs!$G$29:$Z$29))","v":11872.48494093608},null,{"$f":"SUMPRODUCT(($AG30493:$AZ30493)*(Misc_calcs!$G$29:$Z$29))*$BF30493*$G30493","v":920.12716327400938},null,{"$f":"SUMPRODUCT($BF30493*(Misc_calcs!$G$29:$Z$29))*$F30493*Assumptions!$G$37*(1+Assumptions!$G$83)","v":254.01726501146874},null,1234.1847995240914,null,1174.1444282854782,null,60.040371238613261,null,-11812.444569697465,null,false]
[null,77679934,"DC08","DC","22kV",42.798999999999999,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30494, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.521848435205097E-4,2.7535007108584852E-4,3.0183443982595805E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30494,Demand!$B$9:$B$428,0))*$I30494*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30494:$AZ30494)*(Misc_calcs!$G$29:$Z$29)*($L30494:$AE30494))*Calcs!$G30494","v":316.21572906947279},null,{"$f":"SUMPRODUCT(($L30494:$AE30494)*(Misc_calcs!$G$29:$Z$29))*$F30494*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.432483396756652},null,{"$f":"Assumptions!$G$86*$F30494","v":2.5218454770000001E-4},null,{"$f":"($F30494*Assumptions!$G$37)","v":7562.5832999999993},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30494))*(Misc_calcs!$G$29:$Z$29))","v":4285.1280400330861},null,{"$f":"SUMPRODUCT(($AG30494:$AZ30494)*(Misc_calcs!$G$29:$Z$29))*$BF30494*$G30494","v":312.87730474586215},null,{"$f":"SUMPRODUCT($BF30494*(Misc_calcs!$G$29:$Z$29))*$F30494*Assumptions!$G$37*(1+Assumptions!$G$83)","v":33.090824426451569},null,349.64821246622944,null,345.9681291723137,null,3.6800832939157431,null,-4281.44795673917,null,false]
[null,77679973,"DC08","DC","22kV",140.16,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30495, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,8.2586573676568726E-4,9.0172821709368317E-4,9.884603632329327E-4,1.0846893574602567E-3,1.1915154843337105E-3,1.3101708779594253E-3,1.4420356585377772E-3,1.5886560709151853E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30495,Demand!$B$9:$B$428,0))*$I30495*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30495:$AZ30495)*(Misc_calcs!$G$29:$Z$29)*($L30495:$AE30495))*Calcs!$G30495","v":1156.4734322354427},null,{"$f":"SUMPRODUCT(($L30495:$AE30495)*(Misc_calcs!$G$29:$Z$29))*$F30495*Assumptions!$G$37*(1+Assumptions!$G$83)","v":399.0751600647298},null,{"$f":"Assumptions!$G$86*$F30495","v":8.2586476800000001E-4},null,{"$f":"($F30495*Assumptions!$G$37)","v":24766.271999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30495))*(Misc_calcs!$G$29:$Z$29))","v":14033.121009627266},null,{"$f":"SUMPRODUCT(($AG30495:$AZ30495)*(Misc_calcs!$G$29:$Z$29))*$BF30495*$G30495","v":1024.6240106820262},null,{"$f":"SUMPRODUCT($BF30495*(Misc_calcs!$G$29:$Z$29))*$F30495*Assumptions!$G$37*(1+Assumptions!$G$83)","v":354.88571746462043},null,1555.5485923001725,null,1379.5097281466467,null,176.03886415352576,null,-13857.08214547374,null,false]
[null,83954175,"HT09","HT","22kV",299.62,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30496, Demand!$B$9:$B$428,0))","v":0},1,null,null,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.7654529969301884E-3,1.8927899325015111E-3,2.1130314928071575E-3,2.3625203297247604E-3,2.6453699976971314E-3,2.9662927417304476E-3,3.3306885085981662E-3,3.7447473749680866E-3,4.2155674331079574E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.2287499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.234},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.2445000000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.2475000000000005},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.2497499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.2475000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.2647499999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.3000000000000007},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30496,Demand!$B$9:$B$428,0))*$I30496*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},null,{"$f":"SUMPRODUCT(($AG30496:$AZ30496)*(Misc_calcs!$G$29:$Z$29)*($L30496:$AE30496))*Calcs!$G30496","v":9785.9333542244531},null,{"$f":"SUMPRODUCT(($L30496:$AE30496)*(Misc_calcs!$G$29:$Z$29))*$F30496*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1940.5594357614425},null,{"$f":"Assumptions!$G$86*$F30496","v":1.7654509260000002E-3},null,{"$f":"($F30496*Assumptions!$G$37)","v":52942.853999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30496))*(Misc_calcs!$G$29:$Z$29))","v":29998.599578371312},null,{"$f":"SUMPRODUCT(($AG30496:$AZ30496)*(Misc_calcs!$G$29:$Z$29))*$BF30496*$G30496","v":8170.237522581112},null,{"$f":"SUMPRODUCT($BF30496*(Misc_calcs!$G$29:$Z$29))*$F30496*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1621.7426676331254},null,11726.492789985896,null,9791.9801902142372,null,1934.5125997716586,null,-28064.086978599655,null,false]
[null,83954481,"HT09","HT","22kV",65.284000000000006,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30497, Demand!$B$9:$B$428,0))","v":0},1,null,null,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,3.8467336443358399E-4,4.1241872356127319E-4,4.604070087992206E-4,5.1476796343952777E-4,5.7639788708917813E-4,6.4632352763877769E-4,7.2572147585382382E-4,8.1594048337032448E-4,9.1852714873179352E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.2287499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.234},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.2445000000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.2475000000000005},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.2497499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.2475000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.2647499999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.3000000000000007},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30497,Demand!$B$9:$B$428,0))*$I30497*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},null,{"$f":"SUMPRODUCT(($AG30497:$AZ30497)*(Misc_calcs!$G$29:$Z$29)*($L30497:$AE30497))*Calcs!$G30497","v":2132.2504275321717},null,{"$f":"SUMPRODUCT(($L30497:$AE30497)*(Misc_calcs!$G$29:$Z$29))*$F30497*Assumptions!$G$37*(1+Assumptions!$G$83)","v":92.129531309516736},null,{"$f":"Assumptions!$G$86*$F30497","v":3.8467291320000007E-4},null,{"$f":"($F30497*Assumptions!$G$37)","v":11535.6828},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30497))*(Misc_calcs!$G$29:$Z$29))","v":6536.3746574807838},null,{"$f":"SUMPRODUCT(($AG30497:$AZ30497)*(Misc_calcs!$G$29:$Z$29))*$BF30497*$G30497","v":1780.2075509785238},null,{"$f":"SUMPRODUCT($BF30497*(Misc_calcs!$G$29:$Z$29))*$F30497*Assumptions!$G$37*(1+Assumptions!$G$83)","v":76.993463390137876},null,2224.3799588416882,null,1857.2010143686616,null,367.1789444730266,null,-6169.1957130077571,null,false]
[null,83954863,"HT09","HT","22kV",866.63,50881.247125169524,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30498, Demand!$B$9:$B$428,0))","v":0},1,null,null,5.1064499390214577E-3,5.1064499390214577E-3,5.5446529509789498E-3,6.2876607244535133E-3,7.1443121573564281E-3,8.133019142056358E-3,9.2752803208528273E-3,1.0596209697570176E-2,1.2125157020032057E-2,1.3896436008277724E-2,1.5950179335631469E-2,1.8333342602923648E-2,2.1100883469109211E-2,2.431714671883603E-2,2.8057491482359628E-2,3.2410203220644827E-2,3.7478740619380127E-2,4.3384376401150865E-2,5.0269301502135516E-2,5.8300274347483097E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.2287499999999998},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.234},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.2445000000000004},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.2475000000000005},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.2497499999999988},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.2475000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.2647499999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.3000000000000007},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30498,Demand!$B$9:$B$428,0))*$I30498*Assumptions!$G$45*Assumptions!$G$48","v":6.32775},null,{"$f":"SUMPRODUCT(($AG30498:$AZ30498)*(Misc_calcs!$G$29:$Z$29)*($L30498:$AE30498))*Calcs!$G30498","v":82885.428565087757},null,{"$f":"SUMPRODUCT(($L30498:$AE30498)*(Misc_calcs!$G$29:$Z$29))*$F30498*Assumptions!$G$37*(1+Assumptions!$G$83)","v":47409.338935705113},null,{"$f":"Assumptions!$G$86*$F30498","v":5.1064439490000006E-3},null,{"$f":"($F30498*Assumptions!$G$37)","v":153133.52099999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30498))*(Misc_calcs!$G$29:$Z$29))","v":86768.861733542217},null,{"$f":"SUMPRODUCT(($AG30498:$AZ30498)*(Misc_calcs!$G$29:$Z$29))*$BF30498*$G30498","v":23631.843482392596},null,{"$f":"SUMPRODUCT($BF30498*(Misc_calcs!$G$29:$Z$29))*$F30498*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13567.748398871347},null,130294.76750079286,null,37199.591881263943,null,93095.17561952892,null,6326.3138859867031,null,true]
[null,84971195,"DC08","DC","22kV",27.013999999999999,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30499, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.5917477891686839E-4,1.6481911099005365E-4,1.7991468168762734E-4,1.9658988048432813E-4,2.1501981417658671E-4,2.3539968112305765E-4,2.5794712672956154E-4,2.8290487896148156E-4,3.1054369748098517E-4,3.4116567406197371E-4,3.7510792648269494E-4,4.1274673319422904E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30499,Demand!$B$9:$B$428,0))*$I30499*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30499:$AZ30499)*(Misc_calcs!$G$29:$Z$29)*($L30499:$AE30499))*Calcs!$G30499","v":258.66170803303766},null,{"$f":"SUMPRODUCT(($L30499:$AE30499)*(Misc_calcs!$G$29:$Z$29))*$F30499*Assumptions!$G$37*(1+Assumptions!$G$83)","v":17.135023384155069},null,{"$f":"Assumptions!$G$86*$F30499","v":1.5917459219999999E-4},null,{"$f":"($F30499*Assumptions!$G$37)","v":4773.3737999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30499))*(Misc_calcs!$G$29:$Z$29))","v":2704.6998498435428},null,{"$f":"SUMPRODUCT(($AG30499:$AZ30499)*(Misc_calcs!$G$29:$Z$29))*$BF30499*$G30499","v":197.48282694466505},null,{"$f":"SUMPRODUCT($BF30499*(Misc_calcs!$G$29:$Z$29))*$F30499*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13.183117858359205},null,275.79673141719275,null,210.66594480302425,null,65.1307866141685,null,-2639.5690632293745,null,false]
[null,84971274,"DC08","DC","22kV",38.286000000000001,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30500, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.2559286242730523E-4,2.4631540039703735E-4,2.7000708809029727E-4,2.9629292765213607E-4,3.2547347198345054E-4,3.5788528990835151E-4,3.9390537402095706E-4,4.3395609539853585E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30500,Demand!$B$9:$B$428,0))*$I30500*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30500:$AZ30500)*(Misc_calcs!$G$29:$Z$29)*($L30500:$AE30500))*Calcs!$G30500","v":315.9014114338338},null,{"$f":"SUMPRODUCT(($L30500:$AE30500)*(Misc_calcs!$G$29:$Z$29))*$F30500*Assumptions!$G$37*(1+Assumptions!$G$83)","v":29.777381763288837},null,{"$f":"Assumptions!$G$86*$F30500","v":2.2559259780000003E-4},null,{"$f":"($F30500*Assumptions!$G$37)","v":6765.1361999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30500))*(Misc_calcs!$G$29:$Z$29))","v":3833.2767620903928},null,{"$f":"SUMPRODUCT(($AG30500:$AZ30500)*(Misc_calcs!$G$29:$Z$29))*$BF30500*$G30500","v":279.88552278090793},null,{"$f":"SUMPRODUCT($BF30500*(Misc_calcs!$G$29:$Z$29))*$F30500*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26.480143463623765},null,345.67879319712262,null,306.36566624453172,null,39.313126952590892,null,-3793.9636351378022,null,false]
[null,84971304,"DC08","DC","22kV",232.16,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30501, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.3679579726564065E-3,1.4936160308252674E-3,1.6372785240308051E-3,1.7966715270260644E-3,1.9736175431143994E-3,2.1701574702273126E-3,2.3885773293816377E-3,2.6314383092442169E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30501,Demand!$B$9:$B$428,0))*$I30501*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30501:$AZ30501)*(Misc_calcs!$G$29:$Z$29)*($L30501:$AE30501))*Calcs!$G30501","v":1915.5741440338204},null,{"$f":"SUMPRODUCT(($L30501:$AE30501)*(Misc_calcs!$G$29:$Z$29))*$F30501*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1094.9172779386406},null,{"$f":"Assumptions!$G$86*$F30501","v":1.3679563680000001E-3},null,{"$f":"($F30501*Assumptions!$G$37)","v":41022.671999999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30501))*(Misc_calcs!$G$29:$Z$29))","v":23244.359115261606},null,{"$f":"SUMPRODUCT(($AG30501:$AZ30501)*(Misc_calcs!$G$29:$Z$29))*$BF30501*$G30501","v":1697.1797254561873},null,{"$f":"SUMPRODUCT($BF30501*(Misc_calcs!$G$29:$Z$29))*$F30501*Assumptions!$G$37*(1+Assumptions!$G$83)","v":973.67749895192117},null,3010.491421972461,null,2670.8572244081083,null,339.63419756435269,null,-22904.724917697255,null,false]
[null,85362371,"DC08","DC","22kV",12.966000000000001,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30502, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,7.639965141912029E-5,8.3417580356996961E-5,9.1441046444621905E-5,1.003430522890246E-4,1.1022538363206968E-4,1.2120202342766772E-4,1.3340064461045105E-4,1.469642880671111E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30502,Demand!$B$9:$B$428,0))*$I30502*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30502:$AZ30502)*(Misc_calcs!$G$29:$Z$29)*($L30502:$AE30502))*Calcs!$G30502","v":106.98369379541056},null,{"$f":"SUMPRODUCT(($L30502:$AE30502)*(Misc_calcs!$G$29:$Z$29))*$F30502*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.4152189643428117},null,{"$f":"Assumptions!$G$86*$F30502","v":7.6399561800000006E-5},null,{"$f":"($F30502*Assumptions!$G$37)","v":2291.0922},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30502))*(Misc_calcs!$G$29:$Z$29))","v":1298.1838399745086},null,{"$f":"SUMPRODUCT(($AG30502:$AZ30502)*(Misc_calcs!$G$29:$Z$29))*$BF30502*$G30502","v":94.786493453932309},null,{"$f":"SUMPRODUCT($BF30502*(Misc_calcs!$G$29:$Z$29))*$F30502*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3.0370530510167271},null,110.39891275975337,null,97.823546504949036,null,12.575366254804337,null,-1285.6084737197043,null,false]
[null,92437783,"DC08","DC","22kV",35.527999999999999,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30503, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.0934187996440732E-4,2.2857163311147525E-4,2.5055664800898705E-4,2.7494894043841324E-4,3.0202741243869904E-4,3.3210438750101636E-4,3.6552970088848567E-4,4.0269529742775897E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30503,Demand!$B$9:$B$428,0))*$I30503*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30503:$AZ30503)*(Misc_calcs!$G$29:$Z$29)*($L30503:$AE30503))*Calcs!$G30503","v":293.14489226926935},null,{"$f":"SUMPRODUCT(($L30503:$AE30503)*(Misc_calcs!$G$29:$Z$29))*$F30503*Assumptions!$G$37*(1+Assumptions!$G$83)","v":25.641772292685051},null,{"$f":"Assumptions!$G$86*$F30503","v":2.0934163439999999E-4},null,{"$f":"($F30503*Assumptions!$G$37)","v":6277.797599999999},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30503))*(Misc_calcs!$G$29:$Z$29))","v":3557.1398632280061},null,{"$f":"SUMPRODUCT(($AG30503:$AZ30503)*(Misc_calcs!$G$29:$Z$29))*$BF30503*$G30503","v":259.72347211409118},null,{"$f":"SUMPRODUCT($BF30503*(Misc_calcs!$G$29:$Z$29))*$F30503*Assumptions!$G$37*(1+Assumptions!$G$83)","v":22.80246847655955},null,318.78666456195441,null,282.52594059065075,null,36.260723971303662,null,-3520.8791392567023,null,false]
[null,93705862,"DC08","DC","22kV",151.57,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30504, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,8.9309695862996004E-4,9.2476614543430928E-4,1.0094642890128703E-3,1.1030254010886806E-3,1.2064319698950638E-3,1.3207792132902143E-3,1.4472882948989281E-3,1.5873211114308047E-3,1.7423968396828653E-3,1.914210454489278E-3,2.1046534543933547E-3,2.3158370604223475E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30504,Demand!$B$9:$B$428,0))*$I30504*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30504:$AZ30504)*(Misc_calcs!$G$29:$Z$29)*($L30504:$AE30504))*Calcs!$G30504","v":1451.2976636768908},null,{"$f":"SUMPRODUCT(($L30504:$AE30504)*(Misc_calcs!$G$29:$Z$29))*$F30504*Assumptions!$G$37*(1+Assumptions!$G$83)","v":539.4279081620374},null,{"$f":"Assumptions!$G$86*$F30504","v":8.9309591100000005E-4},null,{"$f":"($F30504*Assumptions!$G$37)","v":26782.418999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30504))*(Misc_calcs!$G$29:$Z$29))","v":15175.514779032566},null,{"$f":"SUMPRODUCT(($AG30504:$AZ30504)*(Misc_calcs!$G$29:$Z$29))*$BF30504*$G30504","v":1108.0355400904305},null,{"$f":"SUMPRODUCT($BF30504*(Misc_calcs!$G$29:$Z$29))*$F30504*Assumptions!$G$37*(1+Assumptions!$G$83)","v":415.01791564312879},null,1990.7255718389283,null,1523.0534557335593,null,467.67211610536901,null,-14707.842662927198,null,false]
[null,93706703,"DC08","DC","22kV",122.46,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30505, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,7.2157190442584222E-4,7.2157190442584222E-4,7.2157190442584222E-4,7.2157190442584222E-4,7.2157190442584222E-4,7.2157190442584222E-4,7.2157190442584222E-4,7.3110987663956072E-4,7.9608748750547383E-4,8.6767269673831266E-4,9.4657765463160726E-4,1.0335939789513078E-3,1.1296018173559492E-3,1.2355799579277871E-3,1.3526171101617701E-3,1.4819244931287426E-3,1.6248498835933279E-3,1.7828932948259621E-3,1.9577244769265847E-3,2.151202451925207E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30505,Demand!$B$9:$B$428,0))*$I30505*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30505:$AZ30505)*(Misc_calcs!$G$29:$Z$29)*($L30505:$AE30505))*Calcs!$G30505","v":1288.1803305432754},null,{"$f":"SUMPRODUCT(($L30505:$AE30505)*(Misc_calcs!$G$29:$Z$29))*$F30505*Assumptions!$G$37*(1+Assumptions!$G$83)","v":385.98122246097017},null,{"$f":"Assumptions!$G$86*$F30505","v":7.2157105800000005E-4},null,{"$f":"($F30505*Assumptions!$G$37)","v":21638.681999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30505))*(Misc_calcs!$G$29:$Z$29))","v":12260.958895825877},null,{"$f":"SUMPRODUCT(($AG30505:$AZ30505)*(Misc_calcs!$G$29:$Z$29))*$BF30505*$G30505","v":895.23013947004085},null,{"$f":"SUMPRODUCT($BF30505*(Misc_calcs!$G$29:$Z$29))*$F30505*Assumptions!$G$37*(1+Assumptions!$G$83)","v":270.91238140029378},null,1674.1615530042457,null,1166.1425208703347,null,508.01903213391097,null,-11752.939863691967,null,false]
[null,106703753,"DC08","DC","22kV",171.34,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30506, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.0095878662773465E-3,1.1023267174431483E-3,1.2083533007729076E-3,1.3259894014500599E-3,1.4565800733856874E-3,1.6016315512954334E-3,1.7628309769824684E-3,1.9420685729923508E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30506,Demand!$B$9:$B$428,0))*$I30506*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30506:$AZ30506)*(Misc_calcs!$G$29:$Z$29)*($L30506:$AE30506))*Calcs!$G30506","v":1413.7425647775451},null,{"$f":"SUMPRODUCT(($L30506:$AE30506)*(Misc_calcs!$G$29:$Z$29))*$F30506*Assumptions!$G$37*(1+Assumptions!$G$83)","v":596.38133657717981},null,{"$f":"Assumptions!$G$86*$F30506","v":1.0095866820000001E-3},null,{"$f":"($F30506*Assumptions!$G$37)","v":30275.777999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30506))*(Misc_calcs!$G$29:$Z$29))","v":17154.929750210726},null,{"$f":"SUMPRODUCT(($AG30506:$AZ30506)*(Misc_calcs!$G$29:$Z$29))*$BF30506*$G30506","v":1252.5619148848343},null,{"$f":"SUMPRODUCT($BF30506*(Misc_calcs!$G$29:$Z$29))*$F30506*Assumptions!$G$37*(1+Assumptions!$G$83)","v":530.34425515076555},null,2010.1239013547249,null,1782.9061700355999,null,227.21773131912505,null,-16927.712018891601,null,false]
[null,107829499,"DC08","DC","22kV",46.798000000000002,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30507, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.7574817886102043E-4,2.8552619960437288E-4,3.1167717752341692E-4,3.4056464155273521E-4,3.7249193987694924E-4,4.0779722651946589E-4,4.4685754189272302E-4,4.9009337845707453E-4,5.3797378969109135E-4,5.9102210760169705E-4,6.4982234187966085E-4,7.1502634263802213E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30507,Demand!$B$9:$B$428,0))*$I30507*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30507:$AZ30507)*(Misc_calcs!$G$29:$Z$29)*($L30507:$AE30507))*Calcs!$G30507","v":448.09545467276581},null,{"$f":"SUMPRODUCT(($L30507:$AE30507)*(Misc_calcs!$G$29:$Z$29))*$F30507*Assumptions!$G$37*(1+Assumptions!$G$83)","v":51.423483918010312},null,{"$f":"Assumptions!$G$86*$F30507","v":2.7574785540000003E-4},null,{"$f":"($F30507*Assumptions!$G$37)","v":8269.2065999999995},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30507))*(Misc_calcs!$G$29:$Z$29))","v":4685.5165311682131},null,{"$f":"SUMPRODUCT(($AG30507:$AZ30507)*(Misc_calcs!$G$29:$Z$29))*$BF30507*$G30507","v":342.111547173926},null,{"$f":"SUMPRODUCT($BF30507*(Misc_calcs!$G$29:$Z$29))*$F30507*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39.563520514681677},null,499.51893859077614,null,381.67506768860767,null,117.84387090216848,null,-4567.6726602660447,null,false]
[null,107829527,"DC08","DC","22kV",376.2,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30508, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.2166858602400935E-3,2.4203064731067609E-3,2.6531020879582571E-3,2.9113879585940961E-3,3.1981173316662512E-3,3.5165973479476006E-3,3.8705323540376125E-3,4.2640725876019739E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30508,Demand!$B$9:$B$428,0))*$I30508*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30508:$AZ30508)*(Misc_calcs!$G$29:$Z$29)*($L30508:$AE30508))*Calcs!$G30508","v":3104.06182367989},null,{"$f":"SUMPRODUCT(($L30508:$AE30508)*(Misc_calcs!$G$29:$Z$29))*$F30508*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2875.0413898503321},null,{"$f":"Assumptions!$G$86*$F30508","v":2.2166832599999999E-3},null,{"$f":"($F30508*Assumptions!$G$37)","v":66474.539999999994},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30508))*(Misc_calcs!$G$29:$Z$29))","v":37665.954079778661},null,{"$f":"SUMPRODUCT(($AG30508:$AZ30508)*(Misc_calcs!$G$29:$Z$29))*$BF30508*$G30508","v":2750.1680423699931},null,{"$f":"SUMPRODUCT($BF30508*(Misc_calcs!$G$29:$Z$29))*$F30508*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2556.6891364825115},null,5979.1032135302221,null,5306.8571788525041,null,672.24603467771794,null,-36993.708045100946,null,false]
[null,107829549,"DC08","DC","22kV",35.744,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30509, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.1061461825736815E-4,2.1061461825736815E-4,2.1061461825736815E-4,2.1061461825736815E-4,2.1061461825736815E-4,2.1061461825736815E-4,2.1061461825736815E-4,2.1339859081009681E-4,2.3236445495178551E-4,2.5325896514955286E-4,2.7628998601300159E-4,3.0168857736106113E-4,3.2971163938895183E-4,3.606448637609899E-4,3.9480602634021157E-4,4.3254866146001777E-4,4.7426616233186273E-4,5.2039635742494837E-4,5.7142661851432167E-4,6.2789956264588107E-4,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30509,Demand!$B$9:$B$428,0))*$I30509*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30509:$AZ30509)*(Misc_calcs!$G$29:$Z$29)*($L30509:$AE30509))*Calcs!$G30509","v":375.99802168004936},null,{"$f":"SUMPRODUCT(($L30509:$AE30509)*(Misc_calcs!$G$29:$Z$29))*$F30509*Assumptions!$G$37*(1+Assumptions!$G$83)","v":32.883949299207018},null,{"$f":"Assumptions!$G$86*$F30509","v":2.1061437120000002E-4},null,{"$f":"($F30509*Assumptions!$G$37)","v":6315.9647999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30509))*(Misc_calcs!$G$29:$Z$29))","v":3578.7662483455833},null,{"$f":"SUMPRODUCT(($AG30509:$AZ30509)*(Misc_calcs!$G$29:$Z$29))*$BF30509*$G30509","v":261.30251596616972},null,{"$f":"SUMPRODUCT($BF30509*(Misc_calcs!$G$29:$Z$29))*$F30509*Assumptions!$G$37*(1+Assumptions!$G$83)","v":23.08057619408034},null,408.88197097925638,null,284.38309216025004,null,124.49887881900634,null,-3454.2673695265771,null,false]
[null,107829564,"DC08","DC","22kV",92.694000000000003,35899.036358842663,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30510, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.4618149688754713E-4,5.963527065873421E-4,6.5371250648910855E-4,7.1735299158405422E-4,7.8800182865888216E-4,8.6647388243129967E-4,9.5368188736087841E-4,1.0506484434746875E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.2143749999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.225625},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.2608749999999995},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.2923749999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.3186249999999999},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.3482499999999997},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.3879999999999995},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.436375},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30510,Demand!$B$9:$B$428,0))*$I30510*Assumptions!$G$45*Assumptions!$G$48","v":2.4701249999999999},null,{"$f":"SUMPRODUCT(($AG30510:$AZ30510)*(Misc_calcs!$G$29:$Z$29)*($L30510:$AE30510))*Calcs!$G30510","v":764.82697151564003},null,{"$f":"SUMPRODUCT(($L30510:$AE30510)*(Misc_calcs!$G$29:$Z$29))*$F30510*Assumptions!$G$37*(1+Assumptions!$G$83)","v":174.54594584903279},null,{"$f":"Assumptions!$G$86*$F30510","v":5.4618085620000006E-4},null,{"$f":"($F30510*Assumptions!$G$37)","v":16379.0298},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30510))*(Misc_calcs!$G$29:$Z$29))","v":9280.7228800398843},null,{"$f":"SUMPRODUCT(($AG30510:$AZ30510)*(Misc_calcs!$G$29:$Z$29))*$BF30510*$G30510","v":677.62912418778353},null,{"$f":"SUMPRODUCT($BF30510*(Misc_calcs!$G$29:$Z$29))*$F30510*Assumptions!$G$37*(1+Assumptions!$G$83)","v":155.21853881641621},null,939.37291736467284,null,832.84766300419972,null,106.52525436047313,null,-9174.1976256794114,null,false]
[null,123735954,"CRM35","CRM","22kV",590.05999999999995,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30511, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.19268301335743E-2,1.294400290019768E-2,1.4054292156951524E-2,1.5266524637946961E-2,1.6590381650429677E-2,1.803648292700611E-2,1.9616478777632351E-2,2.1343151367613136E-2,2.3230526030424796E-2,2.5293993615013541E-2,2.7550444967160227E-2,3.0018418754456381E-2,3.2718263965411165E-2,3.567231854630918E-2,3.8905105785883118E-2,4.2443550218992376E-2,4.6317214997783393E-2,5.0558562873871282E-2,5.5203243149711735E-2,6.0290407193491158E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30511,Demand!$B$9:$B$428,0))*$I30511*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30511:$AZ30511)*(Misc_calcs!$G$29:$Z$29)*($L30511:$AE30511))*Calcs!$G30511","v":77954.144360290054},null,{"$f":"SUMPRODUCT(($L30511:$AE30511)*(Misc_calcs!$G$29:$Z$29))*$F30511*Assumptions!$G$37*(1+Assumptions!$G$83)","v":49166.651002039951},null,{"$f":"Assumptions!$G$86*$F30511","v":3.4768105379999999E-3},null,{"$f":"($F30511*Assumptions!$G$37)","v":104263.60199999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30511))*(Misc_calcs!$G$29:$Z$29))","v":59078.077789245617},null,{"$f":"SUMPRODUCT(($AG30511:$AZ30511)*(Misc_calcs!$G$29:$Z$29))*$BF30511*$G30511","v":9907.0564125727469},null,{"$f":"SUMPRODUCT($BF30511*(Misc_calcs!$G$29:$Z$29))*$F30511*Assumptions!$G$37*(1+Assumptions!$G$83)","v":6289.7400033838667},null,127120.79536233001,null,16196.796415956615,null,110923.99894637339,null,51845.921157127777,null,true]
[null,123735989,"CRM35","CRM","22kV",335.92,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30512, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.789920988493168E-3,7.3689954483178062E-3,8.0010809432314624E-3,8.691202515641025E-3,9.4448717147617815E-3,1.026813433352522E-2,1.116762287052547E-2,1.2150614187385358E-2,1.322509287892807E-2,1.4399820925253954E-2,1.5684414251717561E-2,1.7089426885396379E-2,1.8626443465513537E-2,2.0308180941050365E-2,2.2148600372155131E-2,2.4163029843683556E-2,2.6368299600134554E-2,2.8782890622294069E-2,3.1427097988087932E-2,3.4323210494589619E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30512,Demand!$B$9:$B$428,0))*$I30512*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30512:$AZ30512)*(Misc_calcs!$G$29:$Z$29)*($L30512:$AE30512))*Calcs!$G30512","v":44379.141398347005},null,{"$f":"SUMPRODUCT(($L30512:$AE30512)*(Misc_calcs!$G$29:$Z$29))*$F30512*Assumptions!$G$37*(1+Assumptions!$G$83)","v":15934.924151219098},null,{"$f":"Assumptions!$G$86*$F30512","v":1.979341416E-3},null,{"$f":"($F30512*Assumptions!$G$37)","v":59357.063999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30512))*(Misc_calcs!$G$29:$Z$29))","v":33633.033743963984},null,{"$f":"SUMPRODUCT(($AG30512:$AZ30512)*(Misc_calcs!$G$29:$Z$29))*$BF30512*$G30512","v":5640.0677729577283},null,{"$f":"SUMPRODUCT($BF30512*(Misc_calcs!$G$29:$Z$29))*$F30512*Assumptions!$G$37*(1+Assumptions!$G$83)","v":2038.5063420457898},null,60314.065549566105,null,7678.5741150035183,null,52635.491434562588,null,19002.457690598603,null,true]
[null,127932201,"CRM13","CRM","22kV",431.98999999999995,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30513, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.7317753269205867E-3,9.4764597038545159E-3,1.0289315779550365E-2,1.1176805711871178E-2,1.2146017301916948E-2,1.32047253832447E-2,1.4361459287444325E-2,1.5625576990975828E-2,1.7007346608621507E-2,1.8518035965409782E-2,2.0170011052034618E-2,2.1976844249292631E-2,2.3953433295627512E-2,2.6116132069315158E-2,2.8482894364036958E-2,3.1073431954551263E-2,3.3909388378965608E-2,3.7014530006920746E-2,4.0414956120130102E-2,4.4139329904613507E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":2.9666249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":2.9947499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.0356249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.0656249999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.082875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.1065000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.1904999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30513,Demand!$B$9:$B$428,0))*$I30513*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},null,{"$f":"SUMPRODUCT(($AG30513:$AZ30513)*(Misc_calcs!$G$29:$Z$29)*($L30513:$AE30513))*Calcs!$G30513","v":43040.638863974229},null,{"$f":"SUMPRODUCT(($L30513:$AE30513)*(Misc_calcs!$G$29:$Z$29))*$F30513*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26352.733160813237},null,{"$f":"Assumptions!$G$86*$F30513","v":2.5454146769999996E-3},null,{"$f":"($F30513*Assumptions!$G$37)","v":76332.632999999987},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30513))*(Misc_calcs!$G$29:$Z$29))","v":43251.769013619312},null,{"$f":"SUMPRODUCT(($AG30513:$AZ30513)*(Misc_calcs!$G$29:$Z$29))*$BF30513*$G30513","v":5448.8186931325381},null,{"$f":"SUMPRODUCT($BF30513*(Misc_calcs!$G$29:$Z$29))*$F30513*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3371.2249376755472},null,69393.372024787473,null,8820.0436308080862,null,60573.328393979391,null,17321.559380360079,null,true]
[null,128906081,"CRM34","CRM","22kV",840.49999999999989,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30514, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.6988951508777411E-2,1.8437844350771358E-2,2.001937524644571E-2,2.1746117273149203E-2,2.363186078904881E-2,2.5691732874874813E-2,2.7942328598108648E-2,3.040185527654618E-2,3.3090291035779477E-2,3.602955908453187E-2,3.9243719274138514E-2,4.2759178665085898E-2,4.6604922995844629E-2,5.0812771138821239E-2,5.5417654836855165E-2,6.0457926243200844E-2,6.597569604046527E-2,7.2017205191825931E-2,7.8633233683579135E-2,8.5879549954461093E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1357499999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1320000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1346249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1357499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1320000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1357499999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1481249999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1631249999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30514,Demand!$B$9:$B$428,0))*$I30514*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},null,{"$f":"SUMPRODUCT(($AG30514:$AZ30514)*(Misc_calcs!$G$29:$Z$29)*($L30514:$AE30514))*Calcs!$G30514","v":83433.779258149298},null,{"$f":"SUMPRODUCT(($L30514:$AE30514)*(Misc_calcs!$G$29:$Z$29))*$F30514*Assumptions!$G$37*(1+Assumptions!$G$83)","v":99759.37346385773},null,{"$f":"Assumptions!$G$86*$F30514","v":4.95247815E-3},null,{"$f":"($F30514*Assumptions!$G$37)","v":148516.34999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30514))*(Misc_calcs!$G$29:$Z$29))","v":84152.669867235425},null,{"$f":"SUMPRODUCT(($AG30514:$AZ30514)*(Misc_calcs!$G$29:$Z$29))*$BF30514*$G30514","v":10648.33093679169},null,{"$f":"SUMPRODUCT($BF30514*(Misc_calcs!$G$29:$Z$29))*$F30514*Assumptions!$G$37*(1+Assumptions!$G$83)","v":12761.912987770975},null,183193.15272200701,null,23410.243924562667,null,159782.90879744434,null,75630.238930208914,null,true]
[null,128906134,"CRM34","CRM","22kV",304.92,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30515, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,6.1633207543800219E-3,6.6889559779145791E-3,7.2627101726903346E-3,7.8891446507182109E-3,8.5732623340830025E-3,9.3205510865042585E-3,1.0137031333890887E-2,1.1029308400861942E-2,1.2004630032873147E-2,1.3070949620529994E-2,1.4236995694313285E-2,1.5512348314762635E-2,1.6907523045678698E-2,1.8434063266685754E-2,2.0104641657172968E-2,2.1933171766896853E-2,2.3934930680141193E-2,2.6126693881132142E-2,2.8526883539318211E-2,3.1155731555162738E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1357499999999994},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1320000000000001},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1346249999999993},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1357499999999994},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1320000000000001},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1357499999999994},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1481249999999998},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1631249999999995},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30515,Demand!$B$9:$B$428,0))*$I30515*Assumptions!$G$45*Assumptions!$G$48","v":3.1743749999999999},null,{"$f":"SUMPRODUCT(($AG30515:$AZ30515)*(Misc_calcs!$G$29:$Z$29)*($L30515:$AE30515))*Calcs!$G30515","v":30268.444939196772},null,{"$f":"SUMPRODUCT(($L30515:$AE30515)*(Misc_calcs!$G$29:$Z$29))*$F30515*Assumptions!$G$37*(1+Assumptions!$G$83)","v":13129.557804089334},null,{"$f":"Assumptions!$G$86*$F30515","v":1.7966801160000001E-3},null,{"$f":"($F30515*Assumptions!$G$37)","v":53879.364000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30515))*(Misc_calcs!$G$29:$Z$29))","v":30529.246990978492},null,{"$f":"SUMPRODUCT(($AG30515:$AZ30515)*(Misc_calcs!$G$29:$Z$29))*$BF30515*$G30515","v":3863.0446986871175},null,{"$f":"SUMPRODUCT($BF30515*(Misc_calcs!$G$29:$Z$29))*$F30515*Assumptions!$G$37*(1+Assumptions!$G$83)","v":1679.6243645656314},null,43398.00274328611,null,5542.6690632527489,null,37855.333680033364,null,7326.0866890548714,null,true]
[null,130222409,"CRM13","CRM","22kV",194.53,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30516, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,3.9320175336138843E-3,4.267357360565798E-3,4.6333956772053354E-3,5.0330424665624212E-3,5.4694894459175088E-3,5.946237711064126E-3,6.4671281168234094E-3,7.0363746662064587E-3,7.658601207840789E-3,8.338881771224254E-3,9.0827849023178645E-3,9.8964223982381441E-3,1.0786502879692631E-2,1.1760390683682211E-2,1.282617060727357E-2,1.3992719086365096E-2,1.5269782451816431E-2,1.6668062969620343E-2,1.8199313442554016E-2,1.9876441228603593E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":2.9666249999999996},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":2.9947499999999998},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.0356249999999996},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.0656249999999998},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.082875},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.1065000000000005},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.141},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.1904999999999997},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30516,Demand!$B$9:$B$428,0))*$I30516*Assumptions!$G$45*Assumptions!$G$48","v":3.2144999999999997},null,{"$f":"SUMPRODUCT(($AG30516:$AZ30516)*(Misc_calcs!$G$29:$Z$29)*($L30516:$AE30516))*Calcs!$G30516","v":19381.688183080409},null,{"$f":"SUMPRODUCT(($L30516:$AE30516)*(Misc_calcs!$G$29:$Z$29))*$F30516*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5343.8154460378828},null,{"$f":"Assumptions!$G$86*$F30516","v":1.1462291190000001E-3},null,{"$f":"($F30516*Assumptions!$G$37)","v":34373.451000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30516))*(Misc_calcs!$G$29:$Z$29))","v":19476.762485750518},null,{"$f":"SUMPRODUCT(($AG30516:$AZ30516)*(Misc_calcs!$G$29:$Z$29))*$BF30516*$G30516","v":2453.6649005186996},null,{"$f":"SUMPRODUCT($BF30516*(Misc_calcs!$G$29:$Z$29))*$F30516*Assumptions!$G$37*(1+Assumptions!$G$83)","v":683.61804386982783},null,24725.503629118291,null,3137.2829443885275,null,21588.220684729764,null,2111.4581989792459,null,true]
[null,128865296,"CRM35","CRM","22kV",531.62,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30517, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0745587627717129E-2,1.1662018814702049E-2,1.2662344162421735E-2,1.3754516198395692E-2,1.4947257385692005E-2,1.6250135670364006E-2,1.7673647506634766E-2,1.9229309104244474E-2,2.0929756716765127E-2,2.2788856871527464E-2,2.4821827531847133E-2,2.7045371281300377E-2,2.9477821728793485E-2,3.213930445308763E-2,3.5051913937381253E-2,3.8239908089720928E-2,4.1729922104737832E-2,4.5551203597951812E-2,4.9735871137256804E-2,5.4319198508971572E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30517,Demand!$B$9:$B$428,0))*$I30517*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30517:$AZ30517)*(Misc_calcs!$G$29:$Z$29)*($L30517:$AE30517))*Calcs!$G30517","v":70233.505448288983},null,{"$f":"SUMPRODUCT(($L30517:$AE30517)*(Misc_calcs!$G$29:$Z$29))*$F30517*Assumptions!$G$37*(1+Assumptions!$G$83)","v":39909.923890391976},null,{"$f":"Assumptions!$G$86*$F30517","v":3.1324645260000002E-3},null,{"$f":"($F30517*Assumptions!$G$37)","v":93937.254000000001},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30517))*(Misc_calcs!$G$29:$Z$29))","v":53226.939149101359},null,{"$f":"SUMPRODUCT(($AG30517:$AZ30517)*(Misc_calcs!$G$29:$Z$29))*$BF30517*$G30517","v":8925.8538624070843},null,{"$f":"SUMPRODUCT($BF30517*(Misc_calcs!$G$29:$Z$29))*$F30517*Assumptions!$G$37*(1+Assumptions!$G$83)","v":5105.5550807190193},null,110143.42933868096,null,14031.408943126104,null,96112.02039555485,null,42885.08124645349,null,true]
[null,128865298,"CRM35","CRM","22kV",65.853999999999999,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30518, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.3311010263641018E-3,1.4446232027075516E-3,1.5685377007488826E-3,1.7038296334395808E-3,1.8515794888780729E-3,2.0129724886876928E-3,2.1893088726946423E-3,2.3820152021197761E-3,2.5926567827129349E-3,2.8229513193965047E-3,3.0747839251387479E-3,3.3502236190488602E-3,3.6515414621872124E-3,3.981230494438946E-3,4.3420276521430818E-3,4.7369378641519914E-3,5.1692605437820343E-3,5.6426187158863826E-3,6.1609910422348851E-3,6.728747034742512E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30518,Demand!$B$9:$B$428,0))*$I30518*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30518:$AZ30518)*(Misc_calcs!$G$29:$Z$29)*($L30518:$AE30518))*Calcs!$G30518","v":8700.1190094270769},null,{"$f":"SUMPRODUCT(($L30518:$AE30518)*(Misc_calcs!$G$29:$Z$29))*$F30518*Assumptions!$G$37*(1+Assumptions!$G$83)","v":612.41045457697726},null,{"$f":"Assumptions!$G$86*$F30518","v":3.8803152420000003E-4},null,{"$f":"($F30518*Assumptions!$G$37)","v":11636.4018},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30518))*(Misc_calcs!$G$29:$Z$29))","v":6593.4442848743865},null,{"$f":"SUMPRODUCT(($AG30518:$AZ30518)*(Misc_calcs!$G$29:$Z$29))*$BF30518*$G30518","v":1105.6829695176182},null,{"$f":"SUMPRODUCT($BF30518*(Misc_calcs!$G$29:$Z$29))*$F30518*Assumptions!$G$37*(1+Assumptions!$G$83)","v":78.343805326164969},null,9312.5294640040538,null,1184.0267748437832,null,8128.5026891602702,null,1535.0584042858836,null,true]
[null,128865300,"CRM35","CRM","22kV",431.45,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30519, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,8.7208603551005518E-3,9.4646138550152342E-3,1.0276453837095778E-2,1.1162834381320909E-2,1.2130834428834159E-2,1.3188219094425625E-2,1.4343507047773917E-2,1.560604456759768E-2,1.6986086933238616E-2,1.8494887884617818E-2,2.0144797954583057E-2,2.1949372558062237E-2,2.3923490810894905E-2,2.6083486148535902E-2,2.8447289921905011E-2,3.103458926547175E-2,3.3867000662294755E-2,3.6968260773365021E-2,4.0364436255538635E-2,4.4084154465023492E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30519,Demand!$B$9:$B$428,0))*$I30519*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30519:$AZ30519)*(Misc_calcs!$G$29:$Z$29)*($L30519:$AE30519))*Calcs!$G30519","v":56999.823042143405},null,{"$f":"SUMPRODUCT(($L30519:$AE30519)*(Misc_calcs!$G$29:$Z$29))*$F30519*Assumptions!$G$37*(1+Assumptions!$G$83)","v":26286.890980885404},null,{"$f":"Assumptions!$G$86*$F30519","v":2.5422328349999999E-3},null,{"$f":"($F30519*Assumptions!$G$37)","v":76237.214999999997},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30519))*(Misc_calcs!$G$29:$Z$29))","v":43197.703050825381},null,{"$f":"SUMPRODUCT(($AG30519:$AZ30519)*(Misc_calcs!$G$29:$Z$29))*$BF30519*$G30519","v":7244.0082181549533},null,{"$f":"SUMPRODUCT($BF30519*(Misc_calcs!$G$29:$Z$29))*$F30519*Assumptions!$G$37*(1+Assumptions!$G$83)","v":3362.8019480156486},null,83286.714023028806,null,10606.810166170602,null,72679.903856858204,null,29482.200806032823,null,true]
[null,128865302,"CRM35","CRM","22kV",523.4,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30520, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.0579437501123255E-2,1.1481698671259644E-2,1.246655681616857E-2,1.3541841500019386E-2,1.4716140317653954E-2,1.5998873273895868E-2,1.7400374524985208E-2,1.8931982215043747E-2,2.0606137213714432E-2,2.2436491641694208E-2,2.4438028159528967E-2,2.6627191092571043E-2,2.9022030572308247E-2,3.1642360992336749E-2,3.4509935207150497E-2,3.7648636044843933E-2,4.1084686862081526E-2,4.4846883042714683E-2,4.8966846531808834E-2,5.3479305706323546E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30520,Demand!$B$9:$B$428,0))*$I30520*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30520:$AZ30520)*(Misc_calcs!$G$29:$Z$29)*($L30520:$AE30520))*Calcs!$G30520","v":69147.542890851459},null,{"$f":"SUMPRODUCT(($L30520:$AE30520)*(Misc_calcs!$G$29:$Z$29))*$F30520*Assumptions!$G$37*(1+Assumptions!$G$83)","v":38685.277272285333},null,{"$f":"Assumptions!$G$86*$F30520","v":3.08402982E-3},null,{"$f":"($F30520*Assumptions!$G$37)","v":92484.779999999984},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30520))*(Misc_calcs!$G$29:$Z$29))","v":52403.935048793595},null,{"$f":"SUMPRODUCT(($AG30520:$AZ30520)*(Misc_calcs!$G$29:$Z$29))*$BF30520*$G30520","v":8787.8407727020567},null,{"$f":"SUMPRODUCT($BF30520*(Misc_calcs!$G$29:$Z$29))*$F30520*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4948.889766589843},null,107832.82016313678,null,13736.730539291901,null,94096.089623844891,null,41692.154575051296,null,true]
[null,128865304,"CRM35","CRM","22kV",1013.6000000000001,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30521, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,2.0487806364422111E-2,2.2235097006474542E-2,2.4142342355499551E-2,2.6224704899540791E-2,2.8498815105032573E-2,3.0982915457433806E-2,3.3697018759123058E-2,3.6663082103875325E-2,3.9905198089073265E-2,4.3449804982845341E-2,4.7325917734999168E-2,5.1565381909495625E-2,5.6203152824019179E-2,6.1277602410837857E-2,6.6830856564707192E-2,7.2909166020355021E-2,7.9563314106621777E-2,8.6849065059410785E-2,9.4827656944290101E-2,0.10356634364526089,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30521,Demand!$B$9:$B$428,0))*$I30521*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30521:$AZ30521)*(Misc_calcs!$G$29:$Z$29)*($L30521:$AE30521))*Calcs!$G30521","v":133908.95963730806},null,{"$f":"SUMPRODUCT(($L30521:$AE30521)*(Misc_calcs!$G$29:$Z$29))*$F30521*Assumptions!$G$37*(1+Assumptions!$G$83)","v":145081.31425947286},null,{"$f":"Assumptions!$G$86*$F30521","v":5.9724352800000014E-3},null,{"$f":"($F30521*Assumptions!$G$37)","v":179103.12000000002},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30521))*(Misc_calcs!$G$29:$Z$29))","v":101483.81460729308},null,{"$f":"SUMPRODUCT(($AG30521:$AZ30521)*(Misc_calcs!$G$29:$Z$29))*$BF30521*$G30521","v":17018.256414235399},null,{"$f":"SUMPRODUCT($BF30521*(Misc_calcs!$G$29:$Z$29))*$F30521*Assumptions!$G$37*(1+Assumptions!$G$83)","v":18559.810917433675},null,278990.27389678091,null,35578.067331669074,null,243412.20656511185,null,141928.39195781876,null,true]
[null,128865306,"CRM35","CRM","22kV",62.527000000000001,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30522, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.2638526722062167E-3,1.3716396118033086E-3,1.4892938441814526E-3,1.6177507135493163E-3,1.7580361208290958E-3,1.911275409241282E-3,2.0787031293919567E-3,2.2616737714177314E-3,2.4616735604927826E-3,2.6803334216282267E-3,2.9194432302844242E-3,3.1809674769682642E-3,3.4670624868068734E-3,3.7800953491934279E-3,4.1226647281190285E-3,4.4976237408787863E-3,4.9081051116266171E-3,5.3575488269236166E-3,5.8497325431685343E-3,6.3888050208240205E-3,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30522,Demand!$B$9:$B$428,0))*$I30522*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30522:$AZ30522)*(Misc_calcs!$G$29:$Z$29)*($L30522:$AE30522))*Calcs!$G30522","v":8260.5816093547364},null,{"$f":"SUMPRODUCT(($L30522:$AE30522)*(Misc_calcs!$G$29:$Z$29))*$F30522*Assumptions!$G$37*(1+Assumptions!$G$83)","v":552.09455180847647},null,{"$f":"Assumptions!$G$86*$F30522","v":3.6842784210000003E-4},null,{"$f":"($F30522*Assumptions!$G$37)","v":11048.5209},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30522))*(Misc_calcs!$G$29:$Z$29))","v":6260.337880771719},null,{"$f":"SUMPRODUCT(($AG30522:$AZ30522)*(Misc_calcs!$G$29:$Z$29))*$BF30522*$G30522","v":1049.8229270056202},null,{"$f":"SUMPRODUCT($BF30522*(Misc_calcs!$G$29:$Z$29))*$F30522*Assumptions!$G$37*(1+Assumptions!$G$83)","v":70.627775481717947},null,8812.6761611632137,null,1120.450702487338,null,7692.2254586758754,null,1431.8875779041564,null,true]
[null,128867083,"CRM35","CRM","22kV",504.28000000000003,47098.30723299396,{"$f":"INDEX(Demand!$C$9:$C$428, MATCH($C30523, Demand!$B$9:$B$428,0))","v":1},0.5,null,null,1.019296664705089E-2,1.1062267875320622E-2,1.2011148779628368E-2,1.3047152907202477E-2,1.4178554144796594E-2,1.5414428380894553E-2,1.6764732261099622E-2,1.8240389742839633E-2,1.9853387226083138E-2,2.1616878114393501E-2,2.3545297746058978E-2,2.5654489729005973E-2,2.796184481659076E-2,3.0486453575115743E-2,3.324927421907118E-2,3.6273317127806459E-2,3.9583847708846917E-2,4.3208609439778681E-2,4.7178069104051513E-2,5.1525686437877041E-2,null,{"$f":"INDEX(Demand!E$9:E$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.0402499999999995},{"$f":"INDEX(Demand!F$9:F$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.0612500000000002},{"$f":"INDEX(Demand!G$9:G$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.0976249999999999},{"$f":"INDEX(Demand!H$9:H$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.1148749999999996},{"$f":"INDEX(Demand!I$9:I$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.1291250000000002},{"$f":"INDEX(Demand!J$9:J$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.1512500000000001},{"$f":"INDEX(Demand!K$9:K$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.1801249999999994},{"$f":"INDEX(Demand!L$9:L$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2262500000000003},{"$f":"INDEX(Demand!M$9:M$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!N$9:N$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!O$9:O$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!P$9:P$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!Q$9:Q$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!R$9:R$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!S$9:S$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!T$9:T$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!U$9:U$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!V$9:V$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!W$9:W$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},{"$f":"INDEX(Demand!X$9:X$428,MATCH($C30523,Demand!$B$9:$B$428,0))*$I30523*Assumptions!$G$45*Assumptions!$G$48","v":4.2438750000000001},null,{"$f":"SUMPRODUCT(($AG30523:$AZ30523)*(Misc_calcs!$G$29:$Z$29)*($L30523:$AE30523))*Calcs!$G30523","v":66621.556990826473},null,{"$f":"SUMPRODUCT(($L30523:$AE30523)*(Misc_calcs!$G$29:$Z$29))*$F30523*Assumptions!$G$37*(1+Assumptions!$G$83)","v":35910.525931239907},null,{"$f":"Assumptions!$G$86*$F30523","v":2.9713690440000004E-3},null,{"$f":"($F30523*Assumptions!$G$37)","v":89106.275999999998},null,{"$f":"-SUMPRODUCT((PMT(real_disc,Assumptions!$G$40,BH30523))*(Misc_calcs!$G$29:$Z$29))","v":50489.599477274809},null,{"$f":"SUMPRODUCT(($AG30523:$AZ30523)*(Misc_calcs!$G$29:$Z$29))*$BF30523*$G30523","v":8466.8176248723612},null,{"$f":"SUMPRODUCT($BF30523*(Misc_calcs!$G$29:$Z$29))*$F30523*Assumptions!$G$37*(1+Assumptions!$G$83)","v":4593.9242736484512},null,102532.08292206639,null,13060.741898520813,null,89471.341023545567,null,38981.741546270758,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV14031*conv_2026","v":-3165.3842453001689}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV14032*conv_2026","v":-3920.0581242819912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*conv_2026","v":{"$error":"#REF!"}}]

{"sheet":"Sensitivities","index":6,"n_rows":30523,"n_cols":18,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
[]
[null,"Total",null,{"$f":"SUMPRODUCT((D$9:D$30523)*($I$9:$I$30523))","v":133473900.71839292},null,{"$f":"SUMPRODUCT((F$9:F$30523)*($I$9:$I$30523))","v":78869072.692025185},null,{"$f":"SUMPRODUCT((H$9:H$30523)*($I$9:$I$30523))","v":54604828.026368089},{"$f":"COUNTIF($I9:$I30523,TRUE)","v":4423},null,null,{"$f":"SUMPRODUCT((L$9:L$30523)*($I$9:$I$30523))","v":46717920.75716538},{"$f":"SUMPRODUCT((M$9:M$30523)*($I$9:$I$30523))","v":62491735.295570582},{"$f":"SUMPRODUCT((N$9:N$30523)*($I$9:$I$30523))","v":67952218.098207355},{"$f":"SUMPRODUCT((O$9:O$30523)*($I$9:$I$30523))","v":41257437.954528749},{"$f":"SUMPRODUCT((P$9:P$30523)*($I$9:$I$30523))","v":33370530.685326211}]
[]
[null,null,null,null,null,null,null,null,null,null,"Capex sensitivity",{"$f":"TRANSPOSE(Assumptions!G116:H120)","v":0.1},-0.1,0,0,0.1]
[null,null,null,{"$f":"Calcs!BT7","v":"Total benefits PV"},null,{"$f":"Calcs!BJ7","v":"PV of annualised"},null,"Option 2","Option 2",null,"Benefits sensitivity",0,0,0.1,-0.1,-0.1,null,"Preferred option"]
[null,"Feeders",null,null,null,{"$f":"Calcs!BJ8","v":"capex ($ 2023)"},null,"NPV\n($ 2023)","preferred",null,null,{"$f":"TRANSPOSE(\"Sensitivity \"&Assumptions!$B116:$B120)","v":"Sensitivity 1"},"Sensitivity 2","Sensitivity 3","Sensitivity 4","Sensitivity 5",null,"unchanged by sensitivities"]
[null,{"$f":"Calcs!B9","v":49218922},null,{"$f":"Calcs!BT9","v":9784.3500165634323},null,{"$f":"Calcs!BJ9","v":36828.932878005806},null,{"$f":"D9-F9","v":-27044.582861442374},{"$f":"H9>0","v":false},null,null,{"$f":"(1+L$7)*$D9-(1+L$6)*$F9","v":-30727.476149242961},{"$f":"(1+M$7)*$D9-(1+M$6)*$F9","v":-23361.689573641794},{"$f":"(1+N$7)*$D9-(1+N$6)*$F9","v":-26066.14785978603},{"$f":"(1+O$7)*$D9-(1+O$6)*$F9","v":-28023.017863098714},{"$f":"(1+P$7)*$D9-(1+P$6)*$F9","v":-31705.911150899301},null,{"$f":"IF(I9,AND(SIGN(I9)=SIGN(L9:P9)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10","v":49228522},null,{"$f":"Calcs!BT10","v":19490.739807447371},null,{"$f":"Calcs!BJ10","v":19471.756378084407},null,{"$f":"D10-F10","v":18.983429362964671},{"$f":"H10>0","v":true},null,null,{"$f":"(1+L$7)*$D10-(1+L$6)*$F10","v":-1928.1922084454782},1966.1590671714039,1968.0574101077036,-1930.0905513817706,{"$f":"(1+P$7)*$D10-(1+P$6)*$F10","v":-3877.2661891902135},null,{"$f":"IF(I10,AND(SIGN(I10)=SIGN(L10:P10)), TRUE)","v":false}]
[null,{"$f":"Calcs!B11","v":49228533},null,{"$f":"Calcs!BT11","v":21692.251329733703},null,{"$f":"Calcs!BJ11","v":21360.060189739452},null,332.19113999425099,true,null,null,-1803.8148789796978,2468.1971589681962,2501.4162729676245,-1837.0339929791189,-3973.0400119530677,null,{"$f":"IF(I11,AND(SIGN(I11)=SIGN(L11:P11)), TRUE)","v":false}]
[null,{"$f":"Calcs!B12","v":49228539},null,{"$f":"Calcs!BT12","v":19169.281481369475},null,{"$f":"Calcs!BJ12","v":19677.006792394735},null,-507.72531102526045,false,null,null,-2475.4259902647354,1459.9753682142109,1409.2028371116903,-2424.6534591622076,-4392.3541384016826,null,{"$f":"IF(I12,AND(SIGN(I12)=SIGN(L12:P12)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13","v":49228555},null,{"$f":"Calcs!BT13","v":10643.78473036914},null,{"$f":"Calcs!BJ13","v":13098.981319131959},null,-2455.1965887628194,false,null,null,-3765.0947206760156,-1145.2984568496231,-1390.8181157259041,-3519.5750617997328,-4829.4731937129291,null,{"$f":"IF(I13,AND(SIGN(I13)=SIGN(L13:P13)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14","v":49228577},null,{"$f":"Calcs!BT14","v":17647.704344270012},null,{"$f":"Calcs!BJ14","v":20995.615551646963},null,-3347.9112073769502,false,null,null,-5447.472762541649,-1248.349652212255,-1583.1407729499479,-5112.6816418039507,-7212.2431969686495,null,{"$f":"IF(I14,AND(SIGN(I14)=SIGN(L14:P14)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15","v":49228617},null,{"$f":"Calcs!BT15","v":31449.626421196492},null,{"$f":"Calcs!BJ15","v":27158.134088622985},null,4291.4923325735072,true,null,null,1575.6789237112062,7007.3057414358045,7436.4549746931625,1146.5296904538591,-1569.2837184084419,null,{"$f":"IF(I15,AND(SIGN(I15)=SIGN(L15:P15)), TRUE)","v":false}]
[null,{"$f":"Calcs!B16","v":49228671},null,{"$f":"Calcs!BT16","v":25602.059978859837},null,{"$f":"Calcs!BJ16","v":23803.040730798988},null,1799.0192480608493,true,null,null,-581.28482501905091,4179.323321140746,4359.2252459468364,-761.18674982513403,-3141.4908229050343,null,{"$f":"IF(I16,AND(SIGN(I16)=SIGN(L16:P16)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17","v":49229358},null,{"$f":"Calcs!BT17","v":56262.231429951193},null,{"$f":"Calcs!BJ17","v":54348.307266309035},null,1913.9241636421575,true,null,null,-3520.9065629887482,7348.7548902730632,7540.1473066372782,-3712.2989793529632,-9147.1297059838689,null,{"$f":"IF(I17,AND(SIGN(I17)=SIGN(L17:P17)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18","v":49238758},null,{"$f":"Calcs!BT18","v":670.96920360750562},null,{"$f":"Calcs!BJ18","v":6953.5836703740233},null,-6282.6144667665176,false,null,null,-6977.9728338039204,-5587.2560997291157,-6215.5175464057675,-6349.7113871272686,-7045.0697541646714,null,{"$f":"IF(I18,AND(SIGN(I18)=SIGN(L18:P18)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19","v":49238849},null,{"$f":"Calcs!BT19","v":17009.181835263847},null,{"$f":"Calcs!BJ19","v":18156.151283431856},null,-1146.969448168009,false,null,null,-2962.5845765111953,668.64568017517558,553.94873535837905,-2847.8876316943933,-4663.5027600375797,null,{"$f":"IF(I19,AND(SIGN(I19)=SIGN(L19:P19)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20","v":49238875},null,{"$f":"Calcs!BT20","v":32430.454903831975},null,{"$f":"Calcs!BJ20","v":31006.829662324973},null,1423.6252415070012,true,null,null,-1677.0577247254987,4524.3082077394974,4666.6707318902008,-1819.4202488761948,-4920.1032151086947,null,{"$f":"IF(I20,AND(SIGN(I20)=SIGN(L20:P20)), TRUE)","v":false}]
[null,{"$f":"Calcs!B21","v":49238881},null,{"$f":"Calcs!BT21","v":29000.899168843756},null,{"$f":"Calcs!BJ21","v":25791.466695776136},null,3209.4324730676199,true,null,null,630.28580349000549,5788.5791426452342,6109.5223899519988,309.3425561832446,-2269.8041133943698,null,{"$f":"IF(I21,AND(SIGN(I21)=SIGN(L21:P21)), TRUE)","v":false}]
[null,{"$f":"Calcs!B22","v":49238892},null,{"$f":"Calcs!BT22","v":11110.140255802822},null,{"$f":"Calcs!BJ22","v":13506.478483152958},null,-2396.3382273501356,false,null,null,-3746.9860756654325,-1045.6903790348406,-1285.3242017698522,-3507.3522529304173,-4858.0001012457142,null,{"$f":"IF(I22,AND(SIGN(I22)=SIGN(L22:P22)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23","v":49275052},null,{"$f":"Calcs!BT23","v":10881.475200394312},null,{"$f":"Calcs!BJ23","v":43546.128144386334},null,-32664.65294399202,false,null,null,-37019.265758430658,-28310.040129553388,-31576.505423952589,-33752.800464031454,-38107.413278470092,null,{"$f":"IF(I23,AND(SIGN(I23)=SIGN(L23:P23)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24","v":49275186},null,{"$f":"Calcs!BT24","v":3807.4617405208628},null,{"$f":"Calcs!BJ24","v":18216.224575425116},null,-14408.762834904253,false,null,null,-16230.385292446768,-12587.140377361742,-14028.016660852167,-14789.50900895634,-16611.131466498853,null,{"$f":"IF(I24,AND(SIGN(I24)=SIGN(L24:P24)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25","v":49275216},null,{"$f":"Calcs!BT25","v":870.06596878311086},null,{"$f":"Calcs!BJ25","v":6176.0350276745021},null,-5305.9690588913909,false,null,null,-5923.5725616588416,-4688.3655561239411,-5218.9624620130799,-5392.9756557697019,-6010.5791585371526,null,{"$f":"IF(I25,AND(SIGN(I25)=SIGN(L25:P25)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26","v":49275222},null,{"$f":"Calcs!BT26","v":15957.967106037519},null,{"$f":"Calcs!BJ26","v":45791.868043401293},null,-29833.900937363775,false,null,null,-34413.087741703908,-25254.714133023648,-28238.104226760021,-31429.697647967529,-36008.884452307662,null,{"$f":"IF(I26,AND(SIGN(I26)=SIGN(L26:P26)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27","v":49275275},null,{"$f":"Calcs!BT27","v":1626.0414419115236},null,{"$f":"Calcs!BJ27","v":9087.3870019748847},null,-7461.3455600633606,false,null,null,-8370.08426026085,-6552.606859865873,-7298.7414158722086,-7623.9497042545136,-8532.6884044520029,null,{"$f":"IF(I27,AND(SIGN(I27)=SIGN(L27:P27)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28","v":49275281},null,{"$f":"Calcs!BT28","v":48176.554175011843},null,{"$f":"Calcs!BJ28","v":69229.4629145746},null,-21052.908739562758,false,null,null,-27975.855031020226,-14129.962448105296,-16235.253322061566,-25870.564157063942,-32793.510448521411,null,{"$f":"IF(I28,AND(SIGN(I28)=SIGN(L28:P28)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29","v":49275294},null,{"$f":"Calcs!BT29","v":657.34622614374007},null,{"$f":"Calcs!BJ29","v":1795.790941985407},null,-1138.4447158416669,false,null,null,-1318.0238100402078,-958.86562164312636,-1072.7100932272929,-1204.179338456041,-1383.7584326545816,null,{"$f":"IF(I29,AND(SIGN(I29)=SIGN(L29:P29)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30","v":49275326},null,{"$f":"Calcs!BT30","v":7297.0508995334603},null,{"$f":"Calcs!BJ30","v":25587.217502999029},null,-18290.166603465568,false,null,null,-20848.888353765473,-15731.444853165667,-17560.461513512222,-19019.871693418914,-21578.593443718819,null,{"$f":"IF(I30,AND(SIGN(I30)=SIGN(L30:P30)), TRUE)","v":true}]
[null,{"$f":"Calcs!B31","v":49275349},null,{"$f":"Calcs!BT31","v":5302.8195193836582},null,{"$f":"Calcs!BJ31","v":20831.415220198702},null,-15528.595700815044,false,null,null,-17611.737222834916,-13445.454178795175,-14998.313748876677,-16058.87765275341,-18142.019174773282,null,{"$f":"IF(I31,AND(SIGN(I31)=SIGN(L31:P31)), TRUE)","v":true}]
[null,{"$f":"Calcs!B32","v":49299446},null,{"$f":"Calcs!BT32","v":33336.220788322127},null,{"$f":"Calcs!BJ32","v":35943.853042638337},null,-2607.6322543162096,false,null,null,-6202.0175585800462,986.75304994762337,725.9898245160075,-5941.254333148423,-9535.6396374122596,null,{"$f":"IF(I32,AND(SIGN(I32)=SIGN(L32:P32)), TRUE)","v":true}]
[null,{"$f":"Calcs!B33","v":49306555},null,{"$f":"Calcs!BT33","v":377.51298301463703},null,{"$f":"Calcs!BJ33","v":15960.472461077934},null,-15582.959478063298,false,null,null,-17179.006724171093,-13986.912231955503,-15545.208179761834,-15620.71077636476,-17216.758022472557,null,{"$f":"IF(I33,AND(SIGN(I33)=SIGN(L33:P33)), TRUE)","v":true}]
[null,{"$f":"Calcs!B34","v":49306645},null,{"$f":"Calcs!BT34","v":4348.8309241508405},null,{"$f":"Calcs!BJ34","v":23156.251620338138},null,-18807.420696187299,false,null,null,-21123.045858221114,-16491.795534153487,-18372.537603772213,-19242.303788602381,-21557.928950636197,null,{"$f":"IF(I34,AND(SIGN(I34)=SIGN(L34:P34)), TRUE)","v":true}]
[null,{"$f":"Calcs!B35","v":49306656},null,{"$f":"Calcs!BT35","v":22450.207665606278},null,{"$f":"Calcs!BJ35","v":62012.658103116715},null,-39562.450437510437,false,null,null,-45763.716247822107,-33361.184627198767,-37317.429670949808,-41807.471204071066,-48008.737014382736,null,{"$f":"IF(I35,AND(SIGN(I35)=SIGN(L35:P35)), TRUE)","v":true}]
[null,{"$f":"Calcs!B36","v":49306679},null,{"$f":"Calcs!BT36","v":2294.439140862869},null,{"$f":"Calcs!BJ36","v":15118.445151638965},null,-12824.006010776096,false,null,null,-14335.850525939994,-11312.161495612199,-12594.56209668981,-13053.449924862383,-14565.29444002628,null,{"$f":"IF(I36,AND(SIGN(I36)=SIGN(L36:P36)), TRUE)","v":true}]
[null,{"$f":"Calcs!B37","v":49317347},null,{"$f":"Calcs!BT37","v":29997.415921244006},null,{"$f":"Calcs!BJ37","v":21606.360686911848},null,8391.0552343321579,true,null,null,6230.4191656409712,10551.691303023341,11390.796826456561,5391.3136422077587,3230.677573516572,null,{"$f":"IF(I37,AND(SIGN(I37)=SIGN(L37:P37)), TRUE)","v":true}]
[null,{"$f":"Calcs!B38","v":49327037},null,{"$f":"Calcs!BT38","v":12394.356045674989},null,{"$f":"Calcs!BJ38","v":15138.469582303385},null,-2744.1135366283961,false,null,null,-4257.9604948587348,-1230.2665783980574,-1504.6779320608966,-3983.5491411958956,-5497.3960994262343,null,{"$f":"IF(I38,AND(SIGN(I38)=SIGN(L38:P38)), TRUE)","v":true}]
[null,{"$f":"Calcs!B39","v":49327046},null,{"$f":"Calcs!BT39","v":25781.342088543013},null,{"$f":"Calcs!BJ39","v":25868.560753834176},null,-87.218665291162324,false,null,null,-2674.0747406745832,2499.6374100922549,2490.9155435631401,-2665.3528741454647,-5252.2089495288856,null,{"$f":"IF(I39,AND(SIGN(I39)=SIGN(L39:P39)), TRUE)","v":true}]
[null,{"$f":"Calcs!B40","v":49327072},null,{"$f":"Calcs!BT40","v":20772.947393757891},null,{"$f":"Calcs!BJ40","v":17773.684657741385},null,2999.2627360165061,true,null,null,1221.8942702423665,4776.6312017906439,5076.5574753922956,921.96799664071659,-855.40046913342303,null,{"$f":"IF(I40,AND(SIGN(I40)=SIGN(L40:P40)), TRUE)","v":false}]
[null,{"$f":"Calcs!B41","v":49327094},null,{"$f":"Calcs!BT41","v":31474.39970083825},null,{"$f":"Calcs!BJ41","v":29692.225789205637},null,1782.1739116326135,true,null,null,-1187.0486672879524,4751.3964905531757,4929.6138817164392,-1365.2660584512123,-4334.4886373717782,null,{"$f":"IF(I41,AND(SIGN(I41)=SIGN(L41:P41)), TRUE)","v":false}]
[null,{"$f":"Calcs!B42","v":49327100},null,{"$f":"Calcs!BT42","v":25465.311929688698},null,{"$f":"Calcs!BJ42","v":25646.289573459078},null,-180.97764377038038,false,null,null,-2745.6066011162911,2383.6513135755267,2365.553549198492,-2727.5088367392491,-5292.1377940851598,null,{"$f":"IF(I42,AND(SIGN(I42)=SIGN(L42:P42)), TRUE)","v":true}]
[null,{"$f":"Calcs!B43","v":49327326},null,{"$f":"Calcs!BT43","v":14161.939251568067},null,{"$f":"Calcs!BJ43","v":25457.058703680283},null,-11295.119452112216,false,null,null,-13840.825322480247,-8749.4135817441893,-9878.9255269554087,-12711.313377269022,-15257.019247637052,null,{"$f":"IF(I43,AND(SIGN(I43)=SIGN(L43:P43)), TRUE)","v":true}]
[null,{"$f":"Calcs!B44","v":49332113},null,{"$f":"Calcs!BT44","v":24281.794003683772},null,{"$f":"Calcs!BJ44","v":30046.658211965922},null,-5764.8642082821498,false,null,null,-8769.5300294787412,-2760.1983870855584,-3336.6848079137708,-8193.0436086505251,-11197.709429847117,null,{"$f":"IF(I44,AND(SIGN(I44)=SIGN(L44:P44)), TRUE)","v":true}]
[null,{"$f":"Calcs!B45","v":49332119},null,{"$f":"Calcs!BT45","v":33409.043736309213},null,{"$f":"Calcs!BJ45","v":36504.53710124216},null,-3095.4933649329469,false,null,null,-6745.9470750571636,554.96034519126988,245.4110086979781,-6436.3977385638682,-10086.851448688085,null,{"$f":"IF(I45,AND(SIGN(I45)=SIGN(L45:P45)), TRUE)","v":true}]
[null,{"$f":"Calcs!B46","v":49332163},null,{"$f":"Calcs!BT46","v":48364.679621940311},null,{"$f":"Calcs!BJ46","v":45465.469823571213},null,2899.2097983690983,true,null,null,-1647.3371839880274,7445.7567807262167,7735.677760563136,-1937.2581638249321,-6483.8051461820578,null,{"$f":"IF(I46,AND(SIGN(I46)=SIGN(L46:P46)), TRUE)","v":false}]
[null,{"$f":"Calcs!B47","v":49332372},null,{"$f":"Calcs!BT47","v":5456.9377621455242},null,{"$f":"Calcs!BJ47","v":26756.644253801303},null,-21299.706491655779,false,null,null,-23975.370917035911,-18624.042066275648,-20754.012715441226,-21845.400267870333,-24521.064693250464,null,{"$f":"IF(I47,AND(SIGN(I47)=SIGN(L47:P47)), TRUE)","v":true}]
[null,{"$f":"Calcs!B48","v":49332674},null,{"$f":"Calcs!BT48","v":8414.9864824201686},null,{"$f":"Calcs!BJ48","v":56428.84561234252},null,-48013.859129922348,false,null,null,-53656.743691156604,-42370.974568688107,-47172.360481680334,-48855.357778164369,-54498.242339398625,null,{"$f":"IF(I48,AND(SIGN(I48)=SIGN(L48:P48)), TRUE)","v":true}]
[null,{"$f":"Calcs!B49","v":49332685},null,{"$f":"Calcs!BT49","v":533.03845122474956},null,{"$f":"Calcs!BJ49","v":9501.9928388817498},null,-8968.9543876570006,false,null,null,-9919.1536715451766,-8018.7551037688263,-8915.6505425345258,-9022.2582327794753,-9972.4575166676514,null,{"$f":"IF(I49,AND(SIGN(I49)=SIGN(L49:P49)), TRUE)","v":true}]
[null,{"$f":"Calcs!B50","v":49332980},null,{"$f":"Calcs!BT50","v":6266.5683605968934},null,{"$f":"Calcs!BJ50","v":17221.010371403328},null,-10954.442010806435,false,null,null,-12676.54304794677,-9232.3409736661033,-10327.785174746745,-11581.098846866123,-13303.199884006459,null,{"$f":"IF(I50,AND(SIGN(I50)=SIGN(L50:P50)), TRUE)","v":true}]
[null,{"$f":"Calcs!B51","v":49333215},null,{"$f":"Calcs!BT51","v":38575.039386563498},null,{"$f":"Calcs!BJ51","v":64431.609327378959},null,-25856.569940815461,false,null,null,-32299.730873553359,-19413.409008077564,-21999.06600215911,-29714.073879471813,-36157.23481220971,null,{"$f":"IF(I51,AND(SIGN(I51)=SIGN(L51:P51)), TRUE)","v":true}]
[null,{"$f":"Calcs!B52","v":49333248},null,{"$f":"Calcs!BT52","v":25287.232963741302},null,{"$f":"Calcs!BJ52","v":30400.089413192964},null,-5112.8564494516613,false,null,null,-8152.8653907709631,-2072.8475081323668,-2584.1331530775278,-7641.5797458257912,-10681.588687145093,null,{"$f":"IF(I52,AND(SIGN(I52)=SIGN(L52:P52)), TRUE)","v":true}]
[null,{"$f":"Calcs!B53","v":49333571},null,{"$f":"Calcs!BT53","v":3850.2463700206281},null,{"$f":"Calcs!BJ53","v":3586.976264917997},null,263.27010510263108,true,null,null,-95.42752138916876,621.96773159443092,648.29474210469425,-121.75453189943164,-480.45215839123148,null,{"$f":"IF(I53,AND(SIGN(I53)=SIGN(L53:P53)), TRUE)","v":false}]
[null,{"$f":"Calcs!B54","v":49333605},null,{"$f":"Calcs!BT54","v":7656.0986136703486},null,{"$f":"Calcs!BJ54","v":6736.2184755117205},null,919.88013815862814,true,null,null,246.25829060745582,1593.5019857098005,1685.4899995256628,154.27027679159346,-519.35157075957886,null,{"$f":"IF(I54,AND(SIGN(I54)=SIGN(L54:P54)), TRUE)","v":false}]
[null,{"$f":"Calcs!B55","v":49333611},null,{"$f":"Calcs!BT55","v":7835.7167957249603},null,{"$f":"Calcs!BJ55","v":7173.7522855293528},null,661.96451019560755,true,null,null,-55.410718357328733,1379.3397387485429,1445.5361897681041,-121.60716937688812,-838.9823979298244,null,{"$f":"IF(I55,AND(SIGN(I55)=SIGN(L55:P55)), TRUE)","v":false}]
[null,{"$f":"Calcs!B56","v":49333622},null,{"$f":"Calcs!BT56","v":6727.8119117177048},null,{"$f":"Calcs!BJ56","v":6259.6370256984646},null,468.17488601924015,true,null,null,-157.7888165506065,1094.1385885890868,1140.956077191011,-204.60630515252979,-830.57000772237643,null,{"$f":"IF(I56,AND(SIGN(I56)=SIGN(L56:P56)), TRUE)","v":false}]
[null,{"$f":"Calcs!B57","v":49333628},null,{"$f":"Calcs!BT57","v":6370.5029604800829},null,{"$f":"Calcs!BJ57","v":4891.4678005517972},null,1479.0351599282858,true,null,null,989.88837987310581,1968.1819399834658,2116.0854559762947,841.98486388027777,352.83808382509778,null,{"$f":"IF(I57,AND(SIGN(I57)=SIGN(L57:P57)), TRUE)","v":true}]
[null,{"$f":"Calcs!B58","v":49333634},null,{"$f":"Calcs!BT58","v":4968.6911567817915},null,{"$f":"Calcs!BJ58","v":4071.1669983837319},null,897.52415839805963,true,null,null,490.40745855968635,1304.6408582364329,1394.3932740762393,400.65504271988084,-6.4616571184924396,null,{"$f":"IF(I58,AND(SIGN(I58)=SIGN(L58:P58)), TRUE)","v":false}]
[null,{"$f":"Calcs!B59","v":49333736},null,{"$f":"Calcs!BT59","v":11589.823048592829},null,{"$f":"Calcs!BJ59","v":9691.8244415804711},null,1897.9986070123578,true,null,null,928.81616285430937,2867.1810511704043,3056.9809118716421,739.01630215307523,-230.16614200497315,null,{"$f":"IF(I59,AND(SIGN(I59)=SIGN(L59:P59)), TRUE)","v":false}]
[null,{"$f":"Calcs!B60","v":49333762},null,{"$f":"Calcs!BT60","v":11016.329546166375},null,{"$f":"Calcs!BJ60","v":9276.8181160603199},null,1739.5114301060548,true,null,null,811.82961850002175,2667.1932417120861,2841.1443847226928,637.87847548941681,-289.80333611661626,null,{"$f":"IF(I60,AND(SIGN(I60)=SIGN(L60:P60)), TRUE)","v":false}]
[null,{"$f":"Calcs!B61","v":49338096},null,{"$f":"Calcs!BT61","v":22530.120714679364},null,{"$f":"Calcs!BJ61","v":19174.39358271773},null,3355.7271319616339,true,null,null,1438.287773689859,5273.1664902334051,5608.7392034295735,1102.7150604936978,-814.72429777807702,null,{"$f":"IF(I61,AND(SIGN(I61)=SIGN(L61:P61)), TRUE)","v":false}]
[null,{"$f":"Calcs!B62","v":49338133},null,{"$f":"Calcs!BT62","v":25006.662680079742},null,{"$f":"Calcs!BJ62","v":20794.370023469513},null,4212.2926566102287,true,null,null,2132.8556542632759,6291.7296589571779,6712.958924618204,1711.6263886022534,-367.81061374469937,null,{"$f":"IF(I62,AND(SIGN(I62)=SIGN(L62:P62)), TRUE)","v":false}]
[null,{"$f":"Calcs!B63","v":49372779},null,{"$f":"Calcs!BT63","v":4564.6526066041652},null,{"$f":"Calcs!BJ63","v":13257.174321380897},null,-8692.5217147767326,false,null,null,-10018.239146914824,-7366.8042826386418,-8236.0564541163149,-9148.9869754371484,-10474.70440757524,null,{"$f":"IF(I63,AND(SIGN(I63)=SIGN(L63:P63)), TRUE)","v":true}]
[null,{"$f":"Calcs!B64","v":49391765},null,{"$f":"Calcs!BT64","v":135625.96102918102},null,{"$f":"Calcs!BJ64","v":88578.069044072778},null,47047.891985108246,true,null,null,38190.085080700956,55905.698889515523,60610.488088026366,33485.295882190141,24627.48897778285,null,{"$f":"IF(I64,AND(SIGN(I64)=SIGN(L64:P64)), TRUE)","v":true}]
[null,{"$f":"Calcs!B65","v":49432724},null,{"$f":"Calcs!BT65","v":23256.27454989875},null,{"$f":"Calcs!BJ65","v":27915.057567738138},null,-4658.7830178393888,false,null,null,-7450.2887746132037,-1867.2772610655738,-2333.1555628495116,-6984.4104728292623,-9775.9162296030772,null,{"$f":"IF(I65,AND(SIGN(I65)=SIGN(L65:P65)), TRUE)","v":true}]
[null,{"$f":"Calcs!B66","v":49436573},null,{"$f":"Calcs!BT66","v":3.713661479196162E-3},null,{"$f":"Calcs!BJ66","v":27305.313654006488},null,-27305.309940345011,false,null,null,-30035.841305745656,-24574.778574944357,-27305.309568978861,-27305.310311711157,-30035.841677111806,null,{"$f":"IF(I66,AND(SIGN(I66)=SIGN(L66:P66)), TRUE)","v":true}]
[null,{"$f":"Calcs!B67","v":49453001},null,{"$f":"Calcs!BT67","v":6524.5558619536187},null,{"$f":"Calcs!BJ67","v":10002.102994725703},null,-3477.5471327720843,false,null,null,-4477.7574322446562,-2477.3368332995142,-2825.0915465767221,-4130.0027189674456,-5130.2130184400175,null,{"$f":"IF(I67,AND(SIGN(I67)=SIGN(L67:P67)), TRUE)","v":true}]
[null,{"$f":"Calcs!B68","v":49504844},null,{"$f":"Calcs!BT68","v":54879.928999473348},null,{"$f":"Calcs!BJ68","v":67028.777984554545},null,-12148.848985081197,false,null,null,-18851.726783536658,-5445.9711866257421,-6660.8560851338552,-17636.841885028531,-24339.719683483992,null,{"$f":"IF(I68,AND(SIGN(I68)=SIGN(L68:P68)), TRUE)","v":true}]
[null,{"$f":"Calcs!B69","v":49644611},null,{"$f":"Calcs!BT69","v":3261.1991168231739},null,{"$f":"Calcs!BJ69","v":14649.873474091475},null,-11388.674357268301,false,null,null,-12853.66170467745,-9923.6870098591535,-11062.554445585984,-11714.794268950618,-13179.781616359767,null,{"$f":"IF(I69,AND(SIGN(I69)=SIGN(L69:P69)), TRUE)","v":true}]
[null,{"$f":"Calcs!B70","v":49644742},null,{"$f":"Calcs!BT70","v":22797.62678487923},null,{"$f":"Calcs!BJ70","v":28527.80514606947},null,-5730.1783611902392,false,null,null,-8582.9588757971869,-2877.3978465832915,-3450.4156827023144,-8009.9410396781605,-10862.721554285108,null,{"$f":"IF(I70,AND(SIGN(I70)=SIGN(L70:P70)), TRUE)","v":true}]
[null,{"$f":"Calcs!B71","v":49644748},null,{"$f":"Calcs!BT71","v":6179.4538878396352},null,{"$f":"Calcs!BJ71","v":11905.525251532379},null,-5726.0713636927439,false,null,null,-6916.623888845982,-4535.5188385395059,-5108.1259749087794,-6344.0167524767076,-7534.5692776299456,null,{"$f":"IF(I71,AND(SIGN(I71)=SIGN(L71:P71)), TRUE)","v":true}]
[null,{"$f":"Calcs!B72","v":49644754},null,{"$f":"Calcs!BT72","v":49099.543125039396},null,{"$f":"Calcs!BJ72","v":41117.164704791889},null,7982.3784202475072,true,null,null,3870.6619497683132,12094.094890726694,12892.332732751449,3072.4241077435654,-1039.2923627356286,null,{"$f":"IF(I72,AND(SIGN(I72)=SIGN(L72:P72)), TRUE)","v":false}]
[null,{"$f":"Calcs!B73","v":49644782},null,{"$f":"Calcs!BT73","v":7627.5090210729204},null,{"$f":"Calcs!BJ73","v":13830.874259916598},null,-6203.3652388436776,false,null,null,-7586.4526648353394,-4820.2778128520176,-5440.6143367363857,{"$f":"(1+O$7)*$D73-(1+O$6)*$F73","v":-6966.1161409509696},-8349.2035669426314,null,{"$f":"IF(I73,AND(SIGN(I73)=SIGN(L73:P73)), TRUE)","v":true}]
[null,{"$f":"Calcs!B74","v":49644808},null,{"$f":"Calcs!BT74","v":5561.9179012036329},null,{"$f":"Calcs!BJ74","v":11029.456409963897},null,{"$f":"D74-F74","v":-5467.5385087602644},{"$f":"H74>0","v":false},null,null,{"$f":"(1+L$7)*$D74-(1+L$6)*$F74","v":-6570.4841497566558},-4364.5928677638749,-4911.3467186399002,-6023.7302988806277,{"$f":"(1+P$7)*$D74-(1+P$6)*$F74","v":-7126.6759398770191},null,{"$f":"IF(I74,AND(SIGN(I74)=SIGN(L74:P74)), TRUE)","v":true}]
[null,{"$f":"Calcs!B75","v":49644823},null,{"$f":"Calcs!BT75","v":3523.8284983596882},null,{"$f":"Calcs!BJ75","v":7825.6476258096227},null,-4301.819127449935,false,null,null,-5084.3838900308983,-3519.2543648689721,-3949.4362776139656,-4654.2019772859039,-5436.7667398668673,null,{"$f":"IF(I75,AND(SIGN(I75)=SIGN(L75:P75)), TRUE)","v":true}]
[null,{"$f":"Calcs!B76","v":49644890},null,{"$f":"Calcs!BT76","v":31352.955686081168},null,{"$f":"Calcs!BJ76","v":34709.346892176683},null,-3356.3912060955154,false,null,null,-6827.3258953131844,114.5434831221537,-221.09563748739311,-6491.6867747036304,-9962.6214639212994,null,{"$f":"IF(I76,AND(SIGN(I76)=SIGN(L76:P76)), TRUE)","v":true}]
[null,{"$f":"Calcs!B77","v":49644901},null,{"$f":"Calcs!BT77","v":22924.489618479707},null,{"$f":"Calcs!BJ77","v":28219.428913837368},null,-5294.9392953576607,false,null,null,-8116.8821867414008,-2472.9964039739243,-3002.4903335096897,-7587.3882572056318,-10409.331148589372,null,{"$f":"IF(I77,AND(SIGN(I77)=SIGN(L77:P77)), TRUE)","v":true}]
[null,{"$f":"Calcs!B78","v":49644910},null,{"$f":"Calcs!BT78","v":3865.0783205935472},null,{"$f":"Calcs!BJ78","v":6287.771350781979},null,-2422.6930301884317,false,null,null,-3051.4701652666304,-1793.915895110234,-2036.1851981290765,-2809.2008622477865,-3437.9779973259851,null,{"$f":"IF(I78,AND(SIGN(I78)=SIGN(L78:P78)), TRUE)","v":true}]
[null,{"$f":"Calcs!B79","v":49670370},null,{"$f":"Calcs!BT79","v":1429.0755342636203},null,{"$f":"Calcs!BJ79","v":21927.752799075821},null,-20498.677264812199,false,null,null,-22691.452544719781,-18305.901984904616,-20355.769711385838,-20641.584818238563,-22834.360098146146,null,{"$f":"IF(I79,AND(SIGN(I79)=SIGN(L79:P79)), TRUE)","v":true}]
[null,{"$f":"Calcs!B80","v":49692847},null,{"$f":"Calcs!BT80","v":21038.188858667079},null,{"$f":"Calcs!BJ80","v":20932.538595054029},null,105.6502636130499,true,null,null,-1987.6035958923567,2198.9041231184528,2209.4691494797589,-1998.1686222536591,-4091.4224817590657,null,{"$f":"IF(I80,AND(SIGN(I80)=SIGN(L80:P80)), TRUE)","v":false}]
[null,{"$f":"Calcs!B81","v":49692870},null,{"$f":"Calcs!BT81","v":32040.65504961132},null,{"$f":"Calcs!BJ81","v":27480.527422320178},null,4560.1276272911418,true,null,null,1812.0748850591226,7308.1803695231574,7764.1931322522796,1356.0621223300113,-1391.9906199020079,null,{"$f":"IF(I81,AND(SIGN(I81)=SIGN(L81:P81)), TRUE)","v":false}]
[null,{"$f":"Calcs!B82","v":49692920},null,{"$f":"Calcs!BT82","v":31331.170849704846},null,{"$f":"Calcs!BJ82","v":40462.365822065272},null,-9131.1949723604266,false,null,null,-13177.43155456696,-5084.9583901539008,-5998.0778873899399,-12264.31205733091,-16310.548639537443,null,{"$f":"IF(I82,AND(SIGN(I82)=SIGN(L82:P82)), TRUE)","v":true}]
[null,{"$f":"Calcs!B83","v":49692937},null,{"$f":"Calcs!BT83","v":5571.7108455461857},null,{"$f":"Calcs!BJ83","v":12236.929579028567},null,-6665.2187334823811,false,null,null,-7888.9116913852395,-5441.5257755795246,-6108.0476489277617,-7222.3898180369997,-8446.082775939858,null,{"$f":"IF(I83,AND(SIGN(I83)=SIGN(L83:P83)), TRUE)","v":true}]
[null,{"$f":"Calcs!B84","v":49692948},null,{"$f":"Calcs!BT84","v":4343.8426599734294},null,{"$f":"Calcs!BJ84","v":10952.362351905867},null,-6608.519691932438,false,null,null,-7703.7559271230266,-5513.2834567418513,-6174.1354259350946,-7042.9039579297805,-8138.1401931203691,null,{"$f":"IF(I84,AND(SIGN(I84)=SIGN(L84:P84)), TRUE)","v":true}]
[null,{"$f":"Calcs!B85","v":49692964},null,{"$f":"Calcs!BT85","v":2591.3358520642691},null,{"$f":"Calcs!BJ85","v":7384.0088075057847},null,-4792.672955441516,false,null,null,-5531.0738361920939,-4054.2720746909376,-4533.5393702350884,-5051.8065406479418,-5790.2074213985215,null,{"$f":"IF(I85,AND(SIGN(I85)=SIGN(L85:P85)), TRUE)","v":true}]
[null,{"$f":"Calcs!B86","v":49693079},null,{"$f":"Calcs!BT86","v":43019.360142184189},null,{"$f":"Calcs!BJ86","v":43635.236860842997},null,-615.87671865880839,false,null,null,-4979.4004047431154,3747.6469674254913,3686.0592955596148,-4917.8127328772243,-9281.3364189615313,null,{"$f":"IF(I86,AND(SIGN(I86)=SIGN(L86:P86)), TRUE)","v":true}]
[null,{"$f":"Calcs!B87","v":49698660},null,{"$f":"Calcs!BT87","v":3677.2126376854753},null,{"$f":"Calcs!BJ87","v":24542.943443849399},null,-20865.730806163923,false,null,null,-23320.025150548867,-18411.436461778983,-20498.009542395375,-21233.452069932471,-23687.746414317415,null,{"$f":"IF(I87,AND(SIGN(I87)=SIGN(L87:P87)), TRUE)","v":true}]
[null,{"$f":"Calcs!B88","v":49740865},null,{"$f":"Calcs!BT88","v":3199.7838516630145},null,{"$f":"Calcs!BJ88","v":23746.972324938608},null,-20547.188473275593,false,null,null,-22921.885705769455,-18172.491240781732,-20227.210088109292,-20867.166858441895,-23241.864090935756,null,{"$f":"IF(I88,AND(SIGN(I88)=SIGN(L88:P88)), TRUE)","v":true}]
[null,{"$f":"Calcs!B89","v":49784706},null,{"$f":"Calcs!BT89","v":11235.848363990821},null,{"$f":"Calcs!BJ89","v":17960.913084453732},null,-6725.0647204629113,false,null,null,-8521.1560289082863,-4928.9734120175381,-5601.4798840638286,-7848.6495568619939,-9644.7408653073689,null,{"$f":"IF(I89,AND(SIGN(I89)=SIGN(L89:P89)), TRUE)","v":true}]
[null,{"$f":"Calcs!B90","v":49784717},null,{"$f":"Calcs!BT90","v":27212.244937764986},null,{"$f":"Calcs!BJ90","v":31163.020221507464},null,-3950.7752837424778,false,null,null,-7067.0773058932282,-834.47326159173099,-1229.5507899659751,-6671.9997775189768,-9788.3017996697272,null,{"$f":"IF(I90,AND(SIGN(I90)=SIGN(L90:P90)), TRUE)","v":true}]
[null,{"$f":"Calcs!B91","v":49784920},null,{"$f":"Calcs!BT91","v":36792.98705946908},null,{"$f":"Calcs!BJ91","v":36504.53710124216},null,288.44995822691999,true,null,null,-3362.0037518972968,3938.9036683511367,3967.7486641738287,-3390.8487477199888,-7041.3024578442055,null,{"$f":"IF(I91,AND(SIGN(I91)=SIGN(L91:P91)), TRUE)","v":false}]
[null,{"$f":"Calcs!B92","v":49785265},null,{"$f":"Calcs!BT92","v":44062.204968786064},null,{"$f":"Calcs!BJ92","v":51303.592583783582},null,-7241.3876149975185,false,null,null,-12371.74687337588,-2111.0283566191647,-2835.1671181189085,-11647.608111876121,-16777.967370254482,null,{"$f":"IF(I92,AND(SIGN(I92)=SIGN(L92:P92)), TRUE)","v":true}]
[null,{"$f":"Calcs!B93","v":49790471},null,{"$f":"Calcs!BT93","v":68247.111577372169},null,{"$f":"Calcs!BJ93","v":55338.515362664722},null,12908.596214707446,true,null,null,7374.7446784409694,18442.447750973915,19733.307372444673,6083.8850569702336,550.03352070375695,null,{"$f":"IF(I93,AND(SIGN(I93)=SIGN(L93:P93)), TRUE)","v":true}]
[null,{"$f":"Calcs!B94","v":49790507},null,{"$f":"Calcs!BT94","v":2085.3930941281442},null,{"$f":"Calcs!BJ94","v":26166.924770734069},null,-24081.531676605926,false,null,null,-26698.224153679334,-21464.839199532518,-23872.99236719311,-24290.070986018738,-26906.763463092146,null,{"$f":"IF(I94,AND(SIGN(I94)=SIGN(L94:P94)), TRUE)","v":true}]
[null,{"$f":"Calcs!B95","v":49790513},null,{"$f":"Calcs!BT95","v":4449.2632144407462},null,{"$f":"Calcs!BJ95","v":42600.975017025587},null,-38151.711802584839,false,null,null,-42411.809304287402,-33891.614300882284,-37706.785481140767,-38596.638124028912,-42856.735625731475,null,{"$f":"IF(I95,AND(SIGN(I95)=SIGN(L95:P95)), TRUE)","v":true}]
[null,{"$f":"Calcs!B96","v":49811851},null,{"$f":"Calcs!BT96","v":2717.7055166404102},null,{"$f":"Calcs!BJ96","v":4468.7520692258404},null,-1751.0465525854302,false,null,null,-2197.9217595080149,-1304.1713456628463,-1479.2760009213889,-2022.817104249471,-2469.6923111720557,null,{"$f":"IF(I96,AND(SIGN(I96)=SIGN(L96:P96)), TRUE)","v":true}]
[null,{"$f":"Calcs!B97","v":49811871},null,{"$f":"Calcs!BT97","v":17.736954703000038},null,{"$f":"Calcs!BJ97","v":9064.7593953240867},null,-9047.0224406210873,false,null,null,-9953.4983801534963,-8140.5465010886783,-9045.2487451507859,-9048.7961360913869,-9955.2720756237959,null,{"$f":"IF(I97,AND(SIGN(I97)=SIGN(L97:P97)), TRUE)","v":true}]
[null,{"$f":"Calcs!B98","v":49811882},null,{"$f":"Calcs!BT98","v":56.404975874600041},null,{"$f":"Calcs!BJ98","v":16377.981840431137},null,-16321.576864556537,false,null,null,-17959.375048599653,-14683.778680513424,-16315.936366969077,-16327.217362143998,-17965.015546187115,null,{"$f":"IF(I98,AND(SIGN(I98)=SIGN(L98:P98)), TRUE)","v":true}]
[null,{"$f":"Calcs!B99","v":49811897},null,{"$f":"Calcs!BT99","v":7.6145797966091777E-3},null,{"$f":"Calcs!BJ99","v":50979.196807019936},null,-50979.189192440143,false,null,null,-56077.108873142141,-45881.269511738152,-50979.188430982162,-50979.189953898116,-56077.109634600114,null,{"$f":"IF(I99,AND(SIGN(I99)=SIGN(L99:P99)), TRUE)","v":true}]
[null,{"$f":"Calcs!B100","v":49811918},null,{"$f":"Calcs!BT100","v":3.5781488300017372E-3},null,{"$f":"Calcs!BJ100","v":32462.605771628492},null,-32462.602193479663,false,null,null,-35708.86277064251,-29216.341616316815,-32462.60183566478,-32462.602551294545,-35708.863128457393,null,{"$f":"IF(I100,AND(SIGN(I100)=SIGN(L100:P100)), TRUE)","v":true}]
[null,{"$f":"Calcs!B101","v":49811938},null,{"$f":"Calcs!BT101","v":1.1077638577262405E-2},null,{"$f":"Calcs!BJ101","v":63216.126386048527},null,-63216.11530840995,false,null,null,-69537.727947014821,-56894.502669805101,-63216.114200646094,-63216.116416173805,-69537.729054778669,null,{"$f":"IF(I101,AND(SIGN(I101)=SIGN(L101:P101)), TRUE)","v":true}]
[null,{"$f":"Calcs!B102","v":49811965},null,{"$f":"Calcs!BT102","v":2.3612883890677949E-4},null,{"$f":"Calcs!BJ102","v":4600.6129451510633},null,-4600.6127090222244,false,null,null,-5060.6740035373314,-4140.5514145071184,-4600.6126854093409,-4600.6127326351079,-5060.6740271502149,null,{"$f":"IF(I102,AND(SIGN(I102)=SIGN(L102:P102)), TRUE)","v":true}]
[null,{"$f":"Calcs!B103","v":49812006},null,{"$f":"Calcs!BT103","v":56331.649447142707},null,{"$f":"Calcs!BJ103","v":49308.158068073884},null,7023.4913790688224,true,null,null,2092.6755722614325,11954.307185876212,12656.6563237831,1390.3264343545525,-3540.4893724528374,null,{"$f":"IF(I103,AND(SIGN(I103)=SIGN(L103:P103)), TRUE)","v":false}]
[null,{"$f":"Calcs!B104","v":49812104},null,{"$f":"Calcs!BT104","v":4271.1469273865023},null,{"$f":"Calcs!BJ104","v":21289.974682413973},null,-17018.827755027472,false,null,null,-19147.825223268868,-14889.830286786075,-16591.713062288822,-17445.94244776612,-19574.939916007519,null,{"$f":"IF(I104,AND(SIGN(I104)=SIGN(L104:P104)), TRUE)","v":true}]
[null,{"$f":"Calcs!B105","v":49812149},null,{"$f":"Calcs!BT105","v":408.66183701032986},null,{"$f":"Calcs!BJ105","v":7842.9687583343512},null,-7434.3069213240215,false,null,null,-8218.6037971574569,-6650.0100454905869,-7393.4407376229883,-7475.1731050250546,-8259.4699808584901,null,{"$f":"IF(I105,AND(SIGN(I105)=SIGN(L105:P105)), TRUE)","v":true}]
[null,{"$f":"Calcs!B106","v":49812155},null,{"$f":"Calcs!BT106","v":11844.376308933355},null,{"$f":"Calcs!BJ106","v":76315.107705180475},null,-64470.731396247123,false,null,null,-72102.24216676518,-56839.220625729082,-63286.293765353781,-65655.169027140451,-73286.679797658508,null,{"$f":"IF(I106,AND(SIGN(I106)=SIGN(L106:P106)), TRUE)","v":true}]
[null,{"$f":"Calcs!B107","v":49812177},null,{"$f":"Calcs!BT107","v":814.6101369648685},null,{"$f":"Calcs!BJ107","v":8631.9313265125929},null,-7817.3211895477243,false,null,null,-8680.5143221989856,-6954.1280568964648,-7735.8601758512377,-7898.7822032442109,-8761.9753358954713,null,{"$f":"IF(I107,AND(SIGN(I107)=SIGN(L107:P107)), TRUE)","v":true}]
[null,{"$f":"Calcs!B108","v":49858022},null,{"$f":"Calcs!BT108","v":8540.5710148135968},null,{"$f":"Calcs!BJ108","v":28249.465559834003},null,-19708.894545020405,false,null,null,-22533.841101003811,-16883.947989037006,-18854.837443539043,-20562.951646501766,-23387.898202485168,null,{"$f":"IF(I108,AND(SIGN(I108)=SIGN(L108:P108)), TRUE)","v":true}]
[null,{"$f":"Calcs!B109","v":49858047},null,{"$f":"Calcs!BT109","v":194161.13784348962},null,{"$f":"Calcs!BJ109","v":98220.83363052542},null,95940.304212964198,true,null,null,86118.220849911653,105762.38757601674,115356.41799731317,76524.190428615228,66702.107065562683,null,{"$f":"IF(I109,AND(SIGN(I109)=SIGN(L109:P109)), TRUE)","v":true}]
[null,{"$f":"Calcs!B110","v":49975824},null,{"$f":"Calcs!BT110","v":75811.077469490992},null,{"$f":"Calcs!BJ110","v":61105.551394018396},null,14705.526075472597,true,null,null,8594.9709360707493,20816.081214874437,22286.633822421696,7124.4183285234976,1013.8631891216501,null,{"$f":"IF(I110,AND(SIGN(I110)=SIGN(L110:P110)), TRUE)","v":true}]
[null,{"$f":"Calcs!B111","v":49978009},null,{"$f":"Calcs!BT111","v":2065.4921952255568},null,{"$f":"Calcs!BJ111","v":13069.945894668543},null,-11004.453699442985,false,null,null,-12311.448288909842,-9697.459109976131,-10797.904479920429,-11211.002918965542,-12517.997508432398,null,{"$f":"IF(I111,AND(SIGN(I111)=SIGN(L111:P111)), TRUE)","v":true}]
[null,{"$f":"Calcs!B112","v":49995004},null,{"$f":"Calcs!BT112","v":41063.219542857543},null,{"$f":"Calcs!BJ112","v":40358.238782610279},null,704.9807602472647,true,null,null,-3330.8431180137632,4740.8046385082926,4811.3027145330198,-3401.3411940384904,-7437.1650722995182,null,{"$f":"IF(I112,AND(SIGN(I112)=SIGN(L112:P112)), TRUE)","v":false}]
[null,{"$f":"Calcs!B113","v":49995016},null,{"$f":"Calcs!BT113","v":97370.94154126654},null,{"$f":"Calcs!BJ113","v":52252.750597277212},null,45118.190943989328,true,null,null,39892.915884261602,50343.466003717047,54855.285098115994,35381.096789862677,30155.82173013495,null,{"$f":"IF(I113,AND(SIGN(I113)=SIGN(L113:P113)), TRUE)","v":true}]
[null,{"$f":"Calcs!B114","v":50331340},null,{"$f":"Calcs!BT114","v":6814.523185601367},null,{"$f":"Calcs!BJ114","v":27583.653240241947},null,-20769.13005464058,false,null,null,-23527.495378664778,-18010.764730616385,-20087.677736080441,-21450.582373200716,-24208.947697224914,null,{"$f":"IF(I114,AND(SIGN(I114)=SIGN(L114:P114)), TRUE)","v":true}]
[null,{"$f":"Calcs!B115","v":50331395},null,{"$f":"Calcs!BT115","v":11514.490853835741},null,{"$f":"Calcs!BJ115","v":26923.848249849238},null,-15409.357396013496,false,null,null,-18101.742220998422,-12716.972571028575,-14257.90831062992,-16560.80648139707,-19253.191306381996,null,{"$f":"IF(I115,AND(SIGN(I115)=SIGN(L115:P115)), TRUE)","v":true}]
[null,{"$f":"Calcs!B116","v":50331668},null,{"$f":"Calcs!BT116","v":14072.772482255959},null,{"$f":"Calcs!BJ116","v":18572.659441251843},null,-4499.8869589958831,false,null,null,-6357.1529031210684,-2642.6210148706978,-3092.6097107702863,-5907.1642072214781,-7764.4301513466635,null,{"$f":"IF(I116,AND(SIGN(I116)=SIGN(L116:P116)), TRUE)","v":true}]
[null,{"$f":"Calcs!B117","v":50345528},null,{"$f":"Calcs!BT117","v":15053.485525704811},null,{"$f":"Calcs!BJ117","v":24090.391310833453},null,-9036.9057851286416,false,null,null,-11445.944916211989,-6627.8666540452978,-7531.5572325581597,-10542.254337699122,-12951.293468782469,null,{"$f":"IF(I117,AND(SIGN(I117)=SIGN(L117:P117)), TRUE)","v":true}]
[null,{"$f":"Calcs!B118","v":50345626},null,{"$f":"Calcs!BT118","v":5258.4731245288258},null,{"$f":"Calcs!BJ118","v":9999.7000630459734},null,-4741.2269385171476,false,null,null,-5741.196944821746,-3741.256932212551,-4215.3796260642648,-5267.0742509700303,-6267.0442572746288,null,{"$f":"IF(I118,AND(SIGN(I118)=SIGN(L118:P118)), TRUE)","v":true}]
[null,{"$f":"Calcs!B119","v":50345632},null,{"$f":"Calcs!BT119","v":24333.342271294961},null,{"$f":"Calcs!BJ119","v":28111.296988249487},null,-3777.9547169545258,false,null,null,-6589.0844157794781,-966.82501812957707,-1344.6204898250289,-6211.2889440840227,-9022.418642908975,null,{"$f":"IF(I119,AND(SIGN(I119)=SIGN(L119:P119)), TRUE)","v":true}]
[null,{"$f":"Calcs!B120","v":50345668},null,{"$f":"Calcs!BT120","v":11221.650322090984},null,{"$f":"Calcs!BJ120","v":17050.802710755732},null,-5829.1523886647483,false,null,null,-7534.2326597403226,-4124.0721175891758,-4706.9873564556492,-6951.3174208738455,-8656.3976919494198,null,{"$f":"IF(I120,AND(SIGN(I120)=SIGN(L120:P120)), TRUE)","v":true}]
[null,{"$f":"Calcs!B121","v":50345674},null,{"$f":"Calcs!BT121","v":7124.2345068617242},null,{"$f":"Calcs!BJ121","v":12456.197094803994},null,-5331.9625879422701,false,null,null,-6577.5822974226712,-4086.3428784618709,-4619.5391372560971,-6044.3860386284423,-7290.0057481088434,null,{"$f":"IF(I121,AND(SIGN(I121)=SIGN(L121:P121)), TRUE)","v":true}]
[null,{"$f":"Calcs!B122","v":50346038},null,{"$f":"Calcs!BT122","v":30558.596294595569},null,{"$f":"Calcs!BJ122","v":25824.507006372442},null,4734.0892882231274,true,null,null,2151.6385875858796,7316.5399888603715,7789.9489176826901,1678.2296587635719,-904.22104187367586,null,{"$f":"IF(I122,AND(SIGN(I122)=SIGN(L122:P122)), TRUE)","v":false}]
[null,{"$f":"Calcs!B123","v":50346150},null,{"$f":"Calcs!BT123","v":4216.9890053914187},null,{"$f":"Calcs!BJ123","v":19351.60979409788},null,-15134.620788706461,false,null,null,-17069.781768116249,-13199.459809296675,-14712.921888167319,-15556.319689245604,-17491.480668655393,null,{"$f":"IF(I123,AND(SIGN(I123)=SIGN(L123:P123)), TRUE)","v":true}]
[null,{"$f":"Calcs!B124","v":50353681},null,{"$f":"Calcs!BT124","v":1054.84152381543},null,{"$f":"Calcs!BJ124","v":2627.205303172228},null,-1572.363779356798,false,null,null,-1835.0843096740211,-1309.6432490395753,-1466.879626975255,-1677.847931738341,-1940.5684620555642,null,{"$f":"IF(I124,AND(SIGN(I124)=SIGN(L124:P124)), TRUE)","v":true}]
[null,{"$f":"Calcs!B125","v":50353838},null,{"$f":"Calcs!BT125","v":1856.4276464236682},null,{"$f":"Calcs!BJ125","v":31696.671298714329},null,-29840.243652290661,false,null,null,-33009.9107821621,-26670.576522419229,-29654.600887648296,-30025.886416933026,-33195.553546804469,null,{"$f":"IF(I125,AND(SIGN(I125)=SIGN(L125:P125)), TRUE)","v":true}]
[null,{"$f":"Calcs!B126","v":50353857},null,{"$f":"Calcs!BT126","v":3191.7093070217338},null,{"$f":"Calcs!BJ126","v":22436.373337952162},null,-19244.664030930428,false,null,null,-21488.301364725645,-17001.02669713521,-18925.493100228254,-19563.834961632601,-21807.472295427819,null,{"$f":"IF(I126,AND(SIGN(I126)=SIGN(L126:P126)), TRUE)","v":true}]
[null,{"$f":"Calcs!B127","v":50353868},null,{"$f":"Calcs!BT127","v":2408.7330446174365},null,{"$f":"Calcs!BJ127","v":14590.801403631436},null,-12182.068359014,false,null,null,-13641.148499377145,-10722.988218650857,-11941.195054552256,-12422.941663475744,-13882.021803838888,null,{"$f":"IF(I127,AND(SIGN(I127)=SIGN(L127:P127)), TRUE)","v":true}]
[null,{"$f":"Calcs!B128","v":50353876},null,{"$f":"Calcs!BT128","v":8975.0723484684986},null,{"$f":"Calcs!BJ128","v":34226.75811316412},null,-25251.68576469562,false,null,null,-28674.361576012037,-21829.009953379209,-24354.17852984877,-26149.192999542473,-29571.86881085889,null,{"$f":"IF(I128,AND(SIGN(I128)=SIGN(L128:P128)), TRUE)","v":true}]
[null,{"$f":"Calcs!B129","v":50354109},null,{"$f":"Calcs!BT129","v":5464.2948917221947},null,{"$f":"Calcs!BJ129","v":14606.820948162966},null,-9142.5260564407708,false,null,null,-10603.208151257069,-7681.8439616244741,-8596.0965672685506,-9688.9555456129892,-11149.63764042929,null,{"$f":"IF(I129,AND(SIGN(I129)=SIGN(L129:P129)), TRUE)","v":true}]
[null,{"$f":"Calcs!B130","v":50354247},null,{"$f":"Calcs!BT130","v":175.39429315062858},null,{"$f":"Calcs!BJ130","v":3053.7256763244263},null,-2878.3313831737978,false,null,null,-3183.7039508062408,-2572.9588155413553,-2860.7919538587348,-2895.8708124888608,-3201.2433801213037,null,{"$f":"IF(I130,AND(SIGN(I130)=SIGN(L130:P130)), TRUE)","v":true}]
[null,{"$f":"Calcs!B131","v":50354405},null,{"$f":"Calcs!BT131","v":61941.995173989955},null,{"$f":"Calcs!BJ131","v":59836.002489893996},null,2105.9926840959597,true,null,null,-3877.6075648934493,8089.5929330853614,8300.1922014949596,-4088.2068333030329,-10071.807082292442,null,{"$f":"IF(I131,AND(SIGN(I131)=SIGN(L131:P131)), TRUE)","v":false}]
[null,{"$f":"Calcs!B132","v":50354498},null,{"$f":"Calcs!BT132","v":1138.7136979593784},null,{"$f":"Calcs!BJ132","v":7235.7278984357363},null,-6097.0142004763584,false,null,null,-6820.5869903199327,-5373.441410632784,-5983.14283068042,-6210.8855702722958,-6934.4583601158702,null,{"$f":"IF(I132,AND(SIGN(I132)=SIGN(L132:P132)), TRUE)","v":true}]
[null,{"$f":"Calcs!B133","v":50354504},null,{"$f":"Calcs!BT133","v":40719.013133494052},null,{"$f":"Calcs!BJ133","v":41864.075968574842},null,-1145.0628350807892,false,null,null,-5331.4704319382799,3041.3447617766942,2926.8384782686189,-5216.9641484301901,-9403.3717452876808,null,{"$f":"IF(I133,AND(SIGN(I133)=SIGN(L133:P133)), TRUE)","v":true}]
[null,{"$f":"Calcs!B134","v":50355740},null,{"$f":"Calcs!BT134","v":577.06388744343474},null,{"$f":"Calcs!BJ134","v":1952.2818676278685},null,-1375.2179801844336,false,null,null,-1570.4461669472207,-1179.9897934216469,-1317.5115914400903,-1432.9243689287773,-1628.1525556915644,null,{"$f":"IF(I134,AND(SIGN(I134)=SIGN(L134:P134)), TRUE)","v":true}]
[null,{"$f":"Calcs!B135","v":50356675},null,{"$f":"Calcs!BT135","v":16418.949874748731},null,{"$f":"Calcs!BJ135","v":21580.328927048093},null,-5161.3790522993622,false,null,null,-7319.4119450041726,-3003.3461595945519,-3519.4840648244863,-6803.2740397742346,-8961.3069324790449,null,{"$f":"IF(I135,AND(SIGN(I135)=SIGN(L135:P135)), TRUE)","v":true}]
[null,{"$f":"Calcs!B136","v":50359350},null,{"$f":"Calcs!BT136","v":230617.62547675765},null,{"$f":"Calcs!BJ136","v":60178.420254255609},null,170439.20522250203,true,null,null,164421.36319707648,176457.04724792761,193500.96777017781,147377.44267482628,141359.60064940073,null,{"$f":"IF(I136,AND(SIGN(I136)=SIGN(L136:P136)), TRUE)","v":true}]
[null,{"$f":"Calcs!B137","v":50360857},null,{"$f":"Calcs!BT137","v":21971.708163437648},null,{"$f":"Calcs!BJ137","v":25892.590070631475},null,-3920.8819071938269,false,null,null,-6510.1409142569755,-1331.6229001306783,-1723.7110908500617,{"$f":"(1+O$7)*$D137-(1+O$6)*$F137","v":-6118.0527235375921},-8707.3117306007407,null,{"$f":"IF(I137,AND(SIGN(I137)=SIGN(L137:P137)), TRUE)","v":true}]
[null,{"$f":"Calcs!B138","v":50391869},null,{"$f":"Calcs!BT138","v":6307.8703914325961},null,{"$f":"Calcs!BJ138","v":11594.145354700608},null,{"$f":"D138-F138","v":-5286.2749632680116},{"$f":"H138>0","v":false},null,null,{"$f":"(1+L$7)*$D138-(1+L$6)*$F138","v":-6445.6894987380729},-4126.8604277979503,-4655.4879241247518,-5917.0620024112714,{"$f":"(1+P$7)*$D138-(1+P$6)*$F138","v":-7076.4765378813327},null,{"$f":"IF(I138,AND(SIGN(I138)=SIGN(L138:P138)), TRUE)","v":true}]
[null,{"$f":"Calcs!B139","v":50391925},null,{"$f":"Calcs!BT139","v":4801.5132711791784},null,{"$f":"Calcs!BJ139","v":10587.917713813382},null,-5786.4044426342034,false,null,null,-6845.196214015542,-4727.6126712528649,-5306.2531155162851,-6266.5557697521208,-7325.3475411334593,null,{"$f":"IF(I139,AND(SIGN(I139)=SIGN(L139:P139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B140","v":50391936},null,{"$f":"Calcs!BT140","v":7688.4152101328054},null,{"$f":"Calcs!BJ140","v":12153.828191771216},null,-4465.4129816384102,false,null,null,-5680.7958008155329,-3250.0301624612894,-3696.5714606251295,-5234.2545026516909,-6449.6373218288136,null,{"$f":"IF(I140,AND(SIGN(I140)=SIGN(L140:P140)), TRUE)","v":true}]
[null,{"$f":"Calcs!B141","v":50391942},null,{"$f":"Calcs!BT141","v":57404.510423905886},null,{"$f":"Calcs!BJ141","v":39889.66710506277},null,17514.843318843115,true,null,null,13525.876608336832,21503.810029349392,23255.294361233711,11774.392276452527,7785.4255659462433,null,{"$f":"IF(I141,AND(SIGN(I141)=SIGN(L141:P141)), TRUE)","v":true}]
[null,{"$f":"Calcs!B142","v":50391953},null,{"$f":"Calcs!BT142","v":32704.943508474506},null,{"$f":"Calcs!BJ142","v":28320.552288692699},null,4384.3912197818063,true,null,null,1552.3359909125356,7216.4464486510769,7654.8855706292597,1113.8968689343565,-1718.1583599349142,null,{"$f":"IF(I142,AND(SIGN(I142)=SIGN(L142:P142)), TRUE)","v":false}]
[null,{"$f":"Calcs!B143","v":50391967},null,{"$f":"Calcs!BT143","v":24279.02770700568},null,{"$f":"Calcs!BJ143","v":25369.95243029005},null,-1090.92472328437,false,null,null,-3627.9199663133768,1446.0705197446332,1336.9780474161998,-3518.8274939849362,-6055.822737013943,null,{"$f":"IF(I143,AND(SIGN(I143)=SIGN(L143:P143)), TRUE)","v":true}]
[null,{"$f":"Calcs!B144","v":50391989},null,{"$f":"Calcs!BT144","v":16441.871114458154},null,{"$f":"Calcs!BJ144","v":18163.159834164406},null,-1721.2887197062519,false,null,null,-3537.6047031226954,95.027263710187981,-77.101608260436478,-3365.4758311520673,-5181.7918145685107,null,{"$f":"IF(I144,AND(SIGN(I144)=SIGN(L144:P144)), TRUE)","v":true}]
[null,{"$f":"Calcs!B145","v":50391993},null,{"$f":"Calcs!BT145","v":19921.220038783558},null,{"$f":"Calcs!BJ145","v":20627.166027421586},null,-705.94598863802821,false,null,null,-2768.6625913801872,1356.7706141041308,1286.1760152403294,-2698.0679925163822,-4760.7845952585412,null,{"$f":"IF(I145,AND(SIGN(I145)=SIGN(L145:P145)), TRUE)","v":true}]
[null,{"$f":"Calcs!B146","v":50392015},null,{"$f":"Calcs!BT146","v":2407.2165486536283},null,{"$f":"Calcs!BJ146","v":4732.4738210762853},null,-2325.257272422657,false,null,null,-2798.5046545302862,-1852.0098903150288,-2084.5356175572938,-2565.9789272880198,-3039.226309395649,null,{"$f":"IF(I146,AND(SIGN(I146)=SIGN(L146:P146)), TRUE)","v":true}]
[null,{"$f":"Calcs!B147","v":50392021},null,{"$f":"Calcs!BT147","v":27068.64380648165},null,{"$f":"Calcs!BJ147","v":22711.709259587962},null,4356.9345468936881,true,null,null,2085.7636209348893,6628.1054728524832,7063.7989275418549,1650.0701662455249,-621.10075971327387,null,{"$f":"IF(I147,AND(SIGN(I147)=SIGN(L147:P147)), TRUE)","v":false}]
[null,{"$f":"Calcs!B148","v":50392133},null,{"$f":"Calcs!BT148","v":5419.8585294174},null,{"$f":"Calcs!BJ148","v":49587.498875842575},null,-44167.640346425178,false,null,null,-49126.390234009443,-39208.89045884092,-43625.654493483438,-44709.626199366918,-49668.376086951183,null,{"$f":"IF(I148,AND(SIGN(I148)=SIGN(L148:P148)), TRUE)","v":true}]
[null,{"$f":"Calcs!B149","v":50392217},null,{"$f":"Calcs!BT149","v":493.63631489203573},null,{"$f":"Calcs!BJ149","v":6214.9825453168023},null,-5721.3462304247669,false,null,null,-6342.8444849564476,-5099.8479758930871,-5671.9825989355631,-5770.7098619139706,-6392.2081164456504,null,{"$f":"IF(I149,AND(SIGN(I149)=SIGN(L149:P149)), TRUE)","v":true}]
[null,{"$f":"Calcs!B150","v":50392227},null,{"$f":"Calcs!BT150","v":4885.77809860863},null,{"$f":"Calcs!BJ150","v":25309.879138296779},null,-20424.10103968815,false,null,null,-22955.088953517832,-17893.113125858472,-19935.523229827286,-20912.678849549011,-23443.666763378693,null,{"$f":"IF(I150,AND(SIGN(I150)=SIGN(L150:P150)), TRUE)","v":true}]
[null,{"$f":"Calcs!B151","v":50392238},null,{"$f":"Calcs!BT151","v":7931.7227247974579},null,{"$f":"Calcs!BJ151","v":41070.107292730485},null,-33138.384567933026,false,null,null,-37245.39529720608,-29031.37383865998,-32345.212295453282,-33931.55684041277,-38038.567569685823,null,{"$f":"IF(I151,AND(SIGN(I151)=SIGN(L151:P151)), TRUE)","v":true}]
[null,{"$f":"Calcs!B152","v":50392244},null,{"$f":"Calcs!BT152","v":6980.5027306370193},null,{"$f":"Calcs!BJ152","v":38072.450022266436},null,-31091.947291629418,false,null,null,-34899.192293856067,-27284.702289402776,-30393.897018565713,-31789.99756469312,-35597.242566919769,null,{"$f":"IF(I152,AND(SIGN(I152)=SIGN(L152:P152)), TRUE)","v":true}]
[null,{"$f":"Calcs!B153","v":50392270},null,{"$f":"Calcs!BT153","v":4057.0281850102506},null,{"$f":"Calcs!BJ153","v":22481.428306947106},null,-18424.400121936855,false,null,null,-20672.542952631567,-16176.257291242146,-18018.697303435831,-18830.102940437879,-21078.245771132591,null,{"$f":"IF(I153,AND(SIGN(I153)=SIGN(L153:P153)), TRUE)","v":true}]
[null,{"$f":"Calcs!B154","v":50392368},null,{"$f":"Calcs!BT154","v":3672.5009495416712},null,{"$f":"Calcs!BJ154","v":9662.6888949637378},null,-5990.1879454220671,false,null,null,-6956.456834918441,-5023.9190559256931,-5622.9378504678989,-6357.4380403762334,-7323.7069298726074,null,{"$f":"IF(I154,AND(SIGN(I154)=SIGN(L154:P154)), TRUE)","v":true}]
[null,{"$f":"Calcs!B155","v":50392384},null,{"$f":"Calcs!BT155","v":5216.4137924367697},null,{"$f":"Calcs!BJ155","v":15069.385296511127},null,-9852.9715040743577,false,null,null,-11359.910033725473,-8346.0329744232458,-9331.3301248306798,-10374.612883318034,-11881.551412969151,null,{"$f":"IF(I155,AND(SIGN(I155)=SIGN(L155:P155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B156","v":50392495},null,{"$f":"Calcs!BT156","v":664.55582202276867},null,{"$f":"Calcs!BJ156","v":2543.2028165349752},null,-1878.6469945122067,false,null,null,-2132.9672761657043,-1624.326712858709,-1812.1914123099295,-1945.1025767144833,-2199.422858367981,null,{"$f":"IF(I156,AND(SIGN(I156)=SIGN(L156:P156)), TRUE)","v":true}]
[null,{"$f":"Calcs!B157","v":50392499},null,{"$f":"Calcs!BT157","v":19433.25670217782},null,{"$f":"Calcs!BJ157","v":38493.964287752526},null,-19060.707585574706,false,null,null,-22910.104014349959,-15211.311156799453,-17117.381915356924,-21004.033255792488,-24853.429684567742,null,{"$f":"IF(I157,AND(SIGN(I157)=SIGN(L157:P157)), TRUE)","v":true}]
[null,{"$f":"Calcs!B158","v":50392525},null,{"$f":"Calcs!BT158","v":13532.942312482583},null,{"$f":"Calcs!BJ158","v":30174.814568218226},null,-16641.872255735645,false,null,null,-19659.353712557466,-13624.390798913822,-15288.578024487384,-17995.166486983901,-21012.647943805725,null,{"$f":"IF(I158,AND(SIGN(I158)=SIGN(L158:P158)), TRUE)","v":true}]
[null,{"$f":"Calcs!B159","v":50392940},null,{"$f":"Calcs!BT159","v":10308.821013386114},null,{"$f":"Calcs!BJ159","v":19491.78080874883},null,-9182.9597953627162,false,null,null,-11132.137876237601,-7233.7817144878354,-8152.077694024103,-10213.841896701328,-12163.019977576212,null,{"$f":"IF(I159,AND(SIGN(I159)=SIGN(L159:P159)), TRUE)","v":true}]
[null,{"$f":"Calcs!B160","v":50395440},null,{"$f":"Calcs!BT160","v":1282.5719713004537},null,{"$f":"Calcs!BJ160","v":4845.8120986369158},null,-3563.2401273364621,false,null,null,-4047.8213372001537,-3078.6589174727706,-3434.9829302064163,-3691.4973244665075,-4176.0785343301995,null,{"$f":"IF(I160,AND(SIGN(I160)=SIGN(L160:P160)), TRUE)","v":true}]
[null,{"$f":"Calcs!B161","v":50395573},null,{"$f":"Calcs!BT161","v":18704.90652518471},null,{"$f":"Calcs!BJ161","v":23586.776879623227},null,-4881.8703544385171,false,null,null,-7240.548042400842,-2523.1926664761959,-3011.3797019200429,-6752.3610069569877,-9111.0386949193125,null,{"$f":"IF(I161,AND(SIGN(I161)=SIGN(L161:P161)), TRUE)","v":true}]
[null,{"$f":"Calcs!B162","v":50396931},null,{"$f":"Calcs!BT162","v":7384.030869104844},null,{"$f":"Calcs!BJ162","v":18507.580041592468},null,-11123.549172487623,false,null,null,-12974.307176646871,-9272.7911683283783,-10385.146085577138,-11861.952259398109,-13712.710263557357,null,{"$f":"IF(I162,AND(SIGN(I162)=SIGN(L162:P162)), TRUE)","v":true}]
[null,{"$f":"Calcs!B163","v":50399799},null,{"$f":"Calcs!BT163","v":25226.515324996384},null,{"$f":"Calcs!BJ163","v":28747.072661844901},null,-3520.5573368485166,false,null,null,-6395.2646030330106,-645.85007066402613,-997.9058043488767,-6043.2088693481528,-8917.9161355326469,null,{"$f":"IF(I163,AND(SIGN(I163)=SIGN(L163:P163)), TRUE)","v":true}]
[null,{"$f":"Calcs!B164","v":50404876},null,{"$f":"Calcs!BT164","v":9640.4949272471604},null,{"$f":"Calcs!BJ164","v":19741.084970520889},null,-10100.590043273729,false,null,null,-12074.698540325819,-8126.4815462216393,-9136.5405505490126,-11064.639535998445,-13038.748033050535,null,{"$f":"IF(I164,AND(SIGN(I164)=SIGN(L164:P164)), TRUE)","v":true}]
[null,{"$f":"Calcs!B165","v":50405207},null,{"$f":"Calcs!BT165","v":33914.679106042749},null,{"$f":"Calcs!BJ165","v":52623.202564569023},null,-18708.523458526273,false,null,null,-23970.843714983181,-13446.203202069373,-15317.055547921998,-22099.991369130548,-27362.311625587456,null,{"$f":"IF(I165,AND(SIGN(I165)=SIGN(L165:P165)), TRUE)","v":true}]
[null,{"$f":"Calcs!B166","v":50405541},null,{"$f":"Calcs!BT166","v":28136.812326410069},null,{"$f":"Calcs!BJ166","v":42296.603670926357},null,-14159.791344516289,false,null,null,-18389.45171160893,-9930.1309774236543,-11346.110111875278,-16973.472577157296,-21203.132944249937,null,{"$f":"IF(I166,AND(SIGN(I166)=SIGN(L166:P166)), TRUE)","v":true}]
[null,{"$f":"Calcs!B167","v":50425287},null,{"$f":"Calcs!BT167","v":49236.072227105666},null,{"$f":"Calcs!BJ167","v":17732.634574879321},null,31503.437652226345,true,null,null,29730.174194738411,33276.701109714275,36427.04487493691,26579.830429515776,24806.566972027842,null,{"$f":"IF(I167,AND(SIGN(I167)=SIGN(L167:P167)), TRUE)","v":true}]
[null,{"$f":"Calcs!B168","v":50425349},null,{"$f":"Calcs!BT168","v":20573.316889203521},null,{"$f":"Calcs!BJ168","v":8108.5928310979134},null,12464.724058105607,true,null,null,11653.864774995816,13275.583341215399,14522.055747025959,10407.392369185254,9596.5330860754639,null,{"$f":"IF(I168,AND(SIGN(I168)=SIGN(L168:P168)), TRUE)","v":true}]
[null,{"$f":"Calcs!B169","v":50425518},null,{"$f":"Calcs!BT169","v":110990.68375067035},null,{"$f":"Calcs!BJ169","v":57199.786192922795},null,53790.89755774755,true,null,null,48070.918938455266,59510.876177039827,64889.965932814594,42691.829182680522,36971.850563388238,null,{"$f":"IF(I169,AND(SIGN(I169)=SIGN(L169:P169)), TRUE)","v":true}]
[null,{"$f":"Calcs!B170","v":50425749},null,{"$f":"Calcs!BT170","v":29092.195269814787},null,{"$f":"Calcs!BJ170","v":31729.711609310623},null,-2637.5163394958363,false,null,null,-5810.4875004268979,535.45482143522531,271.70318748564387,-5546.7358664773128,-8719.7070274083744,null,{"$f":"IF(I170,AND(SIGN(I170)=SIGN(L170:P170)), TRUE)","v":true}]
[null,{"$f":"Calcs!B171","v":50448409},null,{"$f":"Calcs!BT171","v":27295.548825369759},null,{"$f":"Calcs!BJ171","v":16664.331198932374},null,10631.217626437385,true,null,null,8964.784506544147,12297.650746330622,13360.772508974362,7901.6627439004078,6235.2296240071701,null,{"$f":"IF(I171,AND(SIGN(I171)=SIGN(L171:P171)), TRUE)","v":true}]
[null,{"$f":"Calcs!B172","v":50456599},null,{"$f":"Calcs!BT172","v":21780.752438947802},null,{"$f":"Calcs!BJ172","v":25119.647046984766},null,-3338.8946080369642,false,null,null,-5850.8593127354434,-826.92990333848866,-1160.8193641421822,-5516.9698519317426,-8028.9345566302218,null,{"$f":"IF(I172,AND(SIGN(I172)=SIGN(L172:P172)), TRUE)","v":true}]
[null,{"$f":"Calcs!B173","v":50456718},null,{"$f":"Calcs!BT173","v":4395.6651047290406},null,{"$f":"Calcs!BJ173","v":7099.3615256110197},null,-2703.6964208819791,false,null,null,-3413.632573443082,-1993.760268320877,-2264.1299104090749,-3143.2629313548832,-3853.1990839159862,null,{"$f":"IF(I173,AND(SIGN(I173)=SIGN(L173:P173)), TRUE)","v":true}]
[null,{"$f":"Calcs!B174","v":50456735},null,{"$f":"Calcs!BT174","v":135709.5636534988},null,{"$f":"Calcs!BJ174","v":66403.014526291357},null,69306.549127207443,true,null,null,62666.247674578306,75946.85057983658,82877.505492557349,55735.592761857566,49095.291309228429,null,{"$f":"IF(I174,AND(SIGN(I174)=SIGN(L174:P174)), TRUE)","v":true}]
[null,{"$f":"Calcs!B175","v":50456970},null,{"$f":"Calcs!BT175","v":1083.61383200298},null,{"$f":"Calcs!BJ175","v":18374.417577674056},null,-17290.803745671077,false,null,null,-19128.245503438484,-15453.361987903669,-17182.442362470778,-17399.165128871373,-19236.60688663878,null,{"$f":"IF(I175,AND(SIGN(I175)=SIGN(L175:P175)), TRUE)","v":true}]
[null,{"$f":"Calcs!B176","v":50456981},null,{"$f":"Calcs!BT176","v":1003.799770170011},null,{"$f":"Calcs!BJ176","v":17458.299874776727},null,-16454.500104606715,false,null,null,-18200.33009208439,-14708.670117129042,-16354.120127589715,-16554.880081623716,-18300.710069101391,null,{"$f":"IF(I176,AND(SIGN(I176)=SIGN(L176:P176)), TRUE)","v":true}]
[null,{"$f":"Calcs!B177","v":50457008},null,{"$f":"Calcs!BT177","v":14261.614705207552},null,{"$f":"Calcs!BJ177","v":43089.571125237475},null,-28827.956420029921,false,null,null,-33136.91353255367,-24518.999307506172,-27401.794949509167,-30254.117890550679,-34563.075003074424,null,{"$f":"IF(I177,AND(SIGN(I177)=SIGN(L177:P177)), TRUE)","v":true}]
[null,{"$f":"Calcs!B178","v":50457045},null,{"$f":"Calcs!BT178","v":1586.785732407152},null,{"$f":"Calcs!BJ178","v":13449.408855759353},null,-11862.623123352201,false,null,null,-13207.564008928137,-10517.682237776266,-11703.944550111486,-12021.301696592916,-13366.242582168852,null,{"$f":"IF(I178,AND(SIGN(I178)=SIGN(L178:P178)), TRUE)","v":true}]
[null,{"$f":"Calcs!B179","v":50457051},null,{"$f":"Calcs!BT179","v":5922.9824149219994},null,{"$f":"Calcs!BJ179","v":31769.76047063947},null,-25846.77805571747,false,null,null,-29023.754102781422,-22669.802008653525,-25254.479814225269,-26439.076297209671,-29616.052344273623,null,{"$f":"IF(I179,AND(SIGN(I179)=SIGN(L179:P179)), TRUE)","v":true}]
[null,{"$f":"Calcs!B180","v":50457068},null,{"$f":"Calcs!BT180","v":564.98372494481237},null,{"$f":"Calcs!BJ180","v":6212.57961363707},null,-5647.5958886922581,false,null,null,-6268.8538500559644,-5026.33792732855,-5591.0975161977767,-5704.0942611867385,-6325.3522225504457,null,{"$f":"IF(I180,AND(SIGN(I180)=SIGN(L180:P180)), TRUE)","v":true}]
[null,{"$f":"Calcs!B181","v":50457074},null,{"$f":"Calcs!BT181","v":1180.4732913713215},null,{"$f":"Calcs!BJ181","v":19446.725839753883},null,-18266.252548382559,false,null,null,-20210.925132357952,-16321.579964407172,-18148.205219245428,-18384.299877519694,-20328.972461495083,null,{"$f":"IF(I181,AND(SIGN(I181)=SIGN(L181:P181)), TRUE)","v":true}]
[null,{"$f":"Calcs!B182","v":50457096},null,{"$f":"Calcs!BT182","v":1298.4027585367246},null,{"$f":"Calcs!BJ182","v":20700.255199346724},null,-19401.852440809998,false,null,null,-21471.877960744674,-17331.826920875326,-19272.012164956326,-19531.692716663671,-21601.718236598346,null,{"$f":"IF(I182,AND(SIGN(I182)=SIGN(L182:P182)), TRUE)","v":true}]
[null,{"$f":"Calcs!B183","v":50457113},null,{"$f":"Calcs!BT183","v":1121.1576879455238},null,{"$f":"Calcs!BJ183","v":12738.541567172357},null,-11617.383879226833,false,null,null,-12891.238035944069,-10343.529722509596,-11505.26811043228,-11729.499648021385,-13003.353804738621,null,{"$f":"IF(I183,AND(SIGN(I183)=SIGN(L183:P183)), TRUE)","v":true}]
[null,{"$f":"Calcs!B184","v":50457130},null,{"$f":"Calcs!BT184","v":2082.424152419755},null,{"$f":"Calcs!BJ184","v":19441.719732087779},null,-17359.295579668025,false,null,null,-19303.467552876806,-15415.123606459247,-17151.053164426048,-17567.537994909999,-19511.709968118779,null,{"$f":"IF(I184,AND(SIGN(I184)=SIGN(L184:P184)), TRUE)","v":true}]
[null,{"$f":"Calcs!B185","v":50457139},null,{"$f":"Calcs!BT185","v":2692.4946487932189},null,{"$f":"Calcs!BJ185","v":19269.509628373748},null,-16577.01497958053,false,null,null,-18503.965942417908,-14650.064016743154,-16307.765514701206,-16846.264444459852,-18773.21540729723,null,{"$f":"IF(I185,AND(SIGN(I185)=SIGN(L185:P185)), TRUE)","v":true}]
[null,{"$f":"Calcs!B186","v":50457180},null,{"$f":"Calcs!BT186","v":2343.7032926180455},null,{"$f":"Calcs!BJ186","v":19229.4607670449},null,-16885.757474426857,false,null,null,-18808.703551131344,-14962.811397722364,-16651.387145165048,-17120.127803688658,-19043.073880393149,null,{"$f":"IF(I186,AND(SIGN(I186)=SIGN(L186:P186)), TRUE)","v":true}]
[null,{"$f":"Calcs!B187","v":50457229},null,{"$f":"Calcs!BT187","v":4224.5444499173318},null,{"$f":"Calcs!BJ187","v":21825.628202687272},null,-17601.08375276994,false,null,null,-19783.64657303867,-15418.520932501215,-17178.629307778207,-18023.538197761674,-20206.101018030404,null,{"$f":"IF(I187,AND(SIGN(I187)=SIGN(L187:P187)), TRUE)","v":true}]
[null,{"$f":"Calcs!B188","v":50457257},null,{"$f":"Calcs!BT188","v":1255.540718171156},null,{"$f":"Calcs!BJ188","v":11385.891275790616},null,-10130.35055761946,false,null,null,-11268.939685198522,-8991.7614300403984,-10004.796485802344,-10255.904629436576,-11394.493757015638,null,{"$f":"IF(I188,AND(SIGN(I188)=SIGN(L188:P188)), TRUE)","v":true}]
[null,{"$f":"Calcs!B189","v":50457266},null,{"$f":"Calcs!BT189","v":979.80444465932851},null,{"$f":"Calcs!BJ189","v":11570.116037903303},null,-10590.311593243974,false,null,null,-11747.323197034306,-9433.2999894536442,-10492.331148778041,-10688.292037709907,-11845.303641500239,null,{"$f":"IF(I189,AND(SIGN(I189)=SIGN(L189:P189)), TRUE)","v":true}]
[null,{"$f":"Calcs!B190","v":50457291},null,{"$f":"Calcs!BT190","v":3848.3096721761594},null,{"$f":"Calcs!BJ190","v":24284.628288278349},null,-20436.318616102188,false,null,null,-22864.781444930028,-18007.855787274355,-20051.487648884573,-20821.149583319806,-23249.612412147642,null,{"$f":"IF(I190,AND(SIGN(I190)=SIGN(L190:P190)), TRUE)","v":true}]
[null,{"$f":"Calcs!B191","v":50457302},null,{"$f":"Calcs!BT191","v":2060.9619374543067},null,{"$f":"Calcs!BJ191","v":16110.655691061098},null,-14049.693753606791,false,null,null,-15660.759322712904,-12438.628184500682,-13843.59755986136,-14255.789947352221,-15866.855516458334,null,{"$f":"IF(I191,AND(SIGN(I191)=SIGN(L191:P191)), TRUE)","v":true}]
[null,{"$f":"Calcs!B192","v":50457313},null,{"$f":"Calcs!BT192","v":4740.7647023922327},null,{"$f":"Calcs!BJ192","v":27691.785165829835},null,-22951.020463437602,false,null,null,-25720.198980020588,-20181.84194685462,-22476.94399319838,-23425.096933676825,-26194.275450259811,null,{"$f":"IF(I192,AND(SIGN(I192)=SIGN(L192:P192)), TRUE)","v":true}]
[null,{"$f":"Calcs!B193","v":50469158},null,{"$f":"Calcs!BT193","v":18945.542518095273},null,{"$f":"Calcs!BJ193","v":32576.745026415698},null,-13631.202508320424,false,null,null,-16888.877010961995,-10373.528005678854,-11736.648256510896,-15525.756760129952,-18783.431262771523,null,{"$f":"IF(I193,AND(SIGN(I193)=SIGN(L193:P193)), TRUE)","v":true}]
[null,{"$f":"Calcs!B194","v":50470472},null,{"$f":"Calcs!BT194","v":8632.641102281028},null,{"$f":"Calcs!BJ194","v":13453.413741892235},null,-4820.7726396112066,false,null,null,-6166.1140138004321,-3475.431265421983,-3957.5085293831035,-5684.0367498393089,-7029.3781240285343,null,{"$f":"IF(I194,AND(SIGN(I194)=SIGN(L194:P194)), TRUE)","v":true}]
[null,{"$f":"Calcs!B195","v":50480645},null,{"$f":"Calcs!BT195","v":25588.795014309111},null,{"$f":"Calcs!BJ195","v":32171.250305461141},null,-6582.4552911520295,false,null,null,-9799.5803216981476,-3365.3302606059151,-4023.5757897211151,-9141.3347925829403,-12358.459823129058,null,{"$f":"IF(I195,AND(SIGN(I195)=SIGN(L195:P195)), TRUE)","v":true}]
[null,{"$f":"Calcs!B196","v":50480765},null,{"$f":"Calcs!BT196","v":36916.424437479523},null,{"$f":"Calcs!BJ196","v":36275.257370134532},null,641.16706734499166,true,null,null,-2986.3586696684652,4268.6928043584448,4332.8095110929498,-3050.4753764029592,-6678.001113416416,null,{"$f":"IF(I196,AND(SIGN(I196)=SIGN(L196:P196)), TRUE)","v":false}]
[null,{"$f":"Calcs!B197","v":50480885},null,{"$f":"Calcs!BT197","v":7702.9854244969065},null,{"$f":"Calcs!BJ197","v":14805.062811740752},null,-7102.0773872438458,false,null,null,-8582.583668417923,-5621.5711060697704,-6331.7788447941548,-7872.3759296935359,-9352.882210867614,null,{"$f":"IF(I197,AND(SIGN(I197)=SIGN(L197:P197)), TRUE)","v":true}]
[null,{"$f":"Calcs!B198","v":50481013},null,{"$f":"Calcs!BT198","v":20695.870595237651},null,{"$f":"Calcs!BJ198","v":25400.990297819906},null,-4705.1197025822548,false,null,null,-7245.2187323642465,-2165.0206728002631,-2635.5326430584864,-6774.7067621060196,-9314.8057918880113,null,{"$f":"IF(I198,AND(SIGN(I198)=SIGN(L198:P198)), TRUE)","v":true}]
[null,{"$f":"Calcs!B199","v":50481934},null,{"$f":"Calcs!BT199","v":313.12620260610697},null,{"$f":"Calcs!BJ199","v":2859.0882102662408},null,-2545.9620076601341,false,null,null,-2831.8708286867586,-2260.0531866335095,-2514.6493873995232,-2577.2746279207445,-2863.183448947369,null,{"$f":"IF(I199,AND(SIGN(I199)=SIGN(L199:P199)), TRUE)","v":true}]
[null,{"$f":"Calcs!B200","v":50481965},null,{"$f":"Calcs!BT200","v":6881.7107200657974},null,{"$f":"Calcs!BJ200","v":24888.364872810693},null,-18006.654152744894,false,null,null,-20495.490640025964,-15517.817665463828,-17318.483080738315,-18694.825224751476,-21183.661712032546,null,{"$f":"IF(I200,AND(SIGN(I200)=SIGN(L200:P200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B201","v":50481976},null,{"$f":"Calcs!BT201","v":1838.5573333070402},null,{"$f":"Calcs!BJ201","v":10072.288624204501},null,-8233.73129089746,false,null,null,-9240.9601533179102,-7226.5024284770097,-8049.8755575667565,{"$f":"(1+O$7)*$D201-(1+O$6)*$F201","v":-8417.5870242281635},-9424.8158866486156,null,{"$f":"IF(I201,AND(SIGN(I201)=SIGN(L201:P201)), TRUE)","v":true}]
[null,{"$f":"Calcs!B202","v":50488942},null,{"$f":"Calcs!BT202","v":1127.8920385268948},null,{"$f":"Calcs!BJ202","v":11257.734919538314},null,{"$f":"D202-F202","v":-10129.84288101142},{"$f":"H202>0","v":false},null,null,{"$f":"(1+L$7)*$D202-(1+L$6)*$F202","v":-11255.616372965251},-9004.0693890575894,-10017.05367715873,-10242.632084864108,{"$f":"(1+P$7)*$D202-(1+P$6)*$F202","v":-11368.405576817941},null,{"$f":"IF(I202,AND(SIGN(I202)=SIGN(L202:P202)), TRUE)","v":true}]
[null,{"$f":"Calcs!B203","v":50499651},null,{"$f":"Calcs!BT203","v":60886.010720242557},null,{"$f":"Calcs!BJ203","v":18785.919627827941},null,42100.091092414616,true,null,null,40221.499129631819,43978.683055197413,48188.692164438879,36011.49002039036,34132.898057607563,null,{"$f":"IF(I203,AND(SIGN(I203)=SIGN(L203:P203)), TRUE)","v":true}]
[null,{"$f":"Calcs!B204","v":50499672},null,{"$f":"Calcs!BT204","v":490209.6905049521},null,{"$f":"Calcs!BJ204","v":101083.32599400466},null,389126.36451094743,true,null,null,379018.03191154695,399234.69711034792,438147.33356144273,340105.39546045224,329997.06286105176,null,{"$f":"IF(I204,AND(SIGN(I204)=SIGN(L204:P204)), TRUE)","v":true}]
[null,{"$f":"Calcs!B205","v":50499697},null,{"$f":"Calcs!BT205","v":592273.08654308412},null,{"$f":"Calcs!BJ205","v":114349.51130918451},null,477923.57523389964,true,null,null,466488.62410298118,489358.52636481804,537150.88388820807,418696.2665795912,407261.31544867274,null,{"$f":"IF(I205,AND(SIGN(I205)=SIGN(L205:P205)), TRUE)","v":true}]
[null,{"$f":"Calcs!B206","v":50509407},null,{"$f":"Calcs!BT206","v":30322.761142218071},null,{"$f":"Calcs!BJ206","v":18081.059668440274},null,12241.701473777797,true,null,null,10433.595506933769,14049.807440621824,15273.977587999605,9209.4253595559894,7401.319392711961,null,{"$f":"IF(I206,AND(SIGN(I206)=SIGN(L206:P206)), TRUE)","v":true}]
[null,{"$f":"Calcs!B207","v":50616962},null,{"$f":"Calcs!BT207","v":368.39853755788977},null,{"$f":"Calcs!BJ207","v":12415.14701194193},null,-12046.74847438404,false,null,null,-13288.263175578233,-10805.233773189846,-12009.908620628252,-12083.588328139829,-13325.103029334023,null,{"$f":"IF(I207,AND(SIGN(I207)=SIGN(L207:P207)), TRUE)","v":true}]
[null,{"$f":"Calcs!B208","v":50626617},null,{"$f":"Calcs!BT208","v":27202.22545269721},null,{"$f":"Calcs!BJ208","v":10012.215332211235},null,17190.010120485975,true,null,null,16188.788587264851,18191.231653707098,19910.232665755699,14469.787575216254,13468.566041995131,null,{"$f":"IF(I208,AND(SIGN(I208)=SIGN(L208:P208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B209","v":50635960},null,{"$f":"Calcs!BT209","v":12160.154757396966},null,{"$f":"Calcs!BJ209","v":16757.444801521942},null,-4597.2900441249767,false,null,null,-6273.0345242771727,-2921.5455639727825,-3381.2745683852791,-5813.3055198646725,-7489.0500000168686,null,{"$f":"IF(I209,AND(SIGN(I209)=SIGN(L209:P209)), TRUE)","v":true}]
[null,{"$f":"Calcs!B210","v":50642308},null,{"$f":"Calcs!BT210","v":21987.688450126676},null,{"$f":"Calcs!BJ210","v":20755.322383673883},null,1232.3660664527924,true,null,null,-843.16617191459954,3307.8983048201808,3431.1349114654622,-966.4027785598737,-3041.9350169272657,null,{"$f":"IF(I210,AND(SIGN(I210)=SIGN(L210:P210)), TRUE)","v":false}]
[null,{"$f":"Calcs!B211","v":50645511},null,{"$f":"Calcs!BT211","v":7397.5677113443526},null,{"$f":"Calcs!BJ211","v":32319.431092377861},null,-24921.863381033509,false,null,null,-28153.806490271294,-21689.920271795723,-24182.10660989907,-25661.620152167943,-28893.563261405729,null,{"$f":"IF(I211,AND(SIGN(I211)=SIGN(L211:P211)), TRUE)","v":true}]
[null,{"$f":"Calcs!B212","v":50657281},null,{"$f":"Calcs!BT212","v":4805.997153004233},null,{"$f":"Calcs!BJ212","v":8890.046237777},null,-4084.0490847727669,false,null,null,-4973.0537085504675,-3195.0444609950673,-3603.4493694723433,-4564.6488000731897,-5453.6534238508902,null,{"$f":"IF(I212,AND(SIGN(I212)=SIGN(L212:P212)), TRUE)","v":true}]
[null,{"$f":"Calcs!B213","v":50657336},null,{"$f":"Calcs!BT213","v":171565.05435158269},null,{"$f":"Calcs!BJ213","v":76137.891493800329},null,95427.162857782358,true,null,null,87813.373708402316,103040.95200716238,112583.66829294065,78270.657422624092,70656.86827324405,null,{"$f":"IF(I213,AND(SIGN(I213)=SIGN(L213:P213)), TRUE)","v":true}]
[null,{"$f":"Calcs!B214","v":50675141},null,{"$f":"Calcs!BT214","v":5662.7549707195394},null,{"$f":"Calcs!BJ214","v":25328.902347427978},null,-19666.147376708439,false,null,null,-22199.03761145124,-17133.257141965641,-19099.871879636485,-20232.422873780393,-22765.313108523194,null,{"$f":"IF(I214,AND(SIGN(I214)=SIGN(L214:P214)), TRUE)","v":true}]
[null,{"$f":"Calcs!B215","v":50811992},null,{"$f":"Calcs!BT215","v":198685.89540792542},null,{"$f":"Calcs!BJ215","v":52117.58569029237},null,146568.30971763306,true,null,null,141356.55114860382,151780.06828666228,166436.89925842563,126699.72017684051,121487.96160781127,null,{"$f":"IF(I215,AND(SIGN(I215)=SIGN(L215:P215)), TRUE)","v":true}]
[null,{"$f":"Calcs!B216","v":50812003},null,{"$f":"Calcs!BT216","v":17804.972759704153},null,{"$f":"Calcs!BJ216","v":7920.6635493123094},null,9884.3092103918425,true,null,null,9092.2428554606122,10676.375565323075,11664.80648636226,8103.8119344214292,7311.745579490198,null,{"$f":"IF(I216,AND(SIGN(I216)=SIGN(L216:P216)), TRUE)","v":true}]
[null,{"$f":"Calcs!B217","v":50812009},null,{"$f":"Calcs!BT217","v":52239.408732565389},null,{"$f":"Calcs!BJ217","v":17857.787266531959},null,34381.62146603343,true,null,null,32595.842739380234,36167.400192686626,39605.562339289972,29157.680592776895,27371.901866123699,null,{"$f":"IF(I217,AND(SIGN(I217)=SIGN(L217:P217)), TRUE)","v":true}]
[null,{"$f":"Calcs!B218","v":50812037},null,{"$f":"Calcs!BT218","v":15305.034177750564},null,{"$f":"Calcs!BJ218","v":5853.841938283942},null,9451.1922394666217,true,null,null,8865.8080456382268,10036.576433295017,10981.695657241678,7920.688821691565,7335.30462786317,null,{"$f":"IF(I218,AND(SIGN(I218)=SIGN(L218:P218)), TRUE)","v":true}]
[null,{"$f":"Calcs!B219","v":50812043},null,{"$f":"Calcs!BT219","v":13940.465788914586},null,{"$f":"Calcs!BJ219","v":15473.878795932469},null,-1533.4130070178835,false,null,null,-3080.8008866111304,13.974872575363406,-139.36642812642458,-2927.4595859093424,-4474.8474655025893,null,{"$f":"IF(I219,AND(SIGN(I219)=SIGN(L219:P219)), TRUE)","v":true}]
[null,{"$f":"Calcs!B220","v":50812073},null,{"$f":"Calcs!BT220","v":13915.810002441598},null,{"$f":"Calcs!BJ220","v":15449.849479135155},null,-1534.0394766935569,false,null,null,-3079.0244246070724,10.945471219958563,-142.45847644939568,-2925.6204769377164,-4470.6054248512319,null,{"$f":"IF(I220,AND(SIGN(I220)=SIGN(L220:P220)), TRUE)","v":true}]
[null,{"$f":"Calcs!B221","v":50812152},null,{"$f":"Calcs!BT221","v":4777.4677836259561},null,{"$f":"Calcs!BJ221","v":8894.2513682165263},null,-4116.7835845905702,false,null,null,-5006.2087214122239,-3227.3584477689174,-3639.036806227974,-4594.5303629531654,-5483.9554997748191,null,{"$f":"IF(I221,AND(SIGN(I221)=SIGN(L221:P221)), TRUE)","v":true}]
[null,{"$f":"Calcs!B222","v":50812163},null,{"$f":"Calcs!BT222","v":24516.761341587771},null,{"$f":"Calcs!BJ222","v":36236.209730338902},null,-11719.448388751131,false,null,null,-15343.069361785027,-8095.8274157172418,-9267.7722545923498,-14171.124522909908,-17794.745495943804,null,{"$f":"IF(I222,AND(SIGN(I222)=SIGN(L222:P222)), TRUE)","v":true}]
[null,{"$f":"Calcs!B223","v":50812185},null,{"$f":"Calcs!BT223","v":46296.8214706094},null,{"$f":"Calcs!BJ223","v":58568.456028836052},null,-12271.634558226651,false,null,null,-18128.480161110259,-6414.7889553430505,-7641.9524111657083,-16901.316705287587,-22758.162308171195,null,{"$f":"IF(I223,AND(SIGN(I223)=SIGN(L223:P223)), TRUE)","v":true}]
[null,{"$f":"Calcs!B224","v":50812196},null,{"$f":"Calcs!BT224","v":7528.4844182708566},null,{"$f":"Calcs!BJ224","v":13436.392975827473},null,-5907.9085575566169,false,null,null,-7251.5478551393662,-4564.2692599738693,-5155.0601157295314,-6660.7569993837024,-8004.3962969664517,null,{"$f":"IF(I224,AND(SIGN(I224)=SIGN(L224:P224)), TRUE)","v":true}]
[null,{"$f":"Calcs!B225","v":50954672},null,{"$f":"Calcs!BT225","v":1.9271319662948372E-2},null,{"$f":"Calcs!BJ225","v":33181.482832481248},null,-33181.463561161581,false,null,null,-36499.611844409708,-29863.315277913462,-33181.46163402962,-33181.46548829355,-36499.613771541677,null,{"$f":"IF(I225,AND(SIGN(I225)=SIGN(L225:P225)), TRUE)","v":true}]
[null,{"$f":"Calcs!B226","v":50966890},null,{"$f":"Calcs!BT226","v":24765.018301584852},null,{"$f":"Calcs!BJ226","v":27967.121087465635},null,-3202.1027858807829,false,null,null,-5998.8148946273504,-405.390677134219,-725.60095572229693,-5678.6046160392689,-8475.3167247858364,null,{"$f":"IF(I226,AND(SIGN(I226)=SIGN(L226:P226)), TRUE)","v":true}]
[null,{"$f":"Calcs!B227","v":50980810},null,{"$f":"Calcs!BT227","v":65842.028849539885},null,{"$f":"Calcs!BJ227","v":34267.808196026177},null,31574.220653513708,true,null,null,28147.439833911085,35001.001473116325,38158.423538467701,24990.017768559723,21563.236948957099,null,{"$f":"IF(I227,AND(SIGN(I227)=SIGN(L227:P227)), TRUE)","v":true}]
[null,{"$f":"Calcs!B228","v":50980850},null,{"$f":"Calcs!BT228","v":33178.934255450709},null,{"$f":"Calcs!BJ228","v":22515.469839076628},null,10663.464416374081,true,null,null,8411.9174324664164,12915.011400281743,13981.357841919154,7345.5709908290119,5094.0240069213469,null,{"$f":"IF(I228,AND(SIGN(I228)=SIGN(L228:P228)), TRUE)","v":true}]
[null,{"$f":"Calcs!B229","v":50993210},null,{"$f":"Calcs!BT229","v":3963.3540839459174},null,{"$f":"Calcs!BJ229","v":2276.6776443915128},null,1686.6764395544046,true,null,null,1459.008675115253,1914.3442039935558,2083.011847948997,1290.3410311598132,1062.6732667206616,null,{"$f":"IF(I229,AND(SIGN(I229)=SIGN(L229:P229)), TRUE)","v":true}]
[null,{"$f":"Calcs!B230","v":50993228},null,{"$f":"Calcs!BT230","v":58795.52223502635},null,{"$f":"Calcs!BJ230","v":35841.728446249777},null,22953.793788776573,true,null,null,19369.620944151589,26537.966633401549,28833.346012279217,17074.241565273936,13490.068720648953,null,{"$f":"IF(I230,AND(SIGN(I230)=SIGN(L230:P230)), TRUE)","v":true}]
[null,{"$f":"Calcs!B231","v":50993255},null,{"$f":"Calcs!BT231","v":58210.721973232132},null,{"$f":"Calcs!BJ231","v":49481.36939332114},null,8729.3525799109921,true,null,null,3781.2156405788701,13677.489519243107,14550.424777234213,2908.2803825877781,-2039.8565567443438,null,{"$f":"IF(I231,AND(SIGN(I231)=SIGN(L231:P231)), TRUE)","v":false}]
[null,{"$f":"Calcs!B232","v":50993269},null,{"$f":"Calcs!BT232","v":61579.302631320847},null,{"$f":"Calcs!BJ232","v":20559.082963162549},null,41020.219668158301,true,null,null,38964.311371842035,43076.127964474552,47178.149931290391,34862.289405026211,32806.38110870996,null,{"$f":"IF(I232,AND(SIGN(I232)=SIGN(L232:P232)), TRUE)","v":true}]
[null,{"$f":"Calcs!B233","v":50993292},null,{"$f":"Calcs!BT233","v":54196.542555226886},null,{"$f":"Calcs!BJ233","v":46902.222723743536},null,7294.3198314833498,true,null,null,2604.0975591089955,11984.542103857704,12713.974087006041,1874.6655759606656,-2815.5566964136888,null,{"$f":"IF(I233,AND(SIGN(I233)=SIGN(L233:P233)), TRUE)","v":false}]
[null,{"$f":"Calcs!B234","v":50993325},null,{"$f":"Calcs!BT234","v":21849.747472762749},null,{"$f":"Calcs!BJ234","v":27103.066904295807},null,-5253.3194315330584,false,null,null,-7963.6261219626431,-2543.0127411034773,-3068.3446842567828,-7438.294178809334,-10148.600869238919,null,{"$f":"IF(I234,AND(SIGN(I234)=SIGN(L234:P234)), TRUE)","v":true}]
[null,{"$f":"Calcs!B235","v":51035773},null,{"$f":"Calcs!BT235","v":19212.808842506747},null,{"$f":"Calcs!BJ235","v":14785.038381076329},null,4427.7704614304184,true,null,null,2949.2666233227847,5906.2742995380504,6349.0513456810932,2506.4895771797437,1027.9857390721099,null,{"$f":"IF(I235,AND(SIGN(I235)=SIGN(L235:P235)), TRUE)","v":true}]
[null,{"$f":"Calcs!B236","v":51036519},null,{"$f":"Calcs!BT236","v":3035.015815248169},null,{"$f":"Calcs!BJ236","v":51136.388587735666},null,-48101.372772487499,false,null,null,-53215.01163126107,-42987.733913713935,-47797.87119096268,-48404.874354012311,-53518.513212785881,null,{"$f":"IF(I236,AND(SIGN(I236)=SIGN(L236:P236)), TRUE)","v":true}]
[null,{"$f":"Calcs!B237","v":51038292},null,{"$f":"Calcs!BT237","v":31951.16637232605},null,{"$f":"Calcs!BJ237","v":19599.912734336707},null,12351.253637989343,true,null,null,10391.262364555671,14311.244911423011,15546.370275221947,9156.1370007567384,7196.1457273230662,null,{"$f":"IF(I237,AND(SIGN(I237)=SIGN(L237:P237)), TRUE)","v":true}]
[null,{"$f":"Calcs!B238","v":51042704},null,{"$f":"Calcs!BT238","v":7152.2899292849052},null,{"$f":"Calcs!BJ238","v":4435.5115143228995},null,2716.7784149620056,true,null,null,2273.2272635297149,3160.3295663942954,3432.0074078904963,2001.5494220335149,1557.9982706012242,null,{"$f":"IF(I238,AND(SIGN(I238)=SIGN(L238:P238)), TRUE)","v":true}]
[null,{"$f":"Calcs!B239","v":83027412},null,{"$f":"Calcs!BT239","v":754.1347117882915},null,{"$f":"Calcs!BJ239","v":31001.823554658866},null,-30247.688842870575,false,null,null,-33347.871198336463,-27147.506487404688,-30172.275371691743,-30323.102314049404,-33423.284669515291,null,{"$f":"IF(I239,AND(SIGN(I239)=SIGN(L239:P239)), TRUE)","v":true}]
[null,{"$f":"Calcs!B240","v":86041476},null,{"$f":"Calcs!BT240","v":84379.034488014368},null,{"$f":"Calcs!BJ240","v":66921.647280499892},null,17457.387207514475,true,null,null,10765.222479464486,24149.551935564465,25895.290656315919,9019.483758713046,2327.3190306630568,null,{"$f":"IF(I240,AND(SIGN(I240)=SIGN(L240:P240)), TRUE)","v":true}]
[null,{"$f":"Calcs!B241","v":86041487},null,{"$f":"Calcs!BT241","v":17700.751839749028},null,{"$f":"Calcs!BJ241","v":21986.824869535874},null,-4286.0730297868467,false,null,null,-6484.7555167404353,-2087.3905428332582,-2515.997845811944,-6056.1482137617495,-8254.830700715338,null,{"$f":"IF(I241,AND(SIGN(I241)=SIGN(L241:P241)), TRUE)","v":true}]
[null,{"$f":"Calcs!B242","v":86041631},null,{"$f":"Calcs!BT242","v":32776.06621512938},null,{"$f":"Calcs!BJ242","v":38437.895881892153},null,-5661.8296667627728,false,null,null,-9505.619254951991,-1818.0400785735619,-2384.2230452498334,-8939.4362882757086,-12783.225876464927,null,{"$f":"IF(I242,AND(SIGN(I242)=SIGN(L242:P242)), TRUE)","v":true}]
[null,{"$f":"Calcs!B243","v":86098160},null,{"$f":"Calcs!BT243","v":10718.723389269075},null,{"$f":"Calcs!BJ243","v":17484.331634640475},null,-6765.6082453714007,false,null,null,-8514.0414088354482,-5017.1750819073532,-5693.7359064444918,-7837.4805842983078,-9585.9137477623553,null,{"$f":"IF(I243,AND(SIGN(I243)=SIGN(L243:P243)), TRUE)","v":true}]
[null,{"$f":"Calcs!B244","v":86258244},null,{"$f":"Calcs!BT244","v":17429.791597964268},null,{"$f":"Calcs!BJ244","v":31288.172913160106},null,-13858.381315195838,false,null,null,-16987.198606511851,-10729.56402387983,-12115.40215539941,-15601.360474992265,-18730.177766308276,null,{"$f":"IF(I244,AND(SIGN(I244)=SIGN(L244:P244)), TRUE)","v":true}]
[null,{"$f":"Calcs!B245","v":86258751},null,{"$f":"Calcs!BT245","v":15527.689896109445},null,{"$f":"Calcs!BJ245","v":45287.252390657857},null,-29759.562494548412,false,null,null,-34288.287733614197,-25230.837255482631,-28206.793504937468,-31312.331484159356,-35841.056723225149,null,{"$f":"IF(I245,AND(SIGN(I245)=SIGN(L245:P245)), TRUE)","v":true}]
[null,{"$f":"Calcs!B246","v":86258871},null,{"$f":"Calcs!BT246","v":6072.6355018333297},null,{"$f":"Calcs!BJ246","v":35021.728010541679},null,-28949.092508708349,false,null,null,-32451.265309762519,-25446.919707654182,-28341.828958525017,-29556.356058891681,-33058.528859945851,null,{"$f":"IF(I246,AND(SIGN(I246)=SIGN(L246:P246)), TRUE)","v":true}]
[null,{"$f":"Calcs!B247","v":86258935},null,{"$f":"Calcs!BT247","v":2185.5754398365139},null,{"$f":"Calcs!BJ247","v":15414.806725472416},null,-13229.231285635902,false,null,null,-14770.711958183147,-11687.750613088661,-13010.67374165225,-13447.788829619552,-14989.269502166797,null,{"$f":"IF(I247,AND(SIGN(I247)=SIGN(L247:P247)), TRUE)","v":true}]
[null,{"$f":"Calcs!B248","v":86258990},null,{"$f":"Calcs!BT248","v":31407.553958118631},null,{"$f":"Calcs!BJ248","v":27478.524979253736},null,3929.0289788648952,true,null,null,1181.1764809395208,6676.8814767902695,7069.7843746767612,788.27358305303278,-1959.5789148723416,null,{"$f":"IF(I248,AND(SIGN(I248)=SIGN(L248:P248)), TRUE)","v":false}]
[null,{"$f":"Calcs!B249","v":86259049},null,{"$f":"Calcs!BT249","v":1602.6472015758291},null,{"$f":"Calcs!BJ249","v":14881.15564826556},null,-13278.508446689731,false,null,null,-14766.624011516287,-11790.392881863176,-13118.243726532148,-13438.773166847313,-14926.888731673871,null,{"$f":"IF(I249,AND(SIGN(I249)=SIGN(L249:P249)), TRUE)","v":true}]
[null,{"$f":"Calcs!B250","v":86259080},null,{"$f":"Calcs!BT250","v":1546.2912382092193},null,{"$f":"Calcs!BJ250","v":11677.246741957963},null,-10130.955503748743,false,null,null,-11298.68017794454,-8963.2308295529474,-9976.3263799278211,-10285.584627569666,-11453.309301765463,null,{"$f":"IF(I250,AND(SIGN(I250)=SIGN(L250:P250)), TRUE)","v":true}]
[null,{"$f":"Calcs!B251","v":86259142},null,{"$f":"Calcs!BT251","v":76266.793964187993},null,{"$f":"Calcs!BJ251","v":125533.15583526445},null,-49266.361871076457,false,null,null,-61819.677454602905,-36713.046287550009,-41639.682474657646,-56893.041267495253,-69446.356851021701,null,{"$f":"IF(I251,AND(SIGN(I251)=SIGN(L251:P251)), TRUE)","v":true}]
[null,{"$f":"Calcs!B252","v":86259452},null,{"$f":"Calcs!BT252","v":67360.679769767667},null,{"$f":"Calcs!BJ252","v":47316.728438497077},null,20043.951331270589,true,null,null,15312.278487420881,24775.624175120298,26780.019308247363,13307.883354293823,8576.2105104441143,null,{"$f":"IF(I252,AND(SIGN(I252)=SIGN(L252:P252)), TRUE)","v":true}]
[null,{"$f":"Calcs!B253","v":86827064},null,{"$f":"Calcs!BT253","v":95780.121537279614},null,{"$f":"Calcs!BJ253","v":68227.240159820241},null,27552.881377459373,true,null,null,20730.157361477337,34375.605393441394,37130.893531187336,17974.86922373141,11152.145207749374,null,{"$f":"IF(I253,AND(SIGN(I253)=SIGN(L253:P253)), TRUE)","v":true}]
[null,{"$f":"Calcs!B254","v":87451580},null,{"$f":"Calcs!BT254","v":11658.249275435366},null,{"$f":"Calcs!BJ254","v":14520.715896305954},null,-2862.4666208705876,false,null,null,-4314.5382105011849,-1410.395031239992,-1696.6416933270502,-4028.2915484141231,-5480.3631380447205,null,{"$f":"IF(I254,AND(SIGN(I254)=SIGN(L254:P254)), TRUE)","v":true}]
[null,{"$f":"Calcs!B255","v":87612124},null,{"$f":"Calcs!BT255","v":34153.087855537196},null,{"$f":"Calcs!BJ255","v":36162.119336880547},null,-2009.0314813433506,false,null,null,-5625.2434150314075,1607.1804523447026,1406.2773042103727,-5424.3402668970703,-9040.5522005851271,null,{"$f":"IF(I255,AND(SIGN(I255)=SIGN(L255:P255)), TRUE)","v":true}]
[null,{"$f":"Calcs!B256","v":87688752},null,{"$f":"Calcs!BT256","v":5087.2015932890226},null,{"$f":"Calcs!BJ256","v":19809.168034779927},null,-14721.966441490904,false,null,null,-16702.8832449689,-12741.049638012913,-14213.246282162001,-15230.686600819805,-17211.603404297799,null,{"$f":"IF(I256,AND(SIGN(I256)=SIGN(L256:P256)), TRUE)","v":true}]
[null,{"$f":"Calcs!B257","v":87688773},null,{"$f":"Calcs!BT257","v":4080.3296116458587},null,{"$f":"Calcs!BJ257","v":41997.238432493235},null,-37916.908820847377,false,null,null,-42116.632664096702,-33717.184977598052,-37508.87585968279,-38324.941782011963,-42524.665625261288,null,{"$f":"IF(I257,AND(SIGN(I257)=SIGN(L257:P257)), TRUE)","v":true}]
[null,{"$f":"Calcs!B258","v":87922932},null,{"$f":"Calcs!BT258","v":1446.1557123906646},null,{"$f":"Calcs!BJ258","v":12597.369330988176},null,-11151.213618597512,false,null,null,-12410.950551696331,-9891.4766854986956,-11006.598047358446,-11295.829189836579,-12555.566122935397,null,{"$f":"IF(I258,AND(SIGN(I258)=SIGN(L258:P258)), TRUE)","v":true}]
[null,{"$f":"Calcs!B259","v":88570686},null,{"$f":"Calcs!BT259","v":20374.250692054535},null,{"$f":"Calcs!BJ259","v":47671.160861257347},null,-27296.910169202813,false,null,null,-32064.02625532855,-22529.794083077082,-25259.485099997357,-29334.335238408265,-34101.451324534006,null,{"$f":"IF(I259,AND(SIGN(I259)=SIGN(L259:P259)), TRUE)","v":true}]
[null,{"$f":"Calcs!B260","v":88570696},null,{"$f":"Calcs!BT260","v":7216.9613245859828},null,{"$f":"Calcs!BJ260","v":15440.838485336166},null,-8223.877160750184,false,null,null,-9767.9610092838011,-6679.7933122165659,-7502.181028291584,-8945.5732932087813,-10489.6571417424,null,{"$f":"IF(I260,AND(SIGN(I260)=SIGN(L260:P260)), TRUE)","v":true}]
[null,{"$f":"Calcs!B261","v":88571108},null,{"$f":"Calcs!BT261","v":1202.4461816448361},null,{"$f":"Calcs!BJ261","v":16962.695215832275},null,-15760.249034187438,false,null,null,-17456.518555770668,-14063.979512604212,-15640.004416022955,-15880.493652351923,-17576.763173935149,null,{"$f":"IF(I261,AND(SIGN(I261)=SIGN(L261:P261)), TRUE)","v":true}]
[null,{"$f":"Calcs!B262","v":88571310},null,{"$f":"Calcs!BT262","v":12355.924763045132},null,{"$f":"Calcs!BJ262","v":32912.15424004478},null,-20556.229476999648,false,null,null,-23847.444901004132,-17265.014052995171,-19320.637000695133,-21791.821953304163,-25083.037377308647,null,{"$f":"IF(I262,AND(SIGN(I262)=SIGN(L262:P262)), TRUE)","v":true}]
[null,{"$f":"Calcs!B263","v":88571769},null,{"$f":"Calcs!BT263","v":13775.069060888496},null,{"$f":"Calcs!BJ263","v":24309.658826608877},null,-10534.58976572038,false,null,null,-12965.555648381271,-8103.6238830594939,-9157.0828596315296,-11912.09667180923,-14343.06255447012,null,{"$f":"IF(I263,AND(SIGN(I263)=SIGN(L263:P263)), TRUE)","v":true}]
[null,{"$f":"Calcs!B264","v":88571799},null,{"$f":"Calcs!BT264","v":34267.514776977223},null,{"$f":"Calcs!BJ264","v":42491.841869904478},null,-8224.3270929272549,false,null,null,-12473.511279917708,-3975.1429059368093,-4797.5756152295289,-11651.078570624977,-15900.26275761543,null,{"$f":"IF(I264,AND(SIGN(I264)=SIGN(L264:P264)), TRUE)","v":true}]
[null,{"$f":"Calcs!B265","v":89800437},null,{"$f":"Calcs!BT265","v":28414.070646110002},null,{"$f":"Calcs!BJ265","v":45270.231624593085},null,-16856.160978483083,false,null,null,-21383.184140942398,-12329.137816023776,-14014.753913872082,{"$f":"(1+O$7)*$D265-(1+O$6)*$F265","v":-19697.568043094085},-24224.591205553399,null,{"$f":"IF(I265,AND(SIGN(I265)=SIGN(L265:P265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B266","v":89963619},null,{"$f":"Calcs!BT266","v":3254.9077006636739},null,{"$f":"Calcs!BJ266","v":7615.1908595265413},null,{"$f":"D266-F266","v":-4360.2831588628669},{"$f":"H266>0","v":false},null,null,{"$f":"(1+L$7)*$D266-(1+L$6)*$F266","v":-5121.8022448155225},-3598.7640729102136,-4034.7923887964998,-4685.7739289292349,{"$f":"(1+P$7)*$D266-(1+P$6)*$F266","v":-5447.2930148818905},null,{"$f":"IF(I266,AND(SIGN(I266)=SIGN(L266:P266)), TRUE)","v":true}]
[null,{"$f":"Calcs!B267","v":89973927},null,{"$f":"Calcs!BT267","v":4182.466161666578},null,{"$f":"Calcs!BJ267","v":2132.7019879143154},null,2049.7641737522626,true,null,null,1836.4939749608311,2263.0343725436942,2468.0107899189206,1631.5175575856051,1418.2473587941736,null,{"$f":"IF(I267,AND(SIGN(I267)=SIGN(L267:P267)), TRUE)","v":true}]
[null,{"$f":"Calcs!B268","v":93422519},null,{"$f":"Calcs!BT268","v":120619.01926248401},null,{"$f":"Calcs!BJ268","v":65551.976223053396},null,55067.043039430617,true,null,null,48511.845417125267,61622.240661735952,67128.944965679038,43005.141113182224,36449.943490876874,null,{"$f":"IF(I268,AND(SIGN(I268)=SIGN(L268:P268)), TRUE)","v":true}]
[null,{"$f":"Calcs!B269","v":93619174},null,{"$f":"Calcs!BT269","v":35811.394494240682},null,{"$f":"Calcs!BJ269","v":13416.368545163057},null,22395.025949077622,true,null,null,21053.389094561317,23736.662803593928,25976.165398501696,18813.886499653556,17472.24964513725,null,{"$f":"IF(I269,AND(SIGN(I269)=SIGN(L269:P269)), TRUE)","v":true}]
[null,{"$f":"Calcs!B270","v":93673921},null,{"$f":"Calcs!BT270","v":270.45309185134226},null,{"$f":"Calcs!BJ270","v":807.23486115953074},null,-536.78176930818847,false,null,null,-617.50525542414164,-456.05828319223542,-509.7364601230542,-563.82707849332269,-644.55056460927585,null,{"$f":"IF(I270,AND(SIGN(I270)=SIGN(L270:P270)), TRUE)","v":true}]
[null,{"$f":"Calcs!B271","v":93675480},null,{"$f":"Calcs!BT271","v":19454.384829050632},null,{"$f":"Calcs!BJ271","v":21173.832984560318},null,-1719.4481555096863,false,null,null,-3836.8314539657185,397.93514294634588,225.9903273953787,-3664.8866384147477,-5782.2699368707799,null,{"$f":"IF(I271,AND(SIGN(I271)=SIGN(L271:P271)), TRUE)","v":true}]
[null,{"$f":"Calcs!B272","v":93675714},null,{"$f":"Calcs!BT272","v":20430.250308362767},null,{"$f":"Calcs!BJ272","v":39781.535179474893},null,-19351.284871112126,false,null,null,-23329.438389059622,-15373.131353164637,-17308.259840275849,-21394.309901948403,-25372.463419895899,null,{"$f":"IF(I272,AND(SIGN(I272)=SIGN(L272:P272)), TRUE)","v":true}]
[null,{"$f":"Calcs!B273","v":93682394},null,{"$f":"Calcs!BT273","v":13800.070082533073},null,{"$f":"Calcs!BJ273","v":37132.303002571804},null,-23332.232920038732,false,null,null,-27045.463220295918,-19619.002619781553,-21952.225911785419,-24712.239928292038,-28425.470228549224,null,{"$f":"IF(I273,AND(SIGN(I273)=SIGN(L273:P273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B274","v":93687813},null,{"$f":"Calcs!BT274","v":42344.436776910035},null,{"$f":"Calcs!BJ274","v":41244.319839510958},null,1100.1169373990779,true,null,null,-3024.315046552023,5224.5489213501714,5334.5606150900858,-3134.3267402919228,-7258.7587242430236,null,{"$f":"IF(I274,AND(SIGN(I274)=SIGN(L274:P274)), TRUE)","v":false}]
[null,{"$f":"Calcs!B275","v":93687823},null,{"$f":"Calcs!BT275","v":4598.0509015000844},null,{"$f":"Calcs!BJ275","v":7510.0625985383249},null,-2912.0116970382405,false,null,null,-3663.0179568920739,-2161.005437184408,-2452.2066068882314,-3371.8167871882488,-4122.8230470420822,null,{"$f":"IF(I275,AND(SIGN(I275)=SIGN(L275:P275)), TRUE)","v":true}]
[null,{"$f":"Calcs!B276","v":93688277},null,{"$f":"Calcs!BT276","v":14291.647819549422},null,{"$f":"Calcs!BJ276","v":22176.055739314659},null,-7884.4079197652372,false,null,null,-10102.013493696706,-5666.8023458337721,-6455.2431378102938,-9313.5727017201789,-11531.178275651648,null,{"$f":"IF(I276,AND(SIGN(I276)=SIGN(L276:P276)), TRUE)","v":true}]
[null,{"$f":"Calcs!B277","v":93691769},null,{"$f":"Calcs!BT277","v":24720.535507565142},null,{"$f":"Calcs!BJ277","v":10172.410777526611},null,14548.124730038531,true,null,null,13530.883652285869,15565.365807791191,17020.178280795051,12076.071179282017,11058.830101529355,null,{"$f":"IF(I277,AND(SIGN(I277)=SIGN(L277:P277)), TRUE)","v":true}]
[null,{"$f":"Calcs!B278","v":93811501},null,{"$f":"Calcs!BT278","v":525.32029862167315},null,{"$f":"Calcs!BJ278","v":5366.4472959118984},null,-4841.1269972902255,false,null,null,-5377.7717268814158,-4304.4822676990361,-4788.5949674280582,-4893.6590271523928,-5430.3037567435831,null,{"$f":"IF(I278,AND(SIGN(I278)=SIGN(L278:P278)), TRUE)","v":true}]
[null,{"$f":"Calcs!B279","v":93975134},null,{"$f":"Calcs!BT279","v":272.74818602455287},null,{"$f":"Calcs!BJ279","v":7610.585240473727},null,-7337.8370544491745,false,null,null,-8098.8955784965483,-6576.7785304018016,-7310.562235846719,-7365.1118730516291,-8126.1703970990029,null,{"$f":"IF(I279,AND(SIGN(I279)=SIGN(L279:P279)), TRUE)","v":true}]
[null,{"$f":"Calcs!B280","v":94173388},null,{"$f":"Calcs!BT280","v":9729.8423989818857},null,{"$f":"Calcs!BJ280","v":44523.320360810147},null,-34793.477961828263,false,null,null,-39245.80999790928,-30341.145925747252,-33820.49372193007,-35766.462201726448,-40218.794237807466,null,{"$f":"IF(I280,AND(SIGN(I280)=SIGN(L280:P280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B281","v":94173542},null,{"$f":"Calcs!BT281","v":1066.6403576734779},null,{"$f":"Calcs!BJ281","v":2653.3371851892994},null,-1586.6968275158215,false,null,null,-1852.0305460347518,-1321.3631089968917,-1480.0327917484735,-1693.3608632831692,-1958.6945818020995,null,{"$f":"IF(I281,AND(SIGN(I281)=SIGN(L281:P281)), TRUE)","v":true}]
[null,{"$f":"Calcs!B282","v":94173568},null,{"$f":"Calcs!BT282","v":36287.279960449814},null,{"$f":"Calcs!BJ282","v":35524.341220218696},null,762.93874023111857,true,null,null,-2789.4953817907517,4315.3728622529889,4391.6667362761,-2865.7892558138628,-6418.2233778357331,null,{"$f":"IF(I282,AND(SIGN(I282)=SIGN(L282:P282)), TRUE)","v":false}]
[null,{"$f":"Calcs!B283","v":94181217},null,{"$f":"Calcs!BT283","v":6590.8274801952657},null,{"$f":"Calcs!BJ283","v":16779.471675252804},null,-10188.644195057539,false,null,null,-11866.591362582822,-8510.6970275322565,-9529.5614470380096,-10847.726943077065,-12525.674110602347,null,{"$f":"IF(I283,AND(SIGN(I283)=SIGN(L283:P283)), TRUE)","v":true}]
[null,{"$f":"Calcs!B284","v":94182498},null,{"$f":"Calcs!BT284","v":74573.135162855877},null,{"$f":"Calcs!BJ284","v":46577.826946979891},null,27995.308215875986,true,null,null,23337.525521177995,32653.090910573977,35452.621732161577,20537.994699590396,15880.212004892404,null,{"$f":"IF(I284,AND(SIGN(I284)=SIGN(L284:P284)), TRUE)","v":true}]
[null,{"$f":"Calcs!B285","v":94182914},null,{"$f":"Calcs!BT285","v":20006.160611426891},null,{"$f":"Calcs!BJ285","v":32093.155025869899},null,-12086.994414443008,false,null,null,-15296.309917030001,-8877.6789118560191,-10086.378353300319,-14087.610475585698,-17296.925978172691,null,{"$f":"IF(I285,AND(SIGN(I285)=SIGN(L285:P285)), TRUE)","v":true}]
[null,{"$f":"Calcs!B286","v":94183427},null,{"$f":"Calcs!BT286","v":8413.1856539477303},null,{"$f":"Calcs!BJ286","v":18220.229461558003},null,-9807.0438076102728,false,null,null,-11629.066753766074,-7985.0208614544717,-8965.7252422154997,-10648.362373005046,-12470.385319160847,null,{"$f":"IF(I286,AND(SIGN(I286)=SIGN(L286:P286)), TRUE)","v":true}]
[null,{"$f":"Calcs!B287","v":94313626},null,{"$f":"Calcs!BT287","v":111985.43781167474},null,{"$f":"Calcs!BJ287","v":37917.260684617169},null,74068.17712705757,true,null,null,70276.451058595849,77859.903195519291,85266.720908225048,62869.633345890092,59077.90727742837,null,{"$f":"IF(I287,AND(SIGN(I287)=SIGN(L287:P287)), TRUE)","v":true}]
[null,{"$f":"Calcs!B288","v":94313666},null,{"$f":"Calcs!BT288","v":15266.113528163132},null,{"$f":"Calcs!BJ288","v":30390.077197860759},null,-15123.963669697627,false,null,null,-18162.971389483708,-12084.955949911553,-13597.352316881312,-16650.575022513942,-19689.582742300023,null,{"$f":"IF(I288,AND(SIGN(I288)=SIGN(L288:P288)), TRUE)","v":true}]
[null,{"$f":"Calcs!B289","v":94313821},null,{"$f":"Calcs!BT289","v":3453.5354741920237},null,{"$f":"Calcs!BJ289","v":2448.1868930322908},null,1005.3485811597329,true,null,null,760.52989185650358,1250.1672704629618,1350.7021285789356,659.99503374053074,415.1763444373014,null,{"$f":"IF(I289,AND(SIGN(I289)=SIGN(L289:P289)), TRUE)","v":true}]
[null,{"$f":"Calcs!B290","v":94313831},null,{"$f":"Calcs!BT290","v":30372.850717083278},null,{"$f":"Calcs!BJ290","v":18486.554389394827},null,11886.296327688451,true,null,null,10037.640888748967,13734.951766627932,14923.581399396782,8849.0112559801237,7000.3558170406395,null,{"$f":"IF(I290,AND(SIGN(I290)=SIGN(L290:P290)), TRUE)","v":true}]
[null,{"$f":"Calcs!B291","v":94813117},null,{"$f":"Calcs!BT291","v":2619.689814901204},null,{"$f":"Calcs!BJ291","v":2258.4554124868882},null,361.23440241431581,true,null,null,135.38886116562662,587.07994366300454,623.20338390443658,99.265420924195496,-126.58012032449369,null,{"$f":"IF(I291,AND(SIGN(I291)=SIGN(L291:P291)), TRUE)","v":false}]
[null,{"$f":"Calcs!B292","v":94845095},null,{"$f":"Calcs!BT292","v":27284.212287045393},null,{"$f":"Calcs!BJ292","v":30497.207901915415},null,-3212.9956148700221,false,null,null,-6262.7164050615647,-163.27482467847949,-484.57438616548097,-5941.4168435745596,-8991.1376337661022,null,{"$f":"IF(I292,AND(SIGN(I292)=SIGN(L292:P292)), TRUE)","v":true}]
[null,{"$f":"Calcs!B293","v":95348960},null,{"$f":"Calcs!BT293","v":22710.354635325501},null,{"$f":"Calcs!BJ293","v":100602.73965805849},null,-77892.385022732982,false,null,null,-87952.658988538838,-67832.111056927155,-75621.349559200433,-80163.420486265532,-90223.694452071388,null,{"$f":"IF(I293,AND(SIGN(I293)=SIGN(L293:P293)), TRUE)","v":true}]
[null,{"$f":"Calcs!B294","v":96772799},null,{"$f":"Calcs!BT294","v":5524.5965820271258},null,{"$f":"Calcs!BJ294","v":25899.598621364024},null,-20375.002039336898,false,null,null,-22964.961901473303,-17785.042177200496,-19822.542381134186,-20927.461697539613,-23517.421559676019,null,{"$f":"IF(I294,AND(SIGN(I294)=SIGN(L294:P294)), TRUE)","v":true}]
[null,{"$f":"Calcs!B295","v":97070295},null,{"$f":"Calcs!BT295","v":4498.3712284796447},null,{"$f":"Calcs!BJ295","v":10640.9824550741},null,-6142.6112265944548,false,null,null,-7206.7094721018666,-5078.5129810870449,-5692.7741037464903,-6592.4483494424194,-7656.5465949498312,null,{"$f":"IF(I295,AND(SIGN(I295)=SIGN(L295:P295)), TRUE)","v":true}]
[null,{"$f":"Calcs!B296","v":97303581},null,{"$f":"Calcs!BT296","v":378.77018061688511},null,{"$f":"Calcs!BJ296","v":3732.6539980016696},null,-3353.8838173847844,false,null,null,-3727.1492171849513,-2980.6184175846174,-3316.0067993230959,-3391.7608354464728,-3765.0262352466398,null,{"$f":"IF(I296,AND(SIGN(I296)=SIGN(L296:P296)), TRUE)","v":true}]
[null,{"$f":"Calcs!B297","v":97303689},null,{"$f":"Calcs!BT297","v":7423.6142898681719},null,{"$f":"Calcs!BJ297","v":58098.883129755341},null,-50675.268839887169,false,null,null,-56485.15715286271,-44865.380526911635,-49932.907410900349,-51417.630268873989,-57227.51858184953,null,{"$f":"IF(I297,AND(SIGN(I297)=SIGN(L297:P297)), TRUE)","v":true}]
[null,{"$f":"Calcs!B298","v":97451005},null,{"$f":"Calcs!BT298","v":40063.310657623399},null,{"$f":"Calcs!BJ298","v":16954.685443566505},null,23108.625214056894,true,null,null,21413.156669700242,24804.093758413546,27114.956279819238,19102.294148294557,17406.825603937905,null,{"$f":"IF(I298,AND(SIGN(I298)=SIGN(L298:P298)), TRUE)","v":true}]
[null,{"$f":"Calcs!B299","v":97517606},null,{"$f":"Calcs!BT299","v":6145.9469154152048},null,{"$f":"Calcs!BJ299","v":2718.0160962353839},null,3427.9308191798209,true,null,null,3156.1292095562821,3699.7324288033592,4042.5255107213416,2813.3361276383002,2541.5345180147615,null,{"$f":"IF(I299,AND(SIGN(I299)=SIGN(L299:P299)), TRUE)","v":true}]
[null,{"$f":"Calcs!B300","v":99269895},null,{"$f":"Calcs!BT300","v":20511.936345422757},null,{"$f":"Calcs!BJ300","v":27926.071004603578},null,-7414.1346591808215,false,null,null,-10206.741759641183,-4621.5275587204633,-5362.9410246385451,-9465.3282937230979,-12257.93539418346,null,{"$f":"IF(I300,AND(SIGN(I300)=SIGN(L300:P300)), TRUE)","v":true}]
[null,{"$f":"Calcs!B301","v":99273797},null,{"$f":"Calcs!BT301","v":2622.4744018063143},null,{"$f":"Calcs!BJ301","v":4209.1353256616021},null,-1586.6609238552878,false,null,null,-2007.5744564214488,-1165.7473912891278,-1324.4134836746562,-1848.908364035919,-2269.82189660208,null,{"$f":"IF(I301,AND(SIGN(I301)=SIGN(L301:P301)), TRUE)","v":true}]
[null,{"$f":"Calcs!B302","v":99275216},null,{"$f":"Calcs!BT302","v":33579.817530919907},null,{"$f":"Calcs!BJ302","v":34512.106250132114},null,-932.28871921220707,false,null,null,-4383.4993442254199,2518.9219058010021,2425.6930338797902,-4290.270472304197,-7741.4810973174099,null,{"$f":"IF(I302,AND(SIGN(I302)=SIGN(L302:P302)), TRUE)","v":true}]
[null,{"$f":"Calcs!B303","v":99276570},null,{"$f":"Calcs!BT303","v":9452.3399295349136},null,{"$f":"Calcs!BJ303","v":14773.023722677677},null,-5320.6837931427635,false,null,null,-6797.9861654105334,-3843.3814208749955,-4375.4498001892716,-6265.9177860962554,-7743.2201583640253,null,{"$f":"IF(I303,AND(SIGN(I303)=SIGN(L303:P303)), TRUE)","v":true}]
[null,{"$f":"Calcs!B304","v":99276704},null,{"$f":"Calcs!BT304","v":1027.167122366518},null,{"$f":"Calcs!BJ304","v":15228.579520293288},null,-14201.41239792677,false,null,null,-15724.270349956099,-12678.554445897442,-14098.695685690118,-14304.129110163422,-15826.987062192751,null,{"$f":"IF(I304,AND(SIGN(I304)=SIGN(L304:P304)), TRUE)","v":true}]
[null,{"$f":"Calcs!B305","v":99277117},null,{"$f":"Calcs!BT305","v":595.01836708875135},null,{"$f":"Calcs!BJ305","v":1873.7860994233324},null,-1278.7677323345811,false,null,null,-1466.1463422769143,-1091.3891223922478,-1219.265895625706,-1338.2695690434562,-1525.6481789857894,null,{"$f":"IF(I305,AND(SIGN(I305)=SIGN(L305:P305)), TRUE)","v":true}]
[null,{"$f":"Calcs!B306","v":99311940},null,{"$f":"Calcs!BT306","v":2592.4659880270206},null,{"$f":"Calcs!BJ306","v":5653.6977537930397},null,-3061.2317657660192,false,null,null,-3626.6015411453241,-2495.8619903867152,-2801.9851669633167,-3320.4783645687212,-3885.8481399480261,null,{"$f":"IF(I306,AND(SIGN(I306)=SIGN(L306:P306)), TRUE)","v":true}]
[null,{"$f":"Calcs!B307","v":99321255},null,{"$f":"Calcs!BT307","v":6.2159826065908419E-3},null,{"$f":"Calcs!BJ307","v":45272.234067659541},null,-45272.227851676937,false,null,null,-49799.451258442896,-40745.004444910985,-45272.227230078672,-45272.228473275194,-49799.451880041153,null,{"$f":"IF(I307,AND(SIGN(I307)=SIGN(L307:P307)), TRUE)","v":true}]
[null,{"$f":"Calcs!B308","v":99321268},null,{"$f":"Calcs!BT308","v":2.442586517190648E-3},null,{"$f":"Calcs!BJ308","v":25548.169863203402},null,-25548.167420616886,false,null,null,-28102.98440693723,-22993.350434296546,-25548.167176358234,-25548.167664875538,-28102.984651195882,null,{"$f":"IF(I308,AND(SIGN(I308)=SIGN(L308:P308)), TRUE)","v":true}]
[null,{"$f":"Calcs!B309","v":99417940},null,{"$f":"Calcs!BT309","v":81984.740019009943},null,{"$f":"Calcs!BJ309","v":62231.92561889215},null,19752.814400117793,true,null,null,13529.621838228573,25976.006962007006,27951.288402018799,11554.340398216802,5331.1478363275819,null,{"$f":"IF(I309,AND(SIGN(I309)=SIGN(L309:P309)), TRUE)","v":true}]
[null,{"$f":"Calcs!B310","v":99432149},null,{"$f":"Calcs!BT310","v":1037.1081479841471},null,{"$f":"Calcs!BJ310","v":5337.912482215097},null,-4300.8043342309502,false,null,null,-4834.5955824524608,-3767.0130860094405,-4197.0935194325357,-4404.5151490293647,-4938.3063972508753,null,{"$f":"IF(I310,AND(SIGN(I310)=SIGN(L310:P310)), TRUE)","v":true}]
[null,{"$f":"Calcs!B311","v":99453467},null,{"$f":"Calcs!BT311","v":84.613698593836261},null,{"$f":"Calcs!BJ311","v":18408.459109803578},null,-18323.845411209742,false,null,null,-20164.691322190101,-16482.999500229384,-18315.384041350357,-18332.306781069125,-20173.152692049483,null,{"$f":"IF(I311,AND(SIGN(I311)=SIGN(L311:P311)), TRUE)","v":true}]
[null,{"$f":"Calcs!B312","v":99455430},null,{"$f":"Calcs!BT312","v":4675.285439876955},null,{"$f":"Calcs!BJ312","v":33280.603764270141},null,-28605.318324393185,false,null,null,-31933.378700820205,-25277.257947966173,-28137.789780405488,-29072.846868380882,-32400.907244807902,null,{"$f":"IF(I312,AND(SIGN(I312)=SIGN(L312:P312)), TRUE)","v":true}]
[null,{"$f":"Calcs!B313","v":99594730},null,{"$f":"Calcs!BT313","v":146.43213329973213},null,{"$f":"Calcs!BJ313","v":2206.8925035260008},null,-2060.4603702262689,false,null,null,-2281.149620578869,-1839.7711198736686,-2045.8171568962955,-2075.103583556242,-2295.7928339088421,null,{"$f":"IF(I313,AND(SIGN(I313)=SIGN(L313:P313)), TRUE)","v":true}]
[null,{"$f":"Calcs!B314","v":99620197},null,{"$f":"Calcs!BT314","v":61027.122204695617},null,{"$f":"Calcs!BJ314","v":30083.703408695099},null,30943.418796000518,true,null,null,27935.048455131007,33951.789136870029,37046.131016470084,24840.706575530956,21832.336234661445,null,{"$f":"IF(I314,AND(SIGN(I314)=SIGN(L314:P314)), TRUE)","v":true}]
[null,{"$f":"Calcs!B315","v":105131642},null,{"$f":"Calcs!BT315","v":2028.0808372572569},null,{"$f":"Calcs!BJ315","v":23939.206859317059},null,-21911.126022059801,false,null,null,-24305.046707991511,-19517.205336128096,-21708.317938334076,-22113.934105785527,-24507.854791717236,null,{"$f":"IF(I315,AND(SIGN(I315)=SIGN(L315:P315)), TRUE)","v":true}]
[null,{"$f":"Calcs!B316","v":105750609},null,{"$f":"Calcs!BT316","v":23101.826862884187},null,{"$f":"Calcs!BJ316","v":34299.847285089243},null,-11198.020422205056,false,null,null,-14628.005150713983,-7768.0356936961325,-8887.837735916637,-13508.203108493475,-16938.187837002402,null,{"$f":"IF(I316,AND(SIGN(I316)=SIGN(L316:P316)), TRUE)","v":true}]
[null,{"$f":"Calcs!B317","v":107368855},null,{"$f":"Calcs!BT317","v":27789.721071882337},null,{"$f":"Calcs!BJ317","v":30180.821897417554},null,-2391.1008255352172,false,null,null,-5409.1830152769726,626.98136420653827,387.87128165302056,-5170.0729327234512,-8188.1551224652067,null,{"$f":"IF(I317,AND(SIGN(I317)=SIGN(L317:P317)), TRUE)","v":true}]
[null,{"$f":"Calcs!B318","v":107720161},null,{"$f":"Calcs!BT318","v":15159.325251264463},null,{"$f":"Calcs!BJ318","v":21941.769900540923},null,-6782.44464927646,false,null,null,-8976.6216393305531,-4588.267659222367,-5266.5121241500128,-8298.3771744029054,-10492.554164456998,null,{"$f":"IF(I318,AND(SIGN(I318)=SIGN(L318:P318)), TRUE)","v":true}]
[null,{"$f":"Calcs!B319","v":108459659},null,{"$f":"Calcs!BT319","v":1985.8092164199711},null,{"$f":"Calcs!BJ319","v":22947.997541428143},null,-20962.188325008174,false,null,null,-23256.98807915099,-18667.388570865362,-20763.607403366175,-21160.769246650168,-23455.569000792984,null,{"$f":"IF(I319,AND(SIGN(I319)=SIGN(L319:P319)), TRUE)","v":true}]
[null,{"$f":"Calcs!B320","v":110938301},null,{"$f":"Calcs!BT320","v":5813.0852815608032},null,{"$f":"Calcs!BJ320","v":11889.505707000842},null,-6076.4204254400393,false,null,null,-7265.3709961401237,-4887.4698547399548,-5495.1118972839586,-6657.728953596119,-7846.6795242962035,null,{"$f":"IF(I320,AND(SIGN(I320)=SIGN(L320:P320)), TRUE)","v":true}]
[null,{"$f":"Calcs!B321","v":112744055},null,{"$f":"Calcs!BT321","v":12184.64177516792},null,{"$f":"Calcs!BJ321","v":17052.805153822173},null,-4868.1633786542534,false,null,null,-6573.4438940364726,-3162.882863272036,-3649.6992011374605,-6086.6275561710445,-7791.9080715532637,null,{"$f":"IF(I321,AND(SIGN(I321)=SIGN(L321:P321)), TRUE)","v":true}]
[null,{"$f":"Calcs!B322","v":114317397},null,{"$f":"Calcs!BT322","v":1607.0264078845125},null,{"$f":"Calcs!BJ322","v":10423.717382365116},null,-8816.6909744806035,false,null,null,-9859.0627127171156,-7774.3192362440914,-8655.9883336921521,-8977.3936152690549,-10019.765353505567,null,{"$f":"IF(I322,AND(SIGN(I322)=SIGN(L322:P322)), TRUE)","v":true}]
[null,{"$f":"Calcs!B323","v":114318838},null,{"$f":"Calcs!BT323","v":25223.652892644888},null,{"$f":"Calcs!BJ323","v":37657.944307512895},null,-12434.291414868007,false,null,null,-16200.085845619302,-8668.4969841167185,-9911.926125603517,-14956.656704132496,-18722.451134883791,null,{"$f":"IF(I323,AND(SIGN(I323)=SIGN(L323:P323)), TRUE)","v":true}]
[null,{"$f":"Calcs!B324","v":115493146},null,{"$f":"Calcs!BT324","v":10790.975268077967},null,{"$f":"Calcs!BJ324","v":18594.6863149827},null,-7803.7110469047329,false,null,null,-9663.1796784030048,-5944.2424154064647,-6724.6135200969347,-8882.8085737125293,-10742.277205210801,null,{"$f":"IF(I324,AND(SIGN(I324)=SIGN(L324:P324)), TRUE)","v":true}]
[null,{"$f":"Calcs!B325","v":115734328},null,{"$f":"Calcs!BT325","v":35716.818035919459},null,{"$f":"Calcs!BJ325","v":45395.384316245742},null,-9678.5662803262821,false,null,null,-14218.104711950858,-5139.0278487017058,-6106.8844767343326,-13250.248083918228,-17789.786515542804,null,{"$f":"IF(I325,AND(SIGN(I325)=SIGN(L325:P325)), TRUE)","v":true}]
[null,{"$f":"Calcs!B326","v":115735796},null,{"$f":"Calcs!BT326","v":7149.8725552765427},null,{"$f":"Calcs!BJ326","v":16539.178507279739},null,-9389.3059520031966,false,null,null,-11043.223802731172,-7735.3881012752227,-8674.3186964755405,-10104.293207530851,-11758.211058258827,null,{"$f":"IF(I326,AND(SIGN(I326)=SIGN(L326:P326)), TRUE)","v":true}]
[null,{"$f":"Calcs!B327","v":115736212},null,{"$f":"Calcs!BT327","v":34088.062974294182},null,{"$f":"Calcs!BJ327","v":33270.591548937933},null,817.4714253562488,true,null,null,-2509.5877295375467,4144.5305802500407,4226.2777227856714,-2591.3348720731701,-5918.3940269669656,null,{"$f":"IF(I327,AND(SIGN(I327)=SIGN(L327:P327)), TRUE)","v":false}]
[null,{"$f":"Calcs!B328","v":115907525},null,{"$f":"Calcs!BT328","v":19493.305114058174},null,{"$f":"Calcs!BJ328","v":31848.856971763929},null,-12355.551857705756,false,null,null,-15540.437554882148,-9170.666160529363,-10406.221346299935,-14304.882369111572,-17489.768066287965,null,{"$f":"IF(I328,AND(SIGN(I328)=SIGN(L328:P328)), TRUE)","v":true}]
[null,{"$f":"Calcs!B329","v":116484991},null,{"$f":"Calcs!BT329","v":3568.9212164187884},null,{"$f":"Calcs!BJ329","v":8660.7665066693626},null,-5091.8452902505742,false,null,null,-5957.9219409175112,-4225.7686395836381,-4734.9531686086957,{"$f":"(1+O$7)*$D329-(1+O$6)*$F329","v":-5448.7374118924527},-6314.8140625593896,null,{"$f":"IF(I329,AND(SIGN(I329)=SIGN(L329:P329)), TRUE)","v":true}]
[null,{"$f":"Calcs!B330","v":116523958},null,{"$f":"Calcs!BT330","v":11322.838458197684},null,{"$f":"Calcs!BJ330","v":8902.6616290955862},null,{"$f":"D330-F330","v":2420.1768291020981},{"$f":"H330>0","v":true},null,null,{"$f":"(1+L$7)*$D330-(1+L$6)*$F330","v":1529.910666192538},3310.4429920116563,3552.4606749218674,1287.8929832823305,{"$f":"(1+P$7)*$D330-(1+P$6)*$F330","v":397.62682037277045},null,{"$f":"IF(I330,AND(SIGN(I330)=SIGN(L330:P330)), TRUE)","v":true}]
[null,{"$f":"Calcs!B331","v":116523971},null,{"$f":"Calcs!BT331","v":20883.260241357253},null,{"$f":"Calcs!BJ331","v":15443.842149935828},null,5439.4180914214248,true,null,null,3895.0338764278422,6983.8023064150075,7527.7441155571523,3351.092067285701,1806.7078522921183,null,{"$f":"IF(I331,AND(SIGN(I331)=SIGN(L331:P331)), TRUE)","v":true}]
[null,{"$f":"Calcs!B332","v":116827407},null,{"$f":"Calcs!BT332","v":19235.948311471482},null,{"$f":"Calcs!BJ332","v":11213.681172076584},null,8022.2671393948985,true,null,null,6900.8990221872391,9143.6352566025562,9945.8619705420497,6098.6723082477511,4977.3041910400916,null,{"$f":"IF(I332,AND(SIGN(I332)=SIGN(L332:P332)), TRUE)","v":true}]
[null,{"$f":"Calcs!B333","v":117341606},null,{"$f":"Calcs!BT333","v":26974.97542069645},null,{"$f":"Calcs!BJ333","v":38452.914204890469},null,-11477.938784194019,false,null,null,-15323.230204683066,-7632.6473637049712,-8780.4412421243724,-14175.436326263662,-18020.727746752709,null,{"$f":"IF(I333,AND(SIGN(I333)=SIGN(L333:P333)), TRUE)","v":true}]
[null,{"$f":"Calcs!B334","v":117439422},null,{"$f":"Calcs!BT334","v":33554.357374072366},null,{"$f":"Calcs!BJ334","v":19073.27020786241},null,14481.087166209956,true,null,null,12573.760145423712,16388.414186996197,17836.522903617199,11125.651428802721,9218.3244080164768,null,{"$f":"IF(I334,AND(SIGN(I334)=SIGN(L334:P334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B335","v":118453346},null,{"$f":"Calcs!BT335","v":7397.3261578733673},null,{"$f":"Calcs!BJ335","v":13266.185315179886},null,-5868.8591573065187,false,null,null,-7195.4776888245087,-4542.2406257885305,-5129.126541519181,-6608.5917730938554,-7935.2103046118455,null,{"$f":"IF(I335,AND(SIGN(I335)=SIGN(L335:P335)), TRUE)","v":true}]
[null,{"$f":"Calcs!B336","v":119176366},null,{"$f":"Calcs!BT336","v":40045.472616976032},null,{"$f":"Calcs!BJ336","v":48430.086783438965},null,-8384.6141664629322,false,null,null,-13227.622844806836,-3541.6054881190357,-4380.0669047653282,-12389.161428160536,-17232.17010650444,null,{"$f":"IF(I336,AND(SIGN(I336)=SIGN(L336:P336)), TRUE)","v":true}]
[null,{"$f":"Calcs!B337","v":119642463},null,{"$f":"Calcs!BT337","v":18742.882040912435},null,{"$f":"Calcs!BJ337","v":31093.935935715217},null,-12351.053894802782,false,null,null,-15460.447488374306,-9241.6603012312626,-10476.765690711538,-14225.342098894027,-17334.735692465551,null,{"$f":"IF(I337,AND(SIGN(I337)=SIGN(L337:P337)), TRUE)","v":true}]
[null,{"$f":"Calcs!B338","v":119770501},null,{"$f":"Calcs!BT338","v":4916.436373332539},null,{"$f":"Calcs!BJ338","v":12746.551339438121},null,-7830.1149661055824,false,null,null,-9104.7701000493962,-6555.4598321617705,-7338.471328772328,-8321.7586034388369,-9596.4137373826488,null,{"$f":"IF(I338,AND(SIGN(I338)=SIGN(L338:P338)), TRUE)","v":true}]
[null,{"$f":"Calcs!B339","v":120097393},null,{"$f":"Calcs!BT339","v":18301.763349252069},null,{"$f":"Calcs!BJ339","v":26689.562411075487},null,-8387.799061823418,false,null,null,-11056.755302930967,-5718.8428207158686,-6557.6227268982111,-10217.975396748625,-12886.931637856174,null,{"$f":"IF(I339,AND(SIGN(I339)=SIGN(L339:P339)), TRUE)","v":true}]
[null,{"$f":"Calcs!B340","v":120248339},null,{"$f":"Calcs!BT340","v":44318.209064854796},null,{"$f":"Calcs!BJ340","v":40709.66754077089},null,3608.5415240839066,true,null,null,-462.42522999318317,7679.5082781609963,8040.3624305693884,-823.27938240157528,-4894.246136478665,null,{"$f":"IF(I340,AND(SIGN(I340)=SIGN(L340:P340)), TRUE)","v":false}]
[null,{"$f":"Calcs!B341","v":120251481},null,{"$f":"Calcs!BT341","v":74380.24099085432},null,{"$f":"Calcs!BJ341","v":62600.375143117511},null,11779.865847736808,true,null,null,5519.8283334250445,18039.903362048557,19217.889946822244,4341.8417486513717,-1918.1957656603918,null,{"$f":"IF(I341,AND(SIGN(I341)=SIGN(L341:P341)), TRUE)","v":false}]
[null,{"$f":"Calcs!B342","v":120474452},null,{"$f":"Calcs!BT342","v":1313.8920909711351},null,{"$f":"Calcs!BJ342","v":4600.0122122311304},null,-3286.1201212599954,false,null,null,-3746.1213424831085,-2826.1189000368822,-3154.7309121628814,-3417.5093303571089,-3877.510551580222,null,{"$f":"IF(I342,AND(SIGN(I342)=SIGN(L342:P342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B343","v":120474486},null,{"$f":"Calcs!BT343","v":820.22482943585817},null,{"$f":"Calcs!BJ343","v":3073.4497405288826},null,-2253.2249110930243,false,null,null,-2560.5698851459128,-1945.8799370401362,-2171.2024281494387,-2335.2473940366103,-2642.5923680894989,null,{"$f":"IF(I343,AND(SIGN(I343)=SIGN(L343:P343)), TRUE)","v":true}]
[null,{"$f":"Calcs!B344","v":120523457},null,{"$f":"Calcs!BT344","v":11320.375127530324},null,{"$f":"Calcs!BJ344","v":19882.257206705071},null,-8561.8820791747476,false,null,null,-10550.107799845255,-6573.6563585042404,-7429.8445664217143,-9693.919591927779,-11682.145312598286,null,{"$f":"IF(I344,AND(SIGN(I344)=SIGN(L344:P344)), TRUE)","v":true}]
[null,{"$f":"Calcs!B345","v":120523917},null,{"$f":"Calcs!BT345","v":462.9346615312719},null,{"$f":"Calcs!BJ345","v":10462.765022160738},null,-9999.8303606294667,false,null,null,-11046.106862845541,-8953.5538584133938,-9953.5368944763395,-10046.123826782594,-11092.400328998669,null,{"$f":"IF(I345,AND(SIGN(I345)=SIGN(L345:P345)), TRUE)","v":true}]
[null,{"$f":"Calcs!B346","v":121114567},null,{"$f":"Calcs!BT346","v":18086.03024811441},null,{"$f":"Calcs!BJ346","v":29677.207466207328},null,-11591.177218092918,false,null,null,-14558.897964713655,-8623.4564714721855,-9782.5741932814744,-13399.780242904359,-16367.500989525095,null,{"$f":"IF(I346,AND(SIGN(I346)=SIGN(L346:P346)), TRUE)","v":true}]
[null,{"$f":"Calcs!B347","v":121281559},null,{"$f":"Calcs!BT347","v":23894.686973612119},null,{"$f":"Calcs!BJ347","v":35752.619729793092},null,-11857.932756180973,false,null,null,-15433.194729160288,-8282.6707832016655,-9468.4640588197581,-14247.401453542185,-17822.6634265215,null,{"$f":"IF(I347,AND(SIGN(I347)=SIGN(L347:P347)), TRUE)","v":true}]
[null,{"$f":"Calcs!B348","v":122546039},null,{"$f":"Calcs!BT348","v":77.300551700290328},null,{"$f":"Calcs!BJ348","v":5211.6584468759129},null,-5134.3578951756226,false,null,null,-5655.5237398632144,-4613.1920504880318,-5126.6278400055935,-5142.0879503456517,-5663.2537950332435,null,{"$f":"IF(I348,AND(SIGN(I348)=SIGN(L348:P348)), TRUE)","v":true}]
[null,{"$f":"Calcs!B349","v":122546052},null,{"$f":"Calcs!BT349","v":4505.5200887463161},null,{"$f":"Calcs!BJ349","v":8981.2575194534456},null,-4475.7374307071295,false,null,null,-5373.8631826524743,-3577.6116787617848,-4025.1854218324979,-4926.2894395817611,-5824.4151915271059,null,{"$f":"IF(I349,AND(SIGN(I349)=SIGN(L349:P349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B350","v":122546070},null,{"$f":"Calcs!BT350","v":742.27803130341601},null,{"$f":"Calcs!BJ350","v":1954.6847993075994},null,-1212.4067680041835,false,null,null,-1407.8752479349437,-1016.9382880734235,-1138.1789648738418,-1286.634571134525,-1482.1030510652852,null,{"$f":"IF(I350,AND(SIGN(I350)=SIGN(L350:P350)), TRUE)","v":true}]
[null,{"$f":"Calcs!B351","v":122564918},null,{"$f":"Calcs!BT351","v":5511.7258106314293},null,{"$f":"Calcs!BJ351","v":8065.4401830160805},null,-2553.7143723846511,false,null,null,-3360.2583906862601,-1747.1703540830431,-2002.5417913215078,-3104.8869534477935,-3911.4309717494025,null,{"$f":"IF(I351,AND(SIGN(I351)=SIGN(L351:P351)), TRUE)","v":true}]
[null,{"$f":"Calcs!B352","v":122617281},null,{"$f":"Calcs!BT352","v":1442.538825712227},null,{"$f":"Calcs!BJ352","v":4756.5031378735912},null,-3313.9643121613644,false,null,null,-3789.6146259487241,-2838.3139983740057,-3169.7104295901413,-3458.2181947325871,-3933.8685085199468,null,{"$f":"IF(I352,AND(SIGN(I352)=SIGN(L352:P352)), TRUE)","v":true}]
[null,{"$f":"Calcs!B353","v":122639013},null,{"$f":"Calcs!BT353","v":1086.8305076710149},null,{"$f":"Calcs!BJ353","v":50381.467551686925},null,-49294.637044015908,false,null,null,-54332.783799184603,-44256.490288847213,-49185.953993248811,-49403.320094783012,-54441.466849951707,null,{"$f":"IF(I353,AND(SIGN(I353)=SIGN(L353:P353)), TRUE)","v":true}]
[null,{"$f":"Calcs!B354","v":123688318},null,{"$f":"Calcs!BT354","v":11816.20351579437},null,{"$f":"Calcs!BJ354","v":23060.134353148915},null,-11243.930837354545,false,null,null,-13549.944272669438,-8937.9174020396549,-10062.310485775106,-12425.551188933981,-14731.564624248875,null,{"$f":"IF(I354,AND(SIGN(I354)=SIGN(L354:P354)), TRUE)","v":true}]
[null,{"$f":"Calcs!B355","v":123771552},null,{"$f":"Calcs!BT355","v":1114.7302210495377},null,{"$f":"Calcs!BJ355","v":3971.2450893682644},null,-2856.5148683187267,false,null,null,-3253.6393772555534,-2459.3903593819005,-2745.0418462137732,-2967.9878904236803,-3365.112399360507,null,{"$f":"IF(I355,AND(SIGN(I355)=SIGN(L355:P355)), TRUE)","v":true}]
[null,{"$f":"Calcs!B356","v":124567886},null,{"$f":"Calcs!BT356","v":9160.4698883658366},null,{"$f":"Calcs!BJ356","v":15138.469582303385},null,-5977.9996939375487,false,null,null,-7491.8466521678874,-4464.15273570721,-5061.9527051009645,-6894.0466827741329,-8407.8936410044716,null,{"$f":"IF(I356,AND(SIGN(I356)=SIGN(L356:P356)), TRUE)","v":true}]
[null,{"$f":"Calcs!B357","v":125516829},null,{"$f":"Calcs!BT357","v":23.921405409189902},null,{"$f":"Calcs!BJ357","v":65930.437962610973},null,-65906.516557201787,false,null,null,-72499.56035346289,-59313.472760940684,-65904.124416660867,-65908.908697742707,-72501.95249400381,null,{"$f":"IF(I357,AND(SIGN(I357)=SIGN(L357:P357)), TRUE)","v":true}]
[null,{"$f":"Calcs!B358","v":125773434},null,{"$f":"Calcs!BT358","v":5531.1996809233169},null,{"$f":"Calcs!BJ358","v":11774.365230680412},null,-6243.1655497570955,false,null,null,-7420.6020728251369,-5065.7290266890541,-5690.0455816647636,-6796.2855178494274,-7973.7220409174688,null,{"$f":"IF(I358,AND(SIGN(I358)=SIGN(L358:P358)), TRUE)","v":true}]
[null,{"$f":"Calcs!B359","v":125893213},null,{"$f":"Calcs!BT359","v":2006.6245069800761},null,{"$f":"Calcs!BJ359","v":5393.9808880754799},null,-3387.3563810954038,false,null,null,-3926.7544699029522,-2847.9582922878562,-3186.6939303973959,-3588.0188317934117,-4127.4169206009601,null,{"$f":"IF(I359,AND(SIGN(I359)=SIGN(L359:P359)), TRUE)","v":true}]
[null,{"$f":"Calcs!B360","v":126960424},null,{"$f":"Calcs!BT360","v":29110.927692050616},null,{"$f":"Calcs!BJ360","v":35042.753662739313},null,-5931.8259706886965,false,null,null,-9436.1013369626307,-2427.550604414766,-3020.733201483632,-8842.9187398937574,-12347.194106167692,null,{"$f":"IF(I360,AND(SIGN(I360)=SIGN(L360:P360)), TRUE)","v":true}]
[null,{"$f":"Calcs!B361","v":127096911},null,{"$f":"Calcs!BT361","v":158394.80818767278},null,{"$f":"Calcs!BJ361","v":91705.885113855547},null,66688.923073817234,true,null,null,57518.334562431672,75859.511585202781,82528.403892584538,50849.442255049958,41678.853743664396,null,{"$f":"IF(I361,AND(SIGN(I361)=SIGN(L361:P361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B362","v":127279015},null,{"$f":"Calcs!BT362","v":26244.194960592613},null,{"$f":"Calcs!BJ362","v":28445.704980345345},null,-2201.5100197527318,false,null,null,-5046.080517787268,643.0604782818009,422.90947630653318,-4825.929515811993,-7670.5000138465293,null,{"$f":"IF(I362,AND(SIGN(I362)=SIGN(L362:P362)), TRUE)","v":true}]
[null,{"$f":"Calcs!B363","v":127508834},null,{"$f":"Calcs!BT363","v":348.39056746562301},null,{"$f":"Calcs!BJ363","v":32468.613100827813},null,-32120.22253336219,false,null,null,-35367.083843444976,-28873.361223279408,-32085.383476615629,-32155.061590108751,-35401.922900191537,null,{"$f":"IF(I363,AND(SIGN(I363)=SIGN(L363:P363)), TRUE)","v":true}]
[null,{"$f":"Calcs!B364","v":127936655},null,{"$f":"Calcs!BT364","v":6.5137518157143859},null,{"$f":"Calcs!BJ364","v":9992.1909015468136},null,-9985.6771497310983,false,null,null,-10984.89623988578,-8986.4580595764164,-9985.0257745495273,-9986.3285249126711,-10985.547615067353,null,{"$f":"IF(I364,AND(SIGN(I364)=SIGN(L364:P364)), TRUE)","v":true}]
[null,{"$f":"Calcs!B365","v":127936661},null,{"$f":"Calcs!BT365","v":6.1075990776189428},null,{"$f":"Calcs!BJ365","v":9391.3578594608171},null,-9385.2502603831981,false,null,null,-10324.38604632928,-8446.1144744371159,-9384.6395004754359,-9385.8610202909604,-10324.996806237043,null,{"$f":"IF(I365,AND(SIGN(I365)=SIGN(L365:P365)), TRUE)","v":true}]
[null,{"$f":"Calcs!B366","v":128023423},null,{"$f":"Calcs!BT366","v":9.6136911688518012E-3},null,{"$f":"Calcs!BJ366","v":17551.413477366295},null,-17551.403863675128,false,null,null,-19306.545211411758,-15796.262515938497,-17551.40290230601,-17551.404825044243,-19306.546172780872,null,{"$f":"IF(I366,AND(SIGN(I366)=SIGN(L366:P366)), TRUE)","v":true}]
[null,{"$f":"Calcs!B367","v":128098888},null,{"$f":"Calcs!BT367","v":192.43330640664908},null,{"$f":"Calcs!BJ367","v":27693.787608896273},null,-27501.354302489624,false,null,null,-30270.733063379255,-24731.975541599997,-27482.110971848961,-27520.597633130288,-30289.976394019919,null,{"$f":"IF(I367,AND(SIGN(I367)=SIGN(L367:P367)), TRUE)","v":true}]
[null,{"$f":"Calcs!B368","v":128328920},null,{"$f":"Calcs!BT368","v":16394.078180832483},null,{"$f":"Calcs!BJ368","v":27079.0375874985},null,-10684.959406666017,false,null,null,-13392.863165415871,-7977.0556479161678,-9045.5515885827663,-12324.367224749265,-15032.270983499118,null,{"$f":"IF(I368,AND(SIGN(I368)=SIGN(L368:P368)), TRUE)","v":true}]
[null,{"$f":"Calcs!B369","v":129256786},null,{"$f":"Calcs!BT369","v":5760.9038526209297},null,{"$f":"Calcs!BJ369","v":14252.388525402694},null,-8491.4846727817639,false,null,null,-9916.7235253220351,-7066.2458202414946,-7915.3942875196708,-9067.575058043858,-10492.813910584129,null,{"$f":"IF(I369,AND(SIGN(I369)=SIGN(L369:P369)), TRUE)","v":true}]
[null,{"$f":"Calcs!B370","v":129826280},null,{"$f":"Calcs!BT370","v":21617.40383759098},null,{"$f":"Calcs!BJ370","v":28225.4362430367},null,-6608.0324054457196,false,null,null,-9430.5760297493907,-3785.4887811420485,-4446.2920216866187,-8769.7727892048169,-11592.316413508488,null,{"$f":"IF(I370,AND(SIGN(I370)=SIGN(L370:P370)), TRUE)","v":true}]
[null,{"$f":"Calcs!B371","v":130715453},null,{"$f":"Calcs!BT371","v":10371.726720968501},null,{"$f":"Calcs!BJ371","v":13355.294031636564},null,-2983.5673106680624,false,null,null,-4319.0967138317192,-1648.0379075044057,-1946.3946385712115,-4020.7399827649115,-5356.2693859285682,null,{"$f":"IF(I371,AND(SIGN(I371)=SIGN(L371:P371)), TRUE)","v":true}]
[null,{"$f":"Calcs!B372","v":131906405},null,{"$f":"Calcs!BT372","v":6140.1343575405817},null,{"$f":"Calcs!BJ372","v":12746.551339438121},null,-6606.4169818975397,false,null,null,-7881.0721158413535,-5331.7618479537277,-5992.4035461434814,-7220.430417651598,-8495.0855515954117,null,{"$f":"IF(I372,AND(SIGN(I372)=SIGN(L372:P372)), TRUE)","v":true}]
[null,{"$f":"Calcs!B373","v":133343154},null,{"$f":"Calcs!BT373","v":7241.7489471713488},null,{"$f":"Calcs!BJ373","v":16683.35440806358},null,-9441.6054608922313,false,null,null,-11109.940901698592,-7773.2700200858744,-8717.430566175095,-10165.780355609366,-11834.115796415726,null,{"$f":"IF(I373,AND(SIGN(I373)=SIGN(L373:P373)), TRUE)","v":true}]
[null,{"$f":"Calcs!B374","v":134513984},null,{"$f":"Calcs!BT374","v":6599.0981364390927},null,{"$f":"Calcs!BJ374","v":10680.030094869726},null,-4080.9319584306331,false,null,null,-5148.9349679176075,-3012.9289489436605,-3421.0221447867234,-4740.841772074542,-5808.8447815615164,null,{"$f":"IF(I374,AND(SIGN(I374)=SIGN(L374:P374)), TRUE)","v":true}]
[null,{"$f":"Calcs!B375","v":137507295},null,{"$f":"Calcs!BT375","v":7.1165961226142826E-3},null,{"$f":"Calcs!BJ375","v":28160.356843377322},null,-28160.349726781198,false,null,null,-30976.385411118932,-25344.314042443468,-28160.349015121588,-28160.350438440812,-30976.386122778546,null,{"$f":"IF(I375,AND(SIGN(I375)=SIGN(L375:P375)), TRUE)","v":true}]
[null,{"$f":"Calcs!B376","v":139582297},null,{"$f":"Calcs!BT376","v":8158.2223507017879},null,{"$f":"Calcs!BJ376","v":3204.4095170742066},null,4953.8128336275813,true,null,null,4633.3718819201604,5274.2537853350022,5769.6350686977612,4137.9905985574023,3817.5496468499814,null,{"$f":"IF(I376,AND(SIGN(I376)=SIGN(L376:P376)), TRUE)","v":true}]
[null,{"$f":"Calcs!B377","v":140985497},null,{"$f":"Calcs!BT377","v":5544.1492482991334},null,{"$f":"Calcs!BJ377","v":33144.437635752074},null,-27600.28838745294,false,null,null,-30914.732151028151,-24285.844623877732,-27045.873462623029,-28154.703312282854,-31469.147075858065,null,{"$f":"IF(I377,AND(SIGN(I377)=SIGN(L377:P377)), TRUE)","v":true}]
[null,{"$f":"Calcs!B378","v":150220623},null,{"$f":"Calcs!BT378","v":2817.8531902745653},null,{"$f":"Calcs!BJ378","v":8460.6223221784603},null,-5642.769131903895,false,null,null,-6488.831364121741,-4796.7068996860489,-5360.9838128764386,-5924.5544509313513,-6770.6166831491973,null,{"$f":"IF(I378,AND(SIGN(I378)=SIGN(L378:P378)), TRUE)","v":true}]
[null,{"$f":"Calcs!B379","v":150220636},null,{"$f":"Calcs!BT379","v":2567.1724876845151},null,{"$f":"Calcs!BJ379","v":7877.4107790771559},null,-5310.2382913926413,false,null,null,-6097.9793693003576,-4522.4972134849249,-5053.5210426241892,-5566.9555401610924,-6354.6966180688087,null,{"$f":"IF(I379,AND(SIGN(I379)=SIGN(L379:P379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B380","v":49218776},null,{"$f":"Calcs!BT380","v":13844.050103878189},null,{"$f":"Calcs!BJ380","v":23879.133567323792},null,-10035.083463445602,false,null,null,-12422.996820177983,-7647.1701067132253,-8650.6784530577825,-11419.48847383342,-13807.401830565801,null,{"$f":"IF(I380,AND(SIGN(I380)=SIGN(L380:P380)), TRUE)","v":true}]
[null,{"$f":"Calcs!B381","v":49218787},null,{"$f":"Calcs!BT381","v":11775.216706628},null,{"$f":"Calcs!BJ381","v":21483.210438325645},null,-9707.9937316976448,false,null,null,-11856.314775530211,-7559.6726878650825,-8530.4720610348431,-10885.515402360445,-13033.83644619301,null,{"$f":"IF(I381,AND(SIGN(I381)=SIGN(L381:P381)), TRUE)","v":true}]
[null,{"$f":"Calcs!B382","v":49218804},null,{"$f":"Calcs!BT382","v":3.2313943852386728E-3},null,{"$f":"Calcs!BJ382","v":30477.183471250999},null,-30477.180239856614,false,null,null,-33524.898586981712,-27429.461892731513,-30477.179916717174,-30477.180562996051,-33524.898910121155,null,{"$f":"IF(I382,AND(SIGN(I382)=SIGN(L382:P382)), TRUE)","v":true}]
[null,{"$f":"Calcs!B383","v":49218901},null,{"$f":"Calcs!BT383","v":7816.2696501117262},null,{"$f":"Calcs!BJ383","v":16296.882896240228},null,-8480.6132461285015,false,null,null,-10110.301535752527,-6850.9249565044793,-7698.986281117328,-9262.2402111396732,-10891.928500763701,null,{"$f":"IF(I383,AND(SIGN(I383)=SIGN(L383:P383)), TRUE)","v":true}]
[null,{"$f":"Calcs!B384","v":49218952},null,{"$f":"Calcs!BT384","v":8616.4097907253308},null,{"$f":"Calcs!BJ384","v":17424.258342647216},null,-8807.8485519218848,false,null,null,-10550.274386186607,-7065.422717657164,-7946.207572849351,-9669.4895309944186,-11411.915365259141,null,{"$f":"IF(I384,AND(SIGN(I384)=SIGN(L384:P384)), TRUE)","v":true}]
[null,{"$f":"Calcs!B385","v":49218963},null,{"$f":"Calcs!BT385","v":4469.3515396187095},null,{"$f":"Calcs!BJ385","v":10933.339142774668},null,-6463.9876031559588,false,null,null,-7557.3215174334264,-5370.6536888784931,-6017.0524491940878,-6910.9227571178299,-8004.2566713952974,null,{"$f":"IF(I385,AND(SIGN(I385)=SIGN(L385:P385)), TRUE)","v":true}]
[null,{"$f":"Calcs!B386","v":49218985},null,{"$f":"Calcs!BT386","v":15315.801018176235},null,{"$f":"Calcs!BJ386","v":46084.224731101865},null,-30768.423712925629,false,null,null,-35376.846186035822,-26160.001239815443,-29236.843611108005,-32300.003814743253,-36908.42628785345,null,{"$f":"IF(I386,AND(SIGN(I386)=SIGN(L386:P386)), TRUE)","v":true}]
[null,{"$f":"Calcs!B387","v":49218996},null,{"$f":"Calcs!BT387","v":1247.8328666582556},null,{"$f":"Calcs!BJ387","v":12054.707259982328},null,-10806.874393324073,false,null,null,-12012.345119322305,-9601.4036673258379,-10682.091106658247,-10931.657679989898,-12137.128405988131,null,{"$f":"IF(I387,AND(SIGN(I387)=SIGN(L387:P387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B388","v":49219051},null,{"$f":"Calcs!BT388","v":2690.2983670913873},null,{"$f":"Calcs!BJ388","v":37742.046916303472},null,-35051.748549212083,false,null,null,-38825.953240842435,-31277.543857581739,-34782.718712502945,-35320.778385921221,-39094.983077551573,null,{"$f":"IF(I388,AND(SIGN(I388)=SIGN(L388:P388)), TRUE)","v":true}]
[null,{"$f":"Calcs!B389","v":49219211},null,{"$f":"Calcs!BT389","v":1293.8246047634466},null,{"$f":"Calcs!BJ389","v":10432.72837616411},null,-9138.9037714006627,false,null,null,-10182.176609017075,-8095.6309337842531,-9009.5213109243196,-9268.2862318770076,-10311.55906949342,null,{"$f":"IF(I389,AND(SIGN(I389)=SIGN(L389:P389)), TRUE)","v":true}]
[null,{"$f":"Calcs!B390","v":49219244},null,{"$f":"Calcs!BT390","v":30319.924511694604},null,{"$f":"Calcs!BJ390","v":38539.019256747495},null,-8219.0947450528911,false,null,null,-12072.996670727647,-4365.1928193781423,-5187.1022938834285,-11251.08719622235,-15104.989121897106,null,{"$f":"IF(I390,AND(SIGN(I390)=SIGN(L390:P390)), TRUE)","v":true}]
[null,{"$f":"Calcs!B391","v":49219330},null,{"$f":"Calcs!BT391","v":1241.6915393280983},null,{"$f":"Calcs!BJ391","v":20649.192901152455},null,-19407.501361824357,false,null,null,-21472.420651939607,-17342.582071709112,-19283.332207891548,-19531.670515757167,-21596.589805872416,null,{"$f":"IF(I391,AND(SIGN(I391)=SIGN(L391:P391)), TRUE)","v":true}]
[null,{"$f":"Calcs!B392","v":49219441},null,{"$f":"Calcs!BT392","v":3127.2632727594732},null,{"$f":"Calcs!BJ392","v":6654.3185540942322},null,-3527.055281334759,false,null,null,-4192.4871367441829,-2861.6234259253356,-3214.3289540588112,-3839.7816086107064,-4505.2134640201293,null,{"$f":"IF(I392,AND(SIGN(I392)=SIGN(L392:P392)), TRUE)","v":true}]
[null,{"$f":"Calcs!B393","v":49219450},null,{"$f":"Calcs!BT393","v":1957.6671744180981},null,{"$f":"Calcs!BJ393","v":4106.6102406597602},null,-2148.9430662416621,false,null,null,-2559.6040903076387,-1738.282042175686,-1953.1763487998523,{"$f":"(1+O$7)*$D393-(1+O$6)*$F393","v":-2344.7097836834719},-2755.3708077494484,null,{"$f":"IF(I393,AND(SIGN(I393)=SIGN(L393:P393)), TRUE)","v":true}]
[null,{"$f":"Calcs!B394","v":49219460},null,{"$f":"Calcs!BT394","v":19943.179915754441},null,{"$f":"Calcs!BJ394","v":28039.20903785757},null,{"$f":"D394-F394","v":-8096.0291221031293},{"$f":"H394>0","v":false},null,null,{"$f":"(1+L$7)*$D394-(1+L$6)*$F394","v":-10899.950025888887},-5292.1082183173712,-6101.7111305276849,-10090.347113678574,{"$f":"(1+P$7)*$D394-(1+P$6)*$F394","v":-12894.268017464332},null,{"$f":"IF(I394,AND(SIGN(I394)=SIGN(L394:P394)), TRUE)","v":true}]
[null,{"$f":"Calcs!B395","v":49219520},null,{"$f":"Calcs!BT395","v":7304.8056559436209},null,{"$f":"Calcs!BJ395","v":14358.518007924129},null,-7053.7123519805082,false,null,null,-8489.5641527729222,-5617.860551188096,-6323.2317863861454,-7784.1929175748701,-9220.0447183672841,null,{"$f":"IF(I395,AND(SIGN(I395)=SIGN(L395:P395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B396","v":49228344},null,{"$f":"Calcs!BT396","v":2319.1969231816183},null,{"$f":"Calcs!BJ396","v":7919.6623277790859},null,-5600.4654045974676,false,null,null,-6392.4316373753772,-4808.4991718195588,-5368.545712279305,-5832.3850969156292,-6624.3513296935389,null,{"$f":"IF(I396,AND(SIGN(I396)=SIGN(L396:P396)), TRUE)","v":true}]
[null,{"$f":"Calcs!B397","v":49228451},null,{"$f":"Calcs!BT397","v":7009.1576582829512},null,{"$f":"Calcs!BJ397","v":15437.834820736502},null,-8428.6771624535504,false,null,null,-9972.4606445272002,-6884.8936803799006,-7727.7613966252547,-9129.5929282818452,-10673.376410355495,null,{"$f":"IF(I397,AND(SIGN(I397)=SIGN(L397:P397)), TRUE)","v":true}]
[null,{"$f":"Calcs!B398","v":49228477},null,{"$f":"Calcs!BT398","v":75968.781770024056},null,{"$f":"Calcs!BJ398","v":46507.741439654412},null,29461.040330369644,true,null,null,24810.266186404202,34111.814474335086,37057.918507372051,21864.162153367237,17213.388009401795,null,{"$f":"IF(I398,AND(SIGN(I398)=SIGN(L398:P398)), TRUE)","v":true}]
[null,{"$f":"Calcs!B399","v":49228490},null,{"$f":"Calcs!BT399","v":33333.732309008919},null,{"$f":"Calcs!BJ399","v":28176.376387908858},null,5157.3559211000611,true,null,null,2339.7182823091716,7974.9935598909469,8490.729152000953,1823.9826901991692,-993.65494859172031,null,{"$f":"IF(I399,AND(SIGN(I399)=SIGN(L399:P399)), TRUE)","v":false}]
[null,{"$f":"Calcs!B400","v":49228507},null,{"$f":"Calcs!BT400","v":55669.944681390465},null,{"$f":"Calcs!BJ400","v":43053.527150041526},null,12616.41753134894,true,null,null,8311.064816344784,16921.770246353088,18183.411999487987,7049.4230632098916,2744.0703482057361,null,{"$f":"IF(I400,AND(SIGN(I400)=SIGN(L400:P400)), TRUE)","v":true}]
[null,{"$f":"Calcs!B401","v":49228566},null,{"$f":"Calcs!BT401","v":34905.323105354284},null,{"$f":"Calcs!BJ401","v":29005.387817415947},null,5899.9352879383368,true,null,null,2999.3965061967392,8800.4740696799308,9390.4675984737696,2409.4029774029077,-491.13580433868992,null,{"$f":"IF(I401,AND(SIGN(I401)=SIGN(L401:P401)), TRUE)","v":false}]
[null,{"$f":"Calcs!B402","v":49228645},null,{"$f":"Calcs!BT402","v":10008.966582048692},null,{"$f":"Calcs!BJ402","v":23834.078598328844},null,-13825.112016280153,false,null,null,-16208.519876113038,-11441.704156447267,-12824.215358075282,-14826.008674485021,-17209.416534317905,null,{"$f":"IF(I402,AND(SIGN(I402)=SIGN(L402:P402)), TRUE)","v":true}]
[null,{"$f":"Calcs!B403","v":49228740},null,{"$f":"Calcs!BT403","v":5155.5294392501164},null,{"$f":"Calcs!BJ403","v":17581.450123362927},null,-12425.920684112811,false,null,null,-14184.065696449106,-10667.775671776519,-11910.367740187798,-12941.473628037822,-14699.618640374118,null,{"$f":"IF(I403,AND(SIGN(I403)=SIGN(L403:P403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B404","v":49228830},null,{"$f":"Calcs!BT404","v":26629.034371574468},null,{"$f":"Calcs!BJ404","v":35623.462152007574},null,-8994.4277804331068,false,null,null,-12556.77399563387,-5432.0815652323508,-6331.5243432756579,-11657.331217590552,-15219.677432791315,null,{"$f":"IF(I404,AND(SIGN(I404)=SIGN(L404:P404)), TRUE)","v":true}]
[null,{"$f":"Calcs!B405","v":49228895},null,{"$f":"Calcs!BT405","v":7405.0478464331482},null,{"$f":"Calcs!BJ405","v":15520.936207993855},null,-8115.8883615607065,false,null,null,-9667.9819823600938,-6563.794740761321,-7375.3835769173911,-8856.39314620402,-10408.486767003407,null,{"$f":"IF(I405,AND(SIGN(I405)=SIGN(L405:P405)), TRUE)","v":true}]
[null,{"$f":"Calcs!B406","v":49228906},null,{"$f":"Calcs!BT406","v":39120.233870168224},null,{"$f":"Calcs!BJ406","v":49847.816474480089},null,-10727.582604311865,false,null,null,-15712.364251759878,-5742.800956863859,-6815.5592172950419,-14639.605991328688,-19624.387638776701,null,{"$f":"IF(I406,AND(SIGN(I406)=SIGN(L406:P406)), TRUE)","v":true}]
[null,{"$f":"Calcs!B407","v":49229343},null,{"$f":"Calcs!BT407","v":53373.464184233082},null,{"$f":"Calcs!BJ407","v":54345.303601709362},null,-971.83941747627978,false,null,null,-6406.3697776472181,4462.6909426946586,4365.5070009470364,-6309.1858358995887,-11743.716196070527,null,{"$f":"IF(I407,AND(SIGN(I407)=SIGN(L407:P407)), TRUE)","v":true}]
[null,{"$f":"Calcs!B408","v":49238798},null,{"$f":"Calcs!BT408","v":27308.486108883346},null,{"$f":"Calcs!BJ408","v":42016.261641624442},null,-14707.775532741096,false,null,null,-18909.401696903547,-10506.149368578652,-11976.926921852759,-17438.624143629429,-21640.250307791881,null,{"$f":"IF(I408,AND(SIGN(I408)=SIGN(L408:P408)), TRUE)","v":true}]
[null,{"$f":"Calcs!B409","v":49238843},null,{"$f":"Calcs!BT409","v":37423.461020105089},null,{"$f":"Calcs!BJ409","v":50589.721630596934},null,-13166.260610491845,false,null,null,-18225.232773551543,-8107.2884474321545,-9423.9145084813354,-16908.606712502355,-21967.578875562052,null,{"$f":"IF(I409,AND(SIGN(I409)=SIGN(L409:P409)), TRUE)","v":true}]
[null,{"$f":"Calcs!B410","v":49238860},null,{"$f":"Calcs!BT410","v":6102.4519151421446},null,{"$f":"Calcs!BJ410","v":7669.2568223204853},null,-1566.8049071783407,false,null,null,-2333.7305894103902,-799.8792249462922,-956.55971566412609,-2177.0500986925554,-2943.9757809246048,null,{"$f":"IF(I410,AND(SIGN(I410)=SIGN(L410:P410)), TRUE)","v":true}]
[null,{"$f":"Calcs!B411","v":49238934},null,{"$f":"Calcs!BT411","v":15660.856903788354},null,{"$f":"Calcs!BJ411","v":37072.229710578533},null,-21411.372806790179,false,null,null,-25118.595777848033,-17704.149835732325,-19845.287116411342,-22977.458497169013,-26684.681468226867,null,{"$f":"IF(I411,AND(SIGN(I411)=SIGN(L411:P411)), TRUE)","v":true}]
[null,{"$f":"Calcs!B412","v":49238945},null,{"$f":"Calcs!BT412","v":938.20909805377687},null,{"$f":"Calcs!BJ412","v":2513.666781304953},null,-1575.4576832511761,false,null,null,-1826.8243613816717,-1324.0910051206811,-1481.6367734457983,-1669.2785930565537,-1920.6452711870493,null,{"$f":"IF(I412,AND(SIGN(I412)=SIGN(L412:P412)), TRUE)","v":true}]
[null,{"$f":"Calcs!B413","v":49239104},null,{"$f":"Calcs!BT413","v":2229.462649042086},null,{"$f":"Calcs!BJ413","v":23223.333463063947},null,-20993.870814021862,false,null,null,-23316.20416032826,-18671.537467715469,-20770.924549117652,-21216.817078926069,-23539.150425232467,null,{"$f":"IF(I413,AND(SIGN(I413)=SIGN(L413:P413)), TRUE)","v":true}]
[null,{"$f":"Calcs!B414","v":49239131},null,{"$f":"Calcs!BT414","v":690.55124484407611},null,{"$f":"Calcs!BJ414","v":7091.7522419585393},null,-6401.2009971144635,false,null,null,-7110.3762213103182,-5692.0257729186096,-6332.1458726300552,-6470.2561215988708,-7179.4313457947255,null,{"$f":"IF(I414,AND(SIGN(I414)=SIGN(L414:P414)), TRUE)","v":true}]
[null,{"$f":"Calcs!B415","v":49239141},null,{"$f":"Calcs!BT415","v":1536.1356812425825},null,{"$f":"Calcs!BJ415","v":15216.564861894634},null,-13680.429180652052,false,null,null,-15202.085666841516,-12158.772694462588,-13526.815612527793,-13834.04274877631,-15355.699234965774,null,{"$f":"IF(I415,AND(SIGN(I415)=SIGN(L415:P415)), TRUE)","v":true}]
[null,{"$f":"Calcs!B416","v":49274902},null,{"$f":"Calcs!BT416","v":5638.3963338831109},null,{"$f":"Calcs!BJ416","v":38417.871451227715},null,-32779.475117344606,false,null,null,-36621.262262467382,-28937.687972221836,-32215.635483956292,-33343.314750732912,-37185.101895855689,null,{"$f":"IF(I416,AND(SIGN(I416)=SIGN(L416:P416)), TRUE)","v":true}]
[null,{"$f":"Calcs!B417","v":49275157},null,{"$f":"Calcs!BT417","v":728.66459290786315},null,{"$f":"Calcs!BJ417","v":6453.3733923767513},null,-5724.7087994688882,false,null,null,-6370.0461387065643,-5079.371460231213,-5651.8423401781019,-5797.5752587596744,-6442.9125979973505,null,{"$f":"IF(I417,AND(SIGN(I417)=SIGN(L417:P417)), TRUE)","v":true}]
[null,{"$f":"Calcs!B418","v":49275200},null,{"$f":"Calcs!BT418","v":8596.9411010175972},null,{"$f":"Calcs!BJ418","v":35413.205630031123},null,-26816.264529013526,false,null,null,-30357.585092016641,-23274.943966010414,-25956.570418911768,-27675.958639115284,-31217.2792021184,null,{"$f":"IF(I418,AND(SIGN(I418)=SIGN(L418:P418)), TRUE)","v":true}]
[null,{"$f":"Calcs!B419","v":49275360},null,{"$f":"Calcs!BT419","v":16817.081481859321},null,{"$f":"Calcs!BJ419","v":42601.976238558796},null,-25784.894756699476,false,null,null,-30045.092380555361,-21524.697132843598,-24103.186608513541,-27466.602904885407,-31726.800528741293,null,{"$f":"IF(I419,AND(SIGN(I419)=SIGN(L419:P419)), TRUE)","v":true}]
[null,{"$f":"Calcs!B420","v":49275473},null,{"$f":"Calcs!BT420","v":1714.1901140128853},null,{"$f":"Calcs!BJ420","v":4731.7729660030291},null,-3017.5828519901438,false,null,null,-3490.7601485904474,-2544.4055553898411,-2846.1638405888552,-3189.0018633914324,-3662.179159991736,null,{"$f":"IF(I420,AND(SIGN(I420)=SIGN(L420:P420)), TRUE)","v":true}]
[null,{"$f":"Calcs!B421","v":49275487},null,{"$f":"Calcs!BT421","v":21285.388985163925},null,{"$f":"Calcs!BJ421","v":19548.850436142431},null,1736.538549021494,true,null,null,-218.3464945927517,3691.423592635736,3865.0774475378894,-392.00034949489782,-2346.8853931091435,null,{"$f":"IF(I421,AND(SIGN(I421)=SIGN(L421:P421)), TRUE)","v":false}]
[null,{"$f":"Calcs!B422","v":49279381},null,{"$f":"Calcs!BT422","v":123.83414644987586},null,{"$f":"Calcs!BJ422","v":2402.8315575773745},null,-2278.9974111274987,false,null,null,-2519.2805668852366,-2038.7142553697613,-2266.6139964825111,-2291.3808257724863,-2531.6639815302242,null,{"$f":"IF(I422,AND(SIGN(I422)=SIGN(L422:P422)), TRUE)","v":true}]
[null,{"$f":"Calcs!B423","v":49279426},null,{"$f":"Calcs!BT423","v":25227.052171961263},null,{"$f":"Calcs!BJ423","v":35669.518342535746},null,-10442.466170574484,false,null,null,-14009.418004828065,-6875.5143363209099,-7919.7609533783543,-12965.17138777061,-16532.123222024191,null,{"$f":"IF(I423,AND(SIGN(I423)=SIGN(L423:P423)), TRUE)","v":true}]
[null,{"$f":"Calcs!B424","v":49281185},null,{"$f":"Calcs!BT424","v":4436.4808929817291},null,{"$f":"Calcs!BJ424","v":51378.684198775154},null,-46942.203305793424,false,null,null,-52080.071725670947,-41804.334885915909,-46498.555216495253,-47385.851395091595,-52523.719814969118,null,{"$f":"IF(I424,AND(SIGN(I424)=SIGN(L424:P424)), TRUE)","v":true}]
[null,{"$f":"Calcs!B425","v":49281243},null,{"$f":"Calcs!BT425","v":23390.388151574796},null,{"$f":"Calcs!BJ425","v":26632.492783681886},null,-3242.1046321070899,false,null,null,-5905.3539104752817,-578.85535373890161,-903.06581694960914,-5581.1434472645706,-8244.3927256327624,null,{"$f":"IF(I425,AND(SIGN(I425)=SIGN(L425:P425)), TRUE)","v":true}]
[null,{"$f":"Calcs!B426","v":49292039},null,{"$f":"Calcs!BT426","v":45202.588121896755},null,{"$f":"Calcs!BJ426","v":44932.819967897587},null,269.76815399916813,true,null,null,-4223.5138427905913,4763.0501507889276,4790.0269661888451,-4250.4906581905088,-8743.7726549802683,null,{"$f":"IF(I426,AND(SIGN(I426)=SIGN(L426:P426)), TRUE)","v":false}]
[null,{"$f":"Calcs!B427","v":49292075},null,{"$f":"Calcs!BT427","v":1416.5365978856894},null,{"$f":"Calcs!BJ427","v":8635.1352354189003},null,-7218.5986375332104,false,null,null,-8082.1121610751015,-6355.0851139913211,-7076.9449777446416,-7360.2522973217801,-8223.7658208636713,null,{"$f":"IF(I427,AND(SIGN(I427)=SIGN(L427:P427)), TRUE)","v":true}]
[null,{"$f":"Calcs!B428","v":49292147},null,{"$f":"Calcs!BT428","v":16526.865569276488},null,{"$f":"Calcs!BJ428","v":30947.757591864938},null,-14420.89202258845,false,null,null,-17515.667781774944,-11326.116263401957,-12768.205465660802,-16073.578579516099,-19168.354338702593,null,{"$f":"IF(I428,AND(SIGN(I428)=SIGN(L428:P428)), TRUE)","v":true}]
[null,{"$f":"Calcs!B429","v":49306318},null,{"$f":"Calcs!BT429","v":2.218440412207201E-4},null,{"$f":"Calcs!BJ429","v":4555.5579761561121},null,-4555.5577543120708,false,null,null,-5011.1135519276822,-4100.0019566964593,-4555.5577321276669,-4555.5577764964746,-5011.1135741120861,null,{"$f":"IF(I429,AND(SIGN(I429)=SIGN(L429:P429)), TRUE)","v":true}]
[null,{"$f":"Calcs!B430","v":49306329},null,{"$f":"Calcs!BT430","v":13434.652096939695},null,{"$f":"Calcs!BJ430","v":27701.797381162047},null,-14267.145284222352,false,null,null,-17037.325022338558,-11496.965546106148,-12923.680074528382,-15610.610493916322,-18380.79023203253,null,{"$f":"IF(I430,AND(SIGN(I430)=SIGN(L430:P430)), TRUE)","v":true}]
[null,{"$f":"Calcs!B431","v":49306343},null,{"$f":"Calcs!BT431","v":8860.6278952598932},null,{"$f":"Calcs!BJ431","v":21399.107829535074},null,-12538.479934275181,false,null,null,-14678.390717228691,-10398.569151321675,-11652.417144749192,-13424.542723801171,-15564.45350675468,null,{"$f":"IF(I431,AND(SIGN(I431)=SIGN(L431:P431)), TRUE)","v":true}]
[null,{"$f":"Calcs!B432","v":49306399},null,{"$f":"Calcs!BT432","v":24209.455233506975},null,{"$f":"Calcs!BJ432","v":24330.684478806521},null,-121.22924529954616,false,null,null,-2554.2976931802004,2311.8392025811045,2299.7162780511535,-2542.1747686502422,-4975.2432165308965,null,{"$f":"IF(I432,AND(SIGN(I432)=SIGN(L432:P432)), TRUE)","v":true}]
[null,{"$f":"Calcs!B433","v":49306422},null,{"$f":"Calcs!BT433","v":4493.1026812910495},null,{"$f":"Calcs!BJ433","v":11665.232083559313},null,-7172.1294022682632,false,null,null,-8338.6526106241963,-6005.6061939123319,-6722.8191341391575,-7621.439670397368,-8787.9628787533002,null,{"$f":"IF(I433,AND(SIGN(I433)=SIGN(L433:P433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B434","v":49306718},null,{"$f":"Calcs!BT434","v":1992.2697343298964},null,{"$f":"Calcs!BJ434","v":15699.153640907221},null,-13706.883906577325,false,null,null,-15276.799270668049,-12136.968542486602,-13507.656933144335,-13906.110880010314,-15476.026244101038,null,{"$f":"IF(I434,AND(SIGN(I434)=SIGN(L434:P434)), TRUE)","v":true}]
[null,{"$f":"Calcs!B435","v":49306729},null,{"$f":"Calcs!BT435","v":2571.49550773487},null,{"$f":"Calcs!BJ435","v":18722.842671235012},null,-16151.347163500142,false,null,null,-18023.631430623642,-14279.062896376641,-15894.197612726655,-16408.496714273628,-18280.780981397129,null,{"$f":"IF(I435,AND(SIGN(I435)=SIGN(L435:P435)), TRUE)","v":true}]
[null,{"$f":"Calcs!B436","v":49306743},null,{"$f":"Calcs!BT436","v":6613.8115759832699},null,{"$f":"Calcs!BJ436","v":25090.611622521348},null,-18476.800046538079,false,null,null,-20985.861208790215,-15967.738884285944,-17815.418888939752,-19138.181204136406,-21647.242366388542,null,{"$f":"IF(I436,AND(SIGN(I436)=SIGN(L436:P436)), TRUE)","v":true}]
[null,{"$f":"Calcs!B437","v":49306754},null,{"$f":"Calcs!BT437","v":2382.4807863706633},null,{"$f":"Calcs!BJ437","v":17771.68221467494},null,-15389.201428304277,false,null,null,-17166.369649771772,-13612.033206836784,-15150.95334966721,-15627.449506941342,-17404.617728408837,null,{"$f":"IF(I437,AND(SIGN(I437)=SIGN(L437:P437)), TRUE)","v":true}]
[null,{"$f":"Calcs!B438","v":49317294},null,{"$f":"Calcs!BT438","v":61528.189051346024},null,{"$f":"Calcs!BJ438","v":35490.299688089159},null,26037.889363256865,true,null,null,22488.859394447943,29586.91933206578,32190.708268391478,19885.070458122267,16336.040489313345,null,{"$f":"IF(I438,AND(SIGN(I438)=SIGN(L438:P438)), TRUE)","v":true}]
[null,{"$f":"Calcs!B439","v":49317984},null,{"$f":"Calcs!BT439","v":28024.885203327649},null,{"$f":"Calcs!BJ439","v":18588.678985783383},null,9436.2062175442661,true,null,null,7577.3383189659253,11295.074116122603,12238.694737877035,6633.7176972115012,4774.8497986331604,null,{"$f":"IF(I439,AND(SIGN(I439)=SIGN(L439:P439)), TRUE)","v":true}]
[null,{"$f":"Calcs!B440","v":49327057},null,{"$f":"Calcs!BT440","v":13795.835177775727},null,{"$f":"Calcs!BJ440","v":16423.036809426088},null,-2627.2016316503614,false,null,null,-4269.5053125929735,-984.8979507077529,-1247.6181138727879,-4006.785149427933,-5649.0888303705451,null,{"$f":"IF(I440,AND(SIGN(I440)=SIGN(L440:P440)), TRUE)","v":true}]
[null,{"$f":"Calcs!B441","v":49327369},null,{"$f":"Calcs!BT441","v":1268.5393412719718},null,{"$f":"Calcs!BJ441","v":3594.3853042638339},null,-2325.8459629918621,false,null,null,-2685.2844934182458,-1966.4074325654788,-2198.9920288646645,-2452.6998971190592,-2812.1384275454429,null,{"$f":"IF(I441,AND(SIGN(I441)=SIGN(L441:P441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B442","v":49331965},null,{"$f":"Calcs!BT442","v":11067.465975559004},null,{"$f":"Calcs!BJ442","v":19834.198573110458},null,-8766.7325975514541,false,null,null,-10750.152454862502,-6783.3127402404098,-7659.9859999955534,-9873.4791951073548,-11856.899052418403,null,{"$f":"IF(I442,AND(SIGN(I442)=SIGN(L442:P442)), TRUE)","v":true}]
[null,{"$f":"Calcs!B443","v":49331979},null,{"$f":"Calcs!BT443","v":18997.767385792573},null,{"$f":"Calcs!BJ443","v":27779.892660753285},null,-8782.125274960712,false,null,null,-11560.114541036044,-6004.1360088853835,-6882.3485363814543,-10681.90201353997,-13459.891279615302,null,{"$f":"IF(I443,AND(SIGN(I443)=SIGN(L443:P443)), TRUE)","v":true}]
[null,{"$f":"Calcs!B444","v":49331996},null,{"$f":"Calcs!BT444","v":4365.9279899395206},null,{"$f":"Calcs!BJ444","v":10602.936036811698},null,-6237.0080468721771,false,null,null,-7297.3016505533487,-5176.7144431910074,-5800.4152478782244,-6673.600845866129,-7733.8944495473006,null,{"$f":"IF(I444,AND(SIGN(I444)=SIGN(L444:P444)), TRUE)","v":true}]
[null,{"$f":"Calcs!B445","v":49332007},null,{"$f":"Calcs!BT445","v":86200.622042205912},null,{"$f":"Calcs!BJ445","v":66472.098812083612},null,19728.5232301223,true,null,null,13081.313348913929,26375.733111330657,28348.585434342895,11108.461025901706,4461.2511446933349,null,{"$f":"IF(I445,AND(SIGN(I445)=SIGN(L445:P445)), TRUE)","v":true}]
[null,{"$f":"Calcs!B446","v":49332041},null,{"$f":"Calcs!BT446","v":1.2255949345671979E-3},null,{"$f":"Calcs!BJ446","v":16550.191944145172},null,-16550.190718550239,false,null,null,-18205.209912964758,-14895.17152413572,-16550.190595990745,-16550.190841109732,-18205.210035524251,null,{"$f":"IF(I446,AND(SIGN(I446)=SIGN(L446:P446)), TRUE)","v":true}]
[null,{"$f":"Calcs!B447","v":49332076},null,{"$f":"Calcs!BT447","v":17469.487413961207},null,{"$f":"Calcs!BJ447","v":22507.460066810858},null,-5037.9726528496503,false,null,null,-7288.7186595307394,-2787.2266461685649,-3291.0239114535289,-6784.92139424577,-9035.667400926859,null,{"$f":"IF(I447,AND(SIGN(I447)=SIGN(L447:P447)), TRUE)","v":true}]
[null,{"$f":"Calcs!B448","v":49332230},null,{"$f":"Calcs!BT448","v":35349.189325750558},null,{"$f":"Calcs!BJ448","v":36094.03627262151},null,-744.8469468709518,false,null,null,-4354.2505741331042,2864.556680391197,2790.071985704104,-4279.7658794460076,-7889.16950670816,null,{"$f":"IF(I448,AND(SIGN(I448)=SIGN(L448:P448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B449","v":49332660},null,{"$f":"Calcs!BT449","v":1342.7182298893863},null,{"$f":"Calcs!BJ449","v":18272.292981285504},null,-16929.574751396118,false,null,null,-18756.804049524671,-15102.345453267568,-16795.302928407178,-17063.846574385057,-18891.075872513611,null,{"$f":"IF(I449,AND(SIGN(I449)=SIGN(L449:P449)), TRUE)","v":true}]
[null,{"$f":"Calcs!B450","v":49332995},null,{"$f":"Calcs!BT450","v":36262.380139583911},null,{"$f":"Calcs!BJ450","v":65810.291378624446},null,-29547.911239040535,false,null,null,-36128.940376902989,-22966.882101178089,-25921.673225082144,-33174.149252998926,-39755.17839086138,null,{"$f":"IF(I450,AND(SIGN(I450)=SIGN(L450:P450)), TRUE)","v":true}]
[null,{"$f":"Calcs!B451","v":49333041},null,{"$f":"Calcs!BT451","v":12330.109775542338},null,{"$f":"Calcs!BJ451","v":33630.030079364304},null,-21299.920303821964,false,null,null,-24662.923311758401,-17936.917295885534,-20066.909326267731,-22532.931281376201,-25895.934289312638,null,{"$f":"IF(I451,AND(SIGN(I451)=SIGN(L451:P451)), TRUE)","v":true}]
[null,{"$f":"Calcs!B452","v":49333060},null,{"$f":"Calcs!BT452","v":5634.0452697472629},null,{"$f":"Calcs!BJ452","v":19256.493748441873},null,-13622.44847869461,false,null,null,-15548.0978535388,-11696.799103850424,-13059.043951719883,-14185.853005669336,-16111.502380513526,null,{"$f":"IF(I452,AND(SIGN(I452)=SIGN(L452:P452)), TRUE)","v":true}]
[null,{"$f":"Calcs!B453","v":49333074},null,{"$f":"Calcs!BT453","v":2754.5257036810426},null,{"$f":"Calcs!BJ453","v":11013.436865432361},null,-8258.911161751319,false,null,null,-9360.2548482945567,-7157.5674752080822,-7983.4585913832134,-8534.3637321194219,-9635.7074186626596,null,{"$f":"IF(I453,AND(SIGN(I453)=SIGN(L453:P453)), TRUE)","v":true}]
[null,{"$f":"Calcs!B454","v":49333100},null,{"$f":"Calcs!BT454","v":21167.665816167031},null,{"$f":"Calcs!BJ454","v":14467.651155045232},null,6700.0146611217988,true,null,null,5253.2495456172746,8146.7797766263211,8816.7812427385052,4583.248079505096,3136.4829640005719,null,{"$f":"IF(I454,AND(SIGN(I454)=SIGN(L454:P454)), TRUE)","v":true}]
[null,{"$f":"Calcs!B455","v":49333277},null,{"$f":"Calcs!BT455","v":32071.405985350659},null,{"$f":"Calcs!BJ455","v":26606.461023818141},null,5464.9449615325175,true,null,null,2804.2988591507019,8125.5910639143294,8672.0855600675859,2257.8043629974527,-402.84173938436288,null,{"$f":"IF(I455,AND(SIGN(I455)=SIGN(L455:P455)), TRUE)","v":false}]
[null,{"$f":"Calcs!B456","v":49333291},null,{"$f":"Calcs!BT456","v":34657.128717532796},null,{"$f":"Calcs!BJ456","v":21025.652197643594},null,13631.476519889202,true,null,null,11528.911300124841,15734.041739653559,17097.189391642485,10165.763648135922,8063.198428371561,null,{"$f":"IF(I456,AND(SIGN(I456)=SIGN(L456:P456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B457","v":49333342},null,{"$f":"Calcs!BT457","v":11433.315204914559},null,{"$f":"Calcs!BJ457","v":9977.5730671617839},null,1455.7421377527753,true,null,null,457.98483103659601,2453.4994444689528,2599.0736582442314,{"$f":"(1+O$7)*$D457-(1+O$6)*$F457","v":312.4106172613192},-685.3466894548601,null,{"$f":"IF(I457,AND(SIGN(I457)=SIGN(L457:P457)), TRUE)","v":false}]
[null,{"$f":"Calcs!B458","v":49333348},null,{"$f":"Calcs!BT458","v":47046.670638448835},null,{"$f":"Calcs!BJ458","v":27556.620258844981},null,{"$f":"D458-F458","v":19490.050379603854},{"$f":"H458>0","v":true},null,null,{"$f":"(1+L$7)*$D458-(1+L$6)*$F458","v":16734.388353719354},22245.71240548835,24194.717443448739,14785.383315758969,{"$f":"(1+P$7)*$D458-(1+P$6)*$F458","v":12029.721289874469},null,{"$f":"IF(I458,AND(SIGN(I458)=SIGN(L458:P458)), TRUE)","v":true}]
[null,{"$f":"Calcs!B459","v":49333372},null,{"$f":"Calcs!BT459","v":28906.890456900925},null,{"$f":"Calcs!BJ459","v":21235.908719620027},null,7670.9817372808975,true,null,null,5547.3908653188919,9794.5726092428995,10561.670782970992,4780.2926915908065,2656.7018196288009,null,{"$f":"IF(I459,AND(SIGN(I459)=SIGN(L459:P459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B460","v":49333422},null,{"$f":"Calcs!BT460","v":18093.41571638087},null,{"$f":"Calcs!BJ460","v":14647.871031025039},null,3445.5446853558315,true,null,null,1980.7575822533254,4910.3317884583357,5254.8862569939192,1636.2031137177455,171.41601061523943,null,{"$f":"IF(I460,AND(SIGN(I460)=SIGN(L460:P460)), TRUE)","v":true}]
[null,{"$f":"Calcs!B461","v":49333433},null,{"$f":"Calcs!BT461","v":16580.572081184884},null,{"$f":"Calcs!BJ461","v":13636.637282471704},null,2943.9347987131805,true,null,null,1580.2710704660094,4307.5985269603498,4601.9920068316715,1285.8775905946932,-77.786137652477919,null,{"$f":"IF(I461,AND(SIGN(I461)=SIGN(L461:P461)), TRUE)","v":false}]
[null,{"$f":"Calcs!B462","v":49333448},null,{"$f":"Calcs!BT462","v":5467.8774198174469},null,{"$f":"Calcs!BJ462","v":5186.4276642387422},null,281.44975557870475,true,null,null,-237.19301084516974,800.09252200257924,828.23749756044981,-265.33798640303939,-783.98075282691389,null,{"$f":"IF(I462,AND(SIGN(I462)=SIGN(L462:P462)), TRUE)","v":false}]
[null,{"$f":"Calcs!B463","v":49333470},null,{"$f":"Calcs!BT463","v":21437.112349202798},null,{"$f":"Calcs!BJ463","v":16169.727761521148},null,5267.3845876816504,true,null,null,3650.411811529535,6884.3573638337657,7411.0958226019338,3123.6733527613706,1506.7005766092552,null,{"$f":"IF(I463,AND(SIGN(I463)=SIGN(L463:P463)), TRUE)","v":true}]
[null,{"$f":"Calcs!B464","v":49333476},null,{"$f":"Calcs!BT464","v":30929.291515260302},null,{"$f":"Calcs!BJ464","v":20057.470975018765},null,10871.820540241537,true,null,null,8866.0734427396601,12877.567637743414,13964.749691767571,7778.8913887155068,5773.1442912136299,null,{"$f":"IF(I464,AND(SIGN(I464)=SIGN(L464:P464)), TRUE)","v":true}]
[null,{"$f":"Calcs!B465","v":49333498},null,{"$f":"Calcs!BT465","v":53449.770187712566},null,{"$f":"Calcs!BJ465","v":30253.911069342688},null,23195.859118369877,true,null,null,20170.468011435609,26221.250225304146,28540.836137141141,17850.882099598621,14825.490992664352,null,{"$f":"IF(I465,AND(SIGN(I465)=SIGN(L465:P465)), TRUE)","v":true}]
[null,{"$f":"Calcs!B466","v":49333520},null,{"$f":"Calcs!BT466","v":20649.041599006243},null,{"$f":"Calcs!BJ466","v":16299.886560839888},null,4349.1550381663546,true,null,null,2719.1663820823633,5979.1436942503424,6414.0591980669815,2284.2508782657314,654.26222218174007,null,{"$f":"IF(I466,AND(SIGN(I466)=SIGN(L466:P466)), TRUE)","v":true}]
[null,{"$f":"Calcs!B467","v":49333526},null,{"$f":"Calcs!BT467","v":25339.615724887761},null,{"$f":"Calcs!BJ467","v":19171.389918118071},null,6168.2258067696894,true,null,null,4251.0868149578819,8085.3647985814969,8702.1873792584665,3634.2642342809122,1717.1252424691047,null,{"$f":"IF(I467,AND(SIGN(I467)=SIGN(L467:P467)), TRUE)","v":true}]
[null,{"$f":"Calcs!B468","v":49333553},null,{"$f":"Calcs!BT468","v":19881.005753977872},null,{"$f":"Calcs!BJ468","v":13246.160884515466},null,6634.8448694624058,true,null,null,5310.2287810108573,7959.4609579139524,8622.9454448601937,4646.7442940646179,3322.1282056130694,null,{"$f":"IF(I468,AND(SIGN(I468)=SIGN(L468:P468)), TRUE)","v":true}]
[null,{"$f":"Calcs!B469","v":49333559},null,{"$f":"Calcs!BT469","v":5576.6046594751824},null,{"$f":"Calcs!BJ469","v":5280.5424883615269},null,296.06217111365549,true,null,null,-231.99207772249792,824.11641994980801,853.72263706117428,-261.59829483386238,-789.6525436700158,null,{"$f":"IF(I469,AND(SIGN(I469)=SIGN(L469:P469)), TRUE)","v":false}]
[null,{"$f":"Calcs!B470","v":49333599},null,{"$f":"Calcs!BT470","v":37684.309374789817},null,{"$f":"Calcs!BJ470","v":25960.673134890505},null,11723.636239899311,true,null,null,9127.5689264102584,14319.703553388361,15492.0671773783,7955.2053024203306,5359.1379889312775,null,{"$f":"IF(I470,AND(SIGN(I470)=SIGN(L470:P470)), TRUE)","v":true}]
[null,{"$f":"Calcs!B471","v":49333646},null,{"$f":"Calcs!BT471","v":10929.475509426682},null,{"$f":"Calcs!BJ471","v":10967.380674904187},null,-37.905165477504852,false,null,null,-1134.6432329679246,1058.8329020129131,1055.0423854651635,-1130.8527164201732,-2227.590783910593,null,{"$f":"IF(I471,AND(SIGN(I471)=SIGN(L471:P471)), TRUE)","v":true}]
[null,{"$f":"Calcs!B472","v":49333657},null,{"$f":"Calcs!BT472","v":8097.0180602276605},null,{"$f":"Calcs!BJ472","v":7490.7390229471566},null,606.27903728050387,true,null,null,-142.79486501421252,1355.3529395752194,1415.9808433032704,-203.42276874226172,-952.49667103697811,null,{"$f":"IF(I472,AND(SIGN(I472)=SIGN(L472:P472)), TRUE)","v":false}]
[null,{"$f":"Calcs!B473","v":49338108},null,{"$f":"Calcs!BT473","v":6452.2696660171096},null,{"$f":"Calcs!BJ473","v":6701.375966155626},null,-249.10630013851642,false,null,null,-919.24389675407929,421.03129647704645,396.12066646319545,-894.33326674022737,-1564.4708633557902,null,{"$f":"IF(I473,AND(SIGN(I473)=SIGN(L473:P473)), TRUE)","v":true}]
[null,{"$f":"Calcs!B474","v":49351282},null,{"$f":"Calcs!BT474","v":20083.997739269056},null,{"$f":"Calcs!BJ474","v":20033.441658221458},null,50.556081047598127,true,null,null,-1952.788084774551,2053.9002468697436,2058.9558549745052,-1957.8436928793053,-3961.1878587014544,null,{"$f":"IF(I474,AND(SIGN(I474)=SIGN(L474:P474)), TRUE)","v":false}]
[null,{"$f":"Calcs!B475","v":49351294},null,{"$f":"Calcs!BT475","v":97513.435960226547},null,{"$f":"Calcs!BJ475","v":57523.180748153209},null,39990.255212073338,true,null,null,34237.937137258014,45742.573286888655,49741.598808096001,30238.911616050689,24486.593541235365,null,{"$f":"IF(I475,AND(SIGN(I475)=SIGN(L475:P475)), TRUE)","v":true}]
[null,{"$f":"Calcs!B476","v":49351377},null,{"$f":"Calcs!BT476","v":19315.01059673792},null,{"$f":"Calcs!BJ476","v":21693.466960302074},null,-2378.4563635641534,false,null,null,-4547.8030595943637,-209.10966753394678,-446.95530389036139,-4309.9574232379455,-6479.3041192681558,null,{"$f":"IF(I476,AND(SIGN(I476)=SIGN(L476:P476)), TRUE)","v":true}]
[null,{"$f":"Calcs!B477","v":49351388},null,{"$f":"Calcs!BT477","v":2463.84966672988},null,{"$f":"Calcs!BJ477","v":3896.3537186833246},null,-1432.5040519534446,false,null,null,-1822.1394238217777,-1042.8686800851124,-1186.1190852804561,-1678.8890186264325,-2068.5243904947656,null,{"$f":"IF(I477,AND(SIGN(I477)=SIGN(L477:P477)), TRUE)","v":true}]
[null,{"$f":"Calcs!B478","v":49351466},null,{"$f":"Calcs!BT478","v":52269.471642904799},null,{"$f":"Calcs!BJ478","v":36193.157204410396},null,16076.314438494403,true,null,null,12456.998718053357,19695.630158935441,21303.261602784885,10849.367274203927,7230.0515537628817,null,{"$f":"IF(I478,AND(SIGN(I478)=SIGN(L478:P478)), TRUE)","v":true}]
[null,{"$f":"Calcs!B479","v":49351511},null,{"$f":"Calcs!BT479","v":31094.602672581015},null,{"$f":"Calcs!BJ479","v":42305.614664725341},null,-11211.011992144326,false,null,null,-15441.573458616862,-6980.4505256717894,-8101.5517248862234,-14320.472259402428,-18551.033725874964,null,{"$f":"IF(I479,AND(SIGN(I479)=SIGN(L479:P479)), TRUE)","v":true}]
[null,{"$f":"Calcs!B480","v":49372901},null,{"$f":"Calcs!BT480","v":37289.602479042253},null,{"$f":"Calcs!BJ480","v":38533.011927548163},null,-1243.4094485059104,false,null,null,-5096.7106412607318,2609.8917442489037,2485.5507993983192,-4972.3696964101327,-8825.6708891649541,null,{"$f":"IF(I480,AND(SIGN(I480)=SIGN(L480:P480)), TRUE)","v":true}]
[null,{"$f":"Calcs!B481","v":49373025},null,{"$f":"Calcs!BT481","v":16727.568969194894},null,{"$f":"Calcs!BJ481","v":23304.43240725487},null,-6576.863438059976,false,null,null,-8907.3066787854659,-4246.4201973344898,-4904.1065411404852,-8249.620334979465,-10580.063575704955,null,{"$f":"IF(I481,AND(SIGN(I481)=SIGN(L481:P481)), TRUE)","v":true}]
[null,{"$f":"Calcs!B482","v":49373123},null,{"$f":"Calcs!BT482","v":15939.391550297392},null,{"$f":"Calcs!BJ482","v":47081.441378190117},null,-31142.049827892726,false,null,null,-35850.19396571174,-26433.905690073712,-29548.110672862982,-32735.988982922463,-37444.133120741477,null,{"$f":"IF(I482,AND(SIGN(I482)=SIGN(L482:P482)), TRUE)","v":true}]
[null,{"$f":"Calcs!B483","v":49391436},null,{"$f":"Calcs!BT483","v":6678.1945460989509},null,{"$f":"Calcs!BJ483","v":16848.555961045062},null,-10170.36141494611,false,null,null,-11855.217011050619,-8485.5058188416042,-9502.5419603362152,-10838.180869556007,-12523.036465660516,null,{"$f":"IF(I483,AND(SIGN(I483)=SIGN(L483:P483)), TRUE)","v":true}]
[null,{"$f":"Calcs!B484","v":49391462},null,{"$f":"Calcs!BT484","v":340340.16154049698},null,{"$f":"Calcs!BJ484","v":118834.98377801517},null,221505.17776248179,true,null,null,209621.67938468029,233388.67614028332,255539.19391653151,187471.16160843213,175587.66323063063,null,{"$f":"IF(I484,AND(SIGN(I484)=SIGN(L484:P484)), TRUE)","v":true}]
[null,{"$f":"Calcs!B485","v":49391651},null,{"$f":"Calcs!BT485","v":3240.8817838764448},null,{"$f":"Calcs!BJ485","v":13376.319683834208},null,-10135.437899957764,false,null,null,-11473.069868341187,-8797.805931574343,-9811.3497215701191,-10459.526078345407,-11797.15804672883,null,{"$f":"IF(I485,AND(SIGN(I485)=SIGN(L485:P485)), TRUE)","v":true}]
[null,{"$f":"Calcs!B486","v":49392130},null,{"$f":"Calcs!BT486","v":14985.853675463515},null,{"$f":"Calcs!BJ486","v":56669.138780315589},null,-41683.285104852075,false,null,null,-47350.198982883638,-36016.37122682052,-40184.699737305724,-43181.870472398427,-48848.784350429989,null,{"$f":"IF(I486,AND(SIGN(I486)=SIGN(L486:P486)), TRUE)","v":true}]
[null,{"$f":"Calcs!B487","v":49392141},null,{"$f":"Calcs!BT487","v":24790.641952307586},null,{"$f":"Calcs!BJ487","v":65448.850405131612},null,-40658.208452824023,false,null,null,-47203.09349333719,-34113.32341231087,-38179.144257593267,-43137.272648054786,-49682.157688567953,null,{"$f":"IF(I487,AND(SIGN(I487)=SIGN(L487:P487)), TRUE)","v":true}]
[null,{"$f":"Calcs!B488","v":49392156},null,{"$f":"Calcs!BT488","v":552.77566886904333},null,{"$f":"Calcs!BJ488","v":5121.4483867326908},null,-4568.6727178636474,false,null,null,-5080.8175565369174,-4056.5278791903784,-4513.395150976743,-4623.9502847505519,-5136.0951234238219,null,{"$f":"IF(I488,AND(SIGN(I488)=SIGN(L488:P488)), TRUE)","v":true}]
[null,{"$f":"Calcs!B489","v":49392168},null,{"$f":"Calcs!BT489","v":6742.3766182619056},null,{"$f":"Calcs!BJ489","v":35447.247162160653},null,-28704.870543898745,false,null,null,-32249.595260114816,-25160.145827682682,-28030.632882072554,-29379.108205724937,-32923.832921941008,null,{"$f":"IF(I489,AND(SIGN(I489)=SIGN(L489:P489)), TRUE)","v":true}]
[null,{"$f":"Calcs!B490","v":49432799},null,{"$f":"Calcs!BT490","v":14126.874614476632},null,{"$f":"Calcs!BJ490","v":13916.979311773617},null,209.89530270301475,true,null,null,-1181.8026284743482,1601.5932338803759,1622.5827641506785,-1202.792158744649,-2594.490089922012,null,{"$f":"IF(I490,AND(SIGN(I490)=SIGN(L490:P490)), TRUE)","v":false}]
[null,{"$f":"Calcs!B491","v":49432868},null,{"$f":"Calcs!BT491","v":16654.596418557463},null,{"$f":"Calcs!BJ491","v":25371.954873356484},null,-8717.3584547990213,false,null,null,-11254.553942134673,-6180.1629674633732,-7051.8988129432728,-10382.818096654768,-12920.01358399042,null,{"$f":"IF(I491,AND(SIGN(I491)=SIGN(L491:P491)), TRUE)","v":true}]
[null,{"$f":"Calcs!B492","v":49436549},null,{"$f":"Calcs!BT492","v":20183.863436108419},null,{"$f":"Calcs!BJ492","v":42137.409447144193},null,-21953.546011035774,false,null,null,-26167.286955750198,-17739.805066321358,-19935.15966742493,-23971.932354646615,-28185.673299361039,null,{"$f":"IF(I492,AND(SIGN(I492)=SIGN(L492:P492)), TRUE)","v":true}]
[null,{"$f":"Calcs!B493","v":49436561},null,{"$f":"Calcs!BT493","v":1.2045620258049894E-3},null,{"$f":"Calcs!BJ493","v":11694.267508022718},null,-11694.266303460692,false,null,null,-12863.693054262965,-10524.839552658421,-11694.266183004489,-11694.266423916895,-12863.693174719168,null,{"$f":"IF(I493,AND(SIGN(I493)=SIGN(L493:P493)), TRUE)","v":true}]
[null,{"$f":"Calcs!B494","v":49453037},null,{"$f":"Calcs!BT494","v":2831.6098356311795},null,{"$f":"Calcs!BJ494","v":2807.0246905387417},null,24.58514509243787,true,null,null,-256.11732396143634,305.28761414631208,307.74612865555628,-258.57583847068008,-539.27830752455429,null,{"$f":"IF(I494,AND(SIGN(I494)=SIGN(L494:P494)), TRUE)","v":false}]
[null,{"$f":"Calcs!B495","v":49480922},null,{"$f":"Calcs!BT495","v":7646.895843262655},null,{"$f":"Calcs!BJ495","v":28182.383717108187},null,-20535.48787384553,false,null,null,-23353.726245556354,-17717.249502134713,-19770.798289519265,-21300.177458171798,-24118.415829882619,null,{"$f":"IF(I495,AND(SIGN(I495)=SIGN(L495:P495)), TRUE)","v":true}]
[null,{"$f":"Calcs!B496","v":49482985},null,{"$f":"Calcs!BT496","v":11054.051367891145},null,{"$f":"Calcs!BJ496","v":10042.251978207865},null,1011.7993896832795,true,null,null,7.5741918624917162,2016.0245875040655,2117.2045264723947,-93.605747105833871,-1097.8309449266217,null,{"$f":"IF(I496,AND(SIGN(I496)=SIGN(L496:P496)), TRUE)","v":false}]
[null,{"$f":"Calcs!B497","v":49504674},null,{"$f":"Calcs!BT497","v":4569.5217278028485},null,{"$f":"Calcs!BJ497","v":13267.186536713107},null,-8697.6648089102582,false,null,null,-10024.383462581571,-7370.9461552389475,-8240.7126361299743,-9154.6169816905422,-10481.335635361855,null,{"$f":"IF(I497,AND(SIGN(I497)=SIGN(L497:P497)), TRUE)","v":true}]
[null,{"$f":"Calcs!B498","v":49516058},null,{"$f":"Calcs!BT498","v":312.04851117083405},null,{"$f":"Calcs!BJ498","v":680.52026391506524},null,-368.4717527442312,false,null,null,-436.52377913573781,-300.41972635272469,-337.26690162714777,-399.67660386131462,-467.72863025282123,null,{"$f":"IF(I498,AND(SIGN(I498)=SIGN(L498:P498)), TRUE)","v":true}]
[null,{"$f":"Calcs!B499","v":49516069},null,{"$f":"Calcs!BT499","v":15995.603353028202},null,{"$f":"Calcs!BJ499","v":20278.740933860638},null,-4283.1375808324356,false,null,null,-6311.0116742185,-2255.2634874463711,-2683.5772455296137,-5882.6979161352556,-7910.5720095213201,null,{"$f":"IF(I499,AND(SIGN(I499)=SIGN(L499:P499)), TRUE)","v":true}]
[null,{"$f":"Calcs!B500","v":49644479},null,{"$f":"Calcs!BT500","v":436.21898541906864},null,{"$f":"Calcs!BJ500","v":1501.8322998316853},null,-1065.6133144126165,false,null,null,-1215.7965443957855,-915.43008442944813,-1021.9914158707097,-1109.2352129545234,-1259.4184429376924,null,{"$f":"IF(I500,AND(SIGN(I500)=SIGN(L500:P500)), TRUE)","v":true}]
[null,{"$f":"Calcs!B501","v":49644496},null,{"$f":"Calcs!BT501","v":3188.5585026949552},null,{"$f":"Calcs!BJ501","v":14421.594964517064},null,-11233.036461822108,false,null,null,-12675.195958273816,-9790.8769653704021,-10914.180611552612,-11551.892312091604,-12994.051808543312,null,{"$f":"IF(I501,AND(SIGN(I501)=SIGN(L501:P501)), TRUE)","v":true}]
[null,{"$f":"Calcs!B502","v":49644538},null,{"$f":"Calcs!BT502","v":9498.9126680631234},null,{"$f":"Calcs!BJ502","v":34372.936457014395},null,-24874.023788951272,false,null,null,-28311.317434652716,-21436.730143249832,-23924.132522144959,-25823.915055757585,-29261.208701459029,null,{"$f":"IF(I502,AND(SIGN(I502)=SIGN(L502:P502)), TRUE)","v":true}]
[null,{"$f":"Calcs!B503","v":49644550},null,{"$f":"Calcs!BT503","v":3598.9180092011543},null,{"$f":"Calcs!BJ503","v":22227.118037508939},null,-18628.200028307783,false,null,null,-20850.911832058679,-16405.488224556892,-18268.308227387668,-18988.091829227898,-21210.803632978794,null,{"$f":"IF(I503,AND(SIGN(I503)=SIGN(L503:P503)), TRUE)","v":true}]
[null,{"$f":"Calcs!B504","v":49644650},null,{"$f":"Calcs!BT504","v":830.23301969406839},null,{"$f":"Calcs!BJ504","v":14291.436165198318},null,-13461.203145504249,false,null,null,-14890.346762024084,-12032.059528984417,-13378.179843534843,-13544.226447473657,-14973.37006399349,null,{"$f":"IF(I504,AND(SIGN(I504)=SIGN(L504:P504)), TRUE)","v":true}]
[null,{"$f":"Calcs!B505","v":49644659},null,{"$f":"Calcs!BT505","v":7992.537899053852},null,{"$f":"Calcs!BJ505","v":58818.76141214135},null,-50826.223513087498,false,null,null,-56708.099654301637,-44944.347371873366,-50026.969723182112,-51625.477302992884,-57507.353444207023,null,{"$f":"IF(I505,AND(SIGN(I505)=SIGN(L505:P505)), TRUE)","v":true}]
[null,{"$f":"Calcs!B506","v":49644670},null,{"$f":"Calcs!BT506","v":2425.5995639279727},null,{"$f":"Calcs!BJ506","v":38319.75174097206},null,-35894.152177044089,false,null,null,-39726.127351141295,-32062.177002946883,-35651.592220651291,-36136.712133436886,-39968.687307534092,null,{"$f":"IF(I506,AND(SIGN(I506)=SIGN(L506:P506)), TRUE)","v":true}]
[null,{"$f":"Calcs!B507","v":49644776},null,{"$f":"Calcs!BT507","v":2824.1158124104977},null,{"$f":"Calcs!BJ507","v":5757.2240603281034},null,-2933.1082479176057,false,null,null,-3508.8306539504165,-2357.3858418847958,-2650.6966666765557,-3215.5198291586553,-3791.2422351914661,null,{"$f":"IF(I507,AND(SIGN(I507)=SIGN(L507:P507)), TRUE)","v":true}]
[null,{"$f":"Calcs!B508","v":49644857},null,{"$f":"Calcs!BT508","v":2289.7285029174213},null,{"$f":"Calcs!BJ508","v":5556.7795093772347},null,-3267.0510064598134,false,null,null,-3822.7289573975372,-2711.3730555220905,-3038.078156168071,-3496.0238567515553,-4051.7018076892791,null,{"$f":"IF(I508,AND(SIGN(I508)=SIGN(L508:P508)), TRUE)","v":true}]
[null,{"$f":"Calcs!B509","v":49644869},null,{"$f":"Calcs!BT509","v":39426.192401826011},null,{"$f":"Calcs!BJ509","v":39836.602363802056},null,-410.40996197604545,false,null,null,-4394.070198356254,3573.2502744041558,3532.2092782065592,-4353.0292021586429,-8336.6894385388514,null,{"$f":"IF(I509,AND(SIGN(I509)=SIGN(L509:P509)), TRUE)","v":true}]
[null,{"$f":"Calcs!B510","v":49692836},null,{"$f":"Calcs!BT510","v":48980.937441956077},null,{"$f":"Calcs!BJ510","v":67697.593968746267},null,-18716.65652679019,false,null,null,-25486.415923664827,-11946.897129915567,-13818.562782594578,-23614.750270985794,-30384.509667860431,null,{"$f":"IF(I510,AND(SIGN(I510)=SIGN(L510:P510)), TRUE)","v":true}]
[null,{"$f":"Calcs!B511","v":49692853},null,{"$f":"Calcs!BT511","v":108590.2578941333},null,{"$f":"Calcs!BJ511","v":57238.833832718417},null,51351.424061414888,true,null,null,45627.540678143043,57075.307444686725,62210.449850828227,40492.398272001563,34768.514888729718,null,{"$f":"IF(I511,AND(SIGN(I511)=SIGN(L511:P511)), TRUE)","v":true}]
[null,{"$f":"Calcs!B512","v":49692892},null,{"$f":"Calcs!BT512","v":33373.068393355963},null,{"$f":"Calcs!BJ512","v":47310.721109297738},null,-13937.652715941775,false,null,null,-18668.724826871556,-9206.5806050120009,-10600.345876606174,-17274.959555277372,-22006.031666207153,null,{"$f":"IF(I512,AND(SIGN(I512)=SIGN(L512:P512)), TRUE)","v":true}]
[null,{"$f":"Calcs!B513","v":49692903},null,{"$f":"Calcs!BT513","v":20753.006324922946},null,{"$f":"Calcs!BJ513","v":35607.442607476049},null,-14854.436282553103,false,null,null,-18415.180543300714,-11293.692021805498,-12779.135650060805,-16929.736915045396,-20490.481175793007,null,{"$f":"IF(I513,AND(SIGN(I513)=SIGN(L513:P513)), TRUE)","v":true}]
[null,{"$f":"Calcs!B514","v":49692954},null,{"$f":"Calcs!BT514","v":9081.237280794594},null,{"$f":"Calcs!BJ514","v":16107.652026461437},null,-7026.4147456668434,false,null,null,-8637.1799483129871,-5415.6495430206996,-6118.291017587384,-7934.5384737463028,-9545.3036763924465,null,{"$f":"IF(I514,AND(SIGN(I514)=SIGN(L514:P514)), TRUE)","v":true}]
[null,{"$f":"Calcs!B515","v":49693253},null,{"$f":"Calcs!BT515","v":174.15519675703712},null,{"$f":"Calcs!BJ515","v":2275.1758120916807},null,-2101.0206153346435,false,null,null,-2328.5381965438119,-1873.5030341254756,-2083.6050956589397,-2118.4361350103472,-2345.9537162195156,null,{"$f":"IF(I515,AND(SIGN(I515)=SIGN(L515:P515)), TRUE)","v":true}]
[null,{"$f":"Calcs!B516","v":49693412},null,{"$f":"Calcs!BT516","v":6459.0282761762674},null,{"$f":"Calcs!BJ516","v":22655.640853727586},null,-16196.612577551317,false,null,null,-18462.176662924077,-13931.048492178561,-15550.709749933691,-16842.515405168946,-19108.079490541706,null,{"$f":"IF(I516,AND(SIGN(I516)=SIGN(L516:P516)), TRUE)","v":true}]
[null,{"$f":"Calcs!B517","v":49693957},null,{"$f":"Calcs!BT517","v":20377.233368594632},null,{"$f":"Calcs!BJ517","v":29712.250219870064},null,-9335.0168512754317,false,null,null,-12306.241873262439,-6363.7918292884242,-7297.2935144159674,-11372.740188134896,-14343.965210121904,null,{"$f":"IF(I517,AND(SIGN(I517)=SIGN(L517:P517)), TRUE)","v":true}]
[null,{"$f":"Calcs!B518","v":49693987},null,{"$f":"Calcs!BT518","v":11206.715736705477},null,{"$f":"Calcs!BJ518","v":19993.392796892607},null,-8786.6770601871303,false,null,null,-10786.016339876393,-6787.3377804978718,-7666.0054865165821,-9907.3486338576786,-11906.687913546941,null,{"$f":"IF(I518,AND(SIGN(I518)=SIGN(L518:P518)), TRUE)","v":true}]
[null,{"$f":"Calcs!B519","v":49694310},null,{"$f":"Calcs!BT519","v":57424.999498915189},null,{"$f":"Calcs!BJ519","v":43438.997440331674},null,13986.002058583515,true,null,null,9642.1023145503423,18329.901802616681,19728.502008475043,8243.5021086919951,3899.6023646588219,null,{"$f":"IF(I519,AND(SIGN(I519)=SIGN(L519:P519)), TRUE)","v":true}]
[null,{"$f":"Calcs!B520","v":49694334},null,{"$f":"Calcs!BT520","v":28192.581322498561},null,{"$f":"Calcs!BJ520","v":42942.391559853982},null,-14749.810237355421,false,null,null,-19044.049393340822,-10455.571081370021,-11930.552105105562,-17569.068369605277,-21863.307525590677,null,{"$f":"IF(I520,AND(SIGN(I520)=SIGN(L520:P520)), TRUE)","v":true}]
[null,{"$f":"Calcs!B521","v":49698429},null,{"$f":"Calcs!BT521","v":573.91147452944688},null,{"$f":"Calcs!BJ521","v":6476.5016097941598},null,-5902.5901352647124,false,null,null,-6550.2402962441301,-5254.9399742852966,-5845.1989878117683,{"$f":"(1+O$7)*$D521-(1+O$6)*$F521","v":-5959.9812827176575},-6607.6314436970742,null,{"$f":"IF(I521,AND(SIGN(I521)=SIGN(L521:P521)), TRUE)","v":true}]
[null,{"$f":"Calcs!B522","v":49698450},null,{"$f":"Calcs!BT522","v":6575.8850664931651},null,{"$f":"Calcs!BJ522","v":38032.401160937603},null,{"$f":"D522-F522","v":-31456.516094444436},{"$f":"H522>0","v":false},null,null,{"$f":"(1+L$7)*$D522-(1+L$6)*$F522","v":-35259.756210538202},-27653.275978350677,-30798.927587795122,-32114.104601093753,{"$f":"(1+P$7)*$D522-(1+P$6)*$F522","v":-35917.344717187523},null,{"$f":"IF(I522,AND(SIGN(I522)=SIGN(L522:P522)), TRUE)","v":true}]
[null,{"$f":"Calcs!B523","v":49698477},null,{"$f":"Calcs!BT523","v":865.51715561126298},null,{"$f":"Calcs!BJ523","v":9061.255119957812},null,-8195.7379643465483,false,null,null,-9101.8634763423306,-7289.6124523507679,-8109.1862487854223,-8282.2896799076752,-9188.4151919034575,null,{"$f":"IF(I523,AND(SIGN(I523)=SIGN(L523:P523)), TRUE)","v":true}]
[null,{"$f":"Calcs!B524","v":49698481},null,{"$f":"Calcs!BT524","v":1766.5808558522124},null,{"$f":"Calcs!BJ524","v":15626.064468982067},null,-13859.483613129854,false,null,null,-15422.090060028064,-12296.877166231649,-13682.825527544634,-14036.141698715077,-15598.748145613286,null,{"$f":"IF(I524,AND(SIGN(I524)=SIGN(L524:P524)), TRUE)","v":true}]
[null,{"$f":"Calcs!B525","v":49698493},null,{"$f":"Calcs!BT525","v":3825.354275824564},null,{"$f":"Calcs!BJ525","v":26779.672349065397},null,-22954.318073240833,false,null,null,-25632.285308147373,-20276.350838334292,-22571.782645658375,-23336.85350082329,-26014.820735729831,null,{"$f":"IF(I525,AND(SIGN(I525)=SIGN(L525:P525)), TRUE)","v":true}]
[null,{"$f":"Calcs!B526","v":49698538},null,{"$f":"Calcs!BT526","v":1638.8883168435354},null,{"$f":"Calcs!BJ526","v":14789.043267209216},null,-13150.154950365681,false,null,null,-14629.059277086604,-11671.250623644759,-12986.266118681327,-13314.043782050034,-14792.948108770957,null,{"$f":"IF(I526,AND(SIGN(I526)=SIGN(L526:P526)), TRUE)","v":true}]
[null,{"$f":"Calcs!B527","v":49698579},null,{"$f":"Calcs!BT527","v":2348.941110737122},null,{"$f":"Calcs!BJ527","v":19171.389918118071},null,-16822.448807380948,false,null,null,-18739.587799192755,-14905.309815569142,-16587.554696307237,-17057.342918454662,-18974.48191026647,null,{"$f":"IF(I527,AND(SIGN(I527)=SIGN(L527:P527)), TRUE)","v":true}]
[null,{"$f":"Calcs!B528","v":49698609},null,{"$f":"Calcs!BT528","v":8290.620205815032},null,{"$f":"Calcs!BJ528","v":35810.690578719936},null,-27520.070372904906,false,null,null,-31101.139430776901,-23939.00131503291,-26691.008352323399,-28349.132393486405,-31930.2014513584,null,{"$f":"IF(I528,AND(SIGN(I528)=SIGN(L528:P528)), TRUE)","v":true}]
[null,{"$f":"Calcs!B529","v":49698621},null,{"$f":"Calcs!BT529","v":8793.6680623572101},null,{"$f":"Calcs!BJ529","v":45560.585869227223},null,-36766.917806870013,false,null,null,-41322.976393792742,-32210.859219947291,-35887.551000634296,-37646.28461310573,-42202.343200028467,null,{"$f":"IF(I529,AND(SIGN(I529)=SIGN(L529:P529)), TRUE)","v":true}]
[null,{"$f":"Calcs!B530","v":49698638},null,{"$f":"Calcs!BT530","v":4296.2624907902482},null,{"$f":"Calcs!BJ530","v":28919.282765558921},null,-24623.020274768671,false,null,null,-27514.948551324567,-21731.091998212782,-24193.394025689646,-25052.646523847696,-27944.574800403592,null,{"$f":"IF(I530,AND(SIGN(I530)=SIGN(L530:P530)), TRUE)","v":true}]
[null,{"$f":"Calcs!B531","v":49698714},null,{"$f":"Calcs!BT531","v":2736.9270738295959},null,{"$f":"Calcs!BJ531","v":8704.6200098244481},null,-5967.6929359948517,false,null,null,-6838.1549369772965,-5097.2309350124069,-5694.0002286118925,-6241.3856433778119,-7111.8476443602567,null,{"$f":"IF(I531,AND(SIGN(I531)=SIGN(L531:P531)), TRUE)","v":true}]
[null,{"$f":"Calcs!B532","v":49698742},null,{"$f":"Calcs!BT532","v":61579.220723067883},null,{"$f":"Calcs!BJ532","v":48624.323760883861},null,12954.896962184022,true,null,null,8092.4645860956298,17817.329338272408,19112.819034490814,6796.9748898772377,1934.5425137888451,null,{"$f":"IF(I532,AND(SIGN(I532)=SIGN(L532:P532)), TRUE)","v":true}]
[null,{"$f":"Calcs!B533","v":49740681},null,{"$f":"Calcs!BT533","v":81034.619242715329},null,{"$f":"Calcs!BJ533","v":83842.291191936893},null,-2807.6719492215634,false,null,null,-11191.90106841526,5576.5571699721186,5295.7899750499782,-10911.133873493091,-19295.362992686787,null,{"$f":"IF(I533,AND(SIGN(I533)=SIGN(L533:P533)), TRUE)","v":true}]
[null,{"$f":"Calcs!B534","v":49740899},null,{"$f":"Calcs!BT534","v":14797.313806941258},null,{"$f":"Calcs!BJ534","v":20766.33582053932},null,-5969.0220135980617,false,null,null,-8045.6555956519969,-3892.3884315441301,-4489.2906329039342,-7448.7533942921873,-9525.3869763461225,null,{"$f":"IF(I534,AND(SIGN(I534)=SIGN(L534:P534)), TRUE)","v":true}]
[null,{"$f":"Calcs!B535","v":49740907},null,{"$f":"Calcs!BT535","v":13890.615163279626},null,{"$f":"Calcs!BJ535","v":19870.242548306411},null,-5979.6273850267844,false,null,null,-7966.6516398574258,-3992.603130196143,-4590.5658686988209,-7368.6889013547461,-9355.7131561853876,null,{"$f":"IF(I535,AND(SIGN(I535)=SIGN(L535:P535)), TRUE)","v":true}]
[null,{"$f":"Calcs!B536","v":49770831},null,{"$f":"Calcs!BT536","v":23950.55907594732},null,{"$f":"Calcs!BJ536","v":24910.391746541551},null,-959.83267059423088,false,null,null,-3450.8718452483881,1531.2065040599227,1435.223237000504,-3354.8885781889621,-5845.9277528431194,null,{"$f":"IF(I536,AND(SIGN(I536)=SIGN(L536:P536)), TRUE)","v":true}]
[null,{"$f":"Calcs!B537","v":49770891},null,{"$f":"Calcs!BT537","v":2017.7134113348766},null,{"$f":"Calcs!BJ537","v":4394.2611871541885},null,-2376.5477758193119,false,null,null,-2815.9738945347308,-1937.1216571038931,-2174.7764346858239,-2578.3191169527995,-3017.7452356682184,null,{"$f":"IF(I537,AND(SIGN(I537)=SIGN(L537:P537)), TRUE)","v":true}]
[null,{"$f":"Calcs!B538","v":49770911},null,{"$f":"Calcs!BT538","v":207129.53945904502},null,{"$f":"Calcs!BJ538","v":95326.302177983191},null,111803.23728106183,true,null,null,102270.60706326349,121335.86749886014,132516.19122696636,91090.283335157321,81557.65311735899,null,{"$f":"IF(I538,AND(SIGN(I538)=SIGN(L538:P538)), TRUE)","v":true}]
[null,{"$f":"Calcs!B539","v":49770922},null,{"$f":"Calcs!BT539","v":130933.91025259052},null,{"$f":"Calcs!BJ539","v":68173.174197026296},null,62760.736055564223,true,null,null,55943.418635861584,69578.053475266846,75854.127080823295,49667.34503030518,42850.027610602541,null,{"$f":"IF(I539,AND(SIGN(I539)=SIGN(L539:P539)), TRUE)","v":true}]
[null,{"$f":"Calcs!B540","v":49771182},null,{"$f":"Calcs!BT540","v":13662.505382234434},null,{"$f":"Calcs!BJ540","v":21956.788223539239},null,-8294.2828413048046,false,null,null,-10489.961663658731,-6098.6040189508822,-6928.0323030813597,-9660.5333795282477,-11856.212201882174,null,{"$f":"IF(I540,AND(SIGN(I540)=SIGN(L540:P540)), TRUE)","v":true}]
[null,{"$f":"Calcs!B541","v":49771336},null,{"$f":"Calcs!BT541","v":11002.091971108573},null,{"$f":"Calcs!BJ541","v":20935.542259653688},null,-9933.4502885451147,false,null,null,-12027.004514510485,-7839.8960625797481,-8833.2410914342563,-11033.659485655971,-13127.213711621342,null,{"$f":"IF(I541,AND(SIGN(I541)=SIGN(L541:P541)), TRUE)","v":true}]
[null,{"$f":"Calcs!B542","v":49771363},null,{"$f":"Calcs!BT542","v":20997.862511794421},null,{"$f":"Calcs!BJ542","v":35724.585526862895},null,-14726.723015068474,false,null,null,-18299.181567754767,-11154.264462382183,-12626.936763889029,-16826.509266247915,-20398.967818934208,null,{"$f":"IF(I542,AND(SIGN(I542)=SIGN(L542:P542)), TRUE)","v":true}]
[null,{"$f":"Calcs!B543","v":49784643},null,{"$f":"Calcs!BT543","v":14639.715409979848},null,{"$f":"Calcs!BJ543","v":49544.446349914077},null,-34904.730939934227,false,null,null,-39859.175574925641,-29950.28630494282,-33440.759398936243,-36368.702480932217,-41323.147115923624,null,{"$f":"IF(I543,AND(SIGN(I543)=SIGN(L543:P543)), TRUE)","v":true}]
[null,{"$f":"Calcs!B544","v":49784689},null,{"$f":"Calcs!BT544","v":21908.451877332038},null,{"$f":"Calcs!BJ544","v":27336.351521536333},null,-5427.8996442042953,false,null,null,-8161.5347963579297,-2694.2644920506609,-3237.0544564710908,-7618.7448319374998,-10352.379984091134,null,{"$f":"IF(I544,AND(SIGN(I544)=SIGN(L544:P544)), TRUE)","v":true}]
[null,{"$f":"Calcs!B545","v":49785107},null,{"$f":"Calcs!BT545","v":119034.27243642502},null,{"$f":"Calcs!BJ545","v":63457.420775554827},null,55576.85166087019,true,null,null,49231.109583314697,61922.593738425669,67480.278904512699,43673.424417227696,37327.682339672203,null,{"$f":"IF(I545,AND(SIGN(I545)=SIGN(L545:P545)), TRUE)","v":true}]
[null,{"$f":"Calcs!B546","v":49785119},null,{"$f":"Calcs!BT546","v":19756.098589689085},null,{"$f":"Calcs!BJ546","v":21431.146918598148},null,-1675.0483289090625,false,null,null,-3818.1630207688795,468.06636295075077,300.56153005984743,-3650.6581878779689,-5793.7728797377858,null,{"$f":"IF(I546,AND(SIGN(I546)=SIGN(L546:P546)), TRUE)","v":true}]
[null,{"$f":"Calcs!B547","v":49785136},null,{"$f":"Calcs!BT547","v":12412.748938939863},null,{"$f":"Calcs!BJ547","v":16244.819376512729},null,-3832.0704375728656,false,null,null,-5456.5523752241406,-2207.5884999215923,-2590.7955436788779,-5073.3453314668513,-6697.8272691181264,null,{"$f":"IF(I547,AND(SIGN(I547)=SIGN(L547:P547)), TRUE)","v":true}]
[null,{"$f":"Calcs!B548","v":49785150},null,{"$f":"Calcs!BT548","v":7041.8031906830138},null,{"$f":"Calcs!BJ548","v":10795.170571190156},null,-3753.3673805071421,false,null,null,-4832.8844376261595,-2673.8503233881265,-3049.1870614388399,-4457.5476995754434,-5537.0647566944608,null,{"$f":"IF(I548,AND(SIGN(I548)=SIGN(L548:P548)), TRUE)","v":true}]
[null,{"$f":"Calcs!B549","v":49785159},null,{"$f":"Calcs!BT549","v":16001.608702692725},null,{"$f":"Calcs!BJ549","v":19336.591471099557},null,-3334.9827684068314,false,null,null,-5268.6419155167878,-1401.323621296875,-1734.8218981375576,-4935.1436386761034,-6868.8027857860598,null,{"$f":"IF(I549,AND(SIGN(I549)=SIGN(L549:P549)), TRUE)","v":true}]
[null,{"$f":"Calcs!B550","v":49785451},null,{"$f":"Calcs!BT550","v":52868.62817111495},null,{"$f":"Calcs!BJ550","v":57328.943770708305},null,-4460.3155995933557,false,null,null,-10193.209976664191,1272.5787774774726,826.54721751814213,-9747.1784167048463,-15480.072793775682,null,{"$f":"IF(I550,AND(SIGN(I550)=SIGN(L550:P550)), TRUE)","v":true}]
[null,{"$f":"Calcs!B551","v":49785504},null,{"$f":"Calcs!BT551","v":23499.719885115912},null,{"$f":"Calcs!BJ551","v":20795.371245002731},null,2704.3486401131813,true,null,null,624.81151561290608,4783.8857646134529,5054.3206286247732,354.3766516015894,-1725.1604728986858,null,{"$f":"IF(I551,AND(SIGN(I551)=SIGN(L551:P551)), TRUE)","v":false}]
[null,{"$f":"Calcs!B552","v":49785547},null,{"$f":"Calcs!BT552","v":5289.4690462538238},null,{"$f":"Calcs!BJ552","v":6989.2271569566965},null,-1699.7581107028727,false,null,null,-2398.6808263985431,-1000.8353950072033,-1170.8112060774902,-2228.7050153282553,-2927.6277310239257,null,{"$f":"IF(I552,AND(SIGN(I552)=SIGN(L552:P552)), TRUE)","v":true}]
[null,{"$f":"Calcs!B553","v":49785553},null,{"$f":"Calcs!BT553","v":4719.654339038002},null,{"$f":"Calcs!BJ553","v":6375.9789678587595},null,-1656.3246288207574,false,null,null,-2293.9225256066338,-1018.7267320348819,-1184.3591949169568,-2128.2900627245572,-2765.8879595104336,null,{"$f":"IF(I553,AND(SIGN(I553)=SIGN(L553:P553)), TRUE)","v":true}]
[null,{"$f":"Calcs!B554","v":49785559},null,{"$f":"Calcs!BT554","v":2170.6693589439988},null,{"$f":"Calcs!BJ554","v":7312.521590033798},null,-5141.8522310897988,false,null,null,-5873.10439009318,-4410.6000720864195,-4924.7852951953992,-5358.9191669841994,-6090.1713259875796,null,{"$f":"IF(I554,AND(SIGN(I554)=SIGN(L554:P554)), TRUE)","v":true}]
[null,{"$f":"Calcs!B555","v":49785573},null,{"$f":"Calcs!BT555","v":1137.5984512064792},null,{"$f":"Calcs!BJ555","v":4289.8337812392247},null,-3152.2353300327454,false,null,null,-3581.2187081566685,-2723.2519519088232,-3038.4754849120973,-3265.9951751533936,-3694.9785532773167,null,{"$f":"IF(I555,AND(SIGN(I555)=SIGN(L555:P555)), TRUE)","v":true}]
[null,{"$f":"Calcs!B556","v":49785623},null,{"$f":"Calcs!BT556","v":1562.3618063166507},null,{"$f":"Calcs!BJ556","v":5601.433989758897},null,-4039.0721834422466,false,null,null,-4599.2155824181364,-3478.9287844663568,-3882.8360028105808,-4195.3083640739114,-4755.4517630498012,null,{"$f":"IF(I556,AND(SIGN(I556)=SIGN(L556:P556)), TRUE)","v":true}]
[null,{"$f":"Calcs!B557","v":49785634},null,{"$f":"Calcs!BT557","v":938.46282301940073},null,{"$f":"Calcs!BJ557","v":3633.132577599491},null,-2694.6697545800903,false,null,null,-3057.9830123400397,-2331.3564968201413,-2600.8234722781499,-2788.5160368820302,-3151.8292946419797,null,{"$f":"IF(I557,AND(SIGN(I557)=SIGN(L557:P557)), TRUE)","v":true}]
[null,{"$f":"Calcs!B558","v":49790408},null,{"$f":"Calcs!BT558","v":14389.747762546598},null,{"$f":"Calcs!BJ558","v":30561.286080041569},null,-16171.538317494971,false,null,null,-19227.666925499128,-13115.409709490814,-14732.56354124031,-17610.513093749629,-20666.64170175379,null,{"$f":"IF(I558,AND(SIGN(I558)=SIGN(L558:P558)), TRUE)","v":true}]
[null,{"$f":"Calcs!B559","v":49790422},null,{"$f":"Calcs!BT559","v":4572.8168558139114},null,{"$f":"Calcs!BJ559","v":14306.454488196629},null,-9733.6376323827171,false,null,null,-11164.28308120238,-8302.9921835630539,-9276.3559468013264,-10190.919317964108,-11621.564766783771,null,{"$f":"IF(I559,AND(SIGN(I559)=SIGN(L559:P559)), TRUE)","v":true}]
[null,{"$f":"Calcs!B560","v":49790477},null,{"$f":"Calcs!BT560","v":67615.988656879694},null,{"$f":"Calcs!BJ560","v":49519.415811583531},null,18096.572845296163,true,null,null,13144.631264137803,23048.514426454516,24858.171710984141,11334.973979608192,6383.0323984498318,null,{"$f":"IF(I560,AND(SIGN(I560)=SIGN(L560:P560)), TRUE)","v":true}]
[null,{"$f":"Calcs!B561","v":49790492},null,{"$f":"Calcs!BT561","v":4081.1770291628509},null,{"$f":"Calcs!BJ561","v":40373.257105608587},null,-36292.080076445738,false,null,null,-40329.405787006603,-32254.754365884881,-35883.962373529452,-36700.197779362024,-40737.523489922889,null,{"$f":"IF(I561,AND(SIGN(I561)=SIGN(L561:P561)), TRUE)","v":true}]
[null,{"$f":"Calcs!B562","v":49790552},null,{"$f":"Calcs!BT562","v":1139.40173501872},null,{"$f":"Calcs!BJ562","v":15452.853143734821},null,-14313.451408716101,false,null,null,-15858.736723089583,-12768.16609434262,-14199.51123521423,-14427.391582217973,-15972.676896591456,null,{"$f":"IF(I562,AND(SIGN(I562)=SIGN(L562:P562)), TRUE)","v":true}]
[null,{"$f":"Calcs!B563","v":49790680},null,{"$f":"Calcs!BT563","v":1372.2490109623373},null,{"$f":"Calcs!BJ563","v":14075.172314022557},null,-12702.923303060219,false,null,null,-14110.440534462476,-11295.406071657964,-12565.698401963986,-12840.148204156452,-14247.665435558709,null,{"$f":"IF(I563,AND(SIGN(I563)=SIGN(L563:P563)), TRUE)","v":true}]
[null,{"$f":"Calcs!B564","v":49811969},null,{"$f":"Calcs!BT564","v":20267.289272184364},null,{"$f":"Calcs!BJ564","v":30423.117508457064},null,-10155.8282362727,false,null,null,-13198.139987118408,-7113.5164854269933,-8129.0993090542615,-12182.557163491136,-15224.868914336843,null,{"$f":"IF(I564,AND(SIGN(I564)=SIGN(L564:P564)), TRUE)","v":true}]
[null,{"$f":"Calcs!B565","v":49811978},null,{"$f":"Calcs!BT565","v":4.0129245899152011E-3},null,{"$f":"Calcs!BJ565","v":34827.49103309679},null,-34827.487020172201,false,null,null,-38310.236123481882,-31344.737916862523,-34827.486618879739,-34827.487421464662,-38310.236524774344,null,{"$f":"IF(I565,AND(SIGN(I565)=SIGN(L565:P565)), TRUE)","v":true}]
[null,{"$f":"Calcs!B566","v":49812037},null,{"$f":"Calcs!BT566","v":2720.1538553766691},null,{"$f":"Calcs!BJ566","v":16021.54697460442},null,-13301.393119227751,false,null,null,-14903.547816688195,-11699.238421767308,-13029.377733690084,-13573.408504765419,-15175.563202225861,null,{"$f":"IF(I566,AND(SIGN(I566)=SIGN(L566:P566)), TRUE)","v":true}]
[null,{"$f":"Calcs!B567","v":49812166},null,{"$f":"Calcs!BT567","v":2926.9899458687032},null,{"$f":"Calcs!BJ567","v":26342.138539047759},null,-23415.148593179056,false,null,null,-26049.362447083833,-20780.934739274282,-23122.449598592186,-23707.847587765926,-26342.061441670703,null,{"$f":"IF(I567,AND(SIGN(I567)=SIGN(L567:P567)), TRUE)","v":true}]
[null,{"$f":"Calcs!B568","v":49812228},null,{"$f":"Calcs!BT568","v":3906.7967118962374},null,{"$f":"Calcs!BJ568","v":22579.548017202778},null,-18672.751305306541,false,null,null,-20930.706107026821,-16414.796503586265,-18282.071634116917,-19063.430976496165,-21321.385778216445,null,{"$f":"IF(I568,AND(SIGN(I568)=SIGN(L568:P568)), TRUE)","v":true}]
[null,{"$f":"Calcs!B569","v":49812251},null,{"$f":"Calcs!BT569","v":31275.372107454248},null,{"$f":"Calcs!BJ569","v":36884.000062332969},null,-5608.6279548787206,false,null,null,-9297.0279611120204,-1920.2279486454281,-2481.0907441332965,-8736.1651656241447,-12424.565171857445,null,{"$f":"IF(I569,AND(SIGN(I569)=SIGN(L569:P569)), TRUE)","v":true}]
[null,{"$f":"Calcs!B570","v":49812362},null,{"$f":"Calcs!BT570","v":325.43714278848432},null,{"$f":"Calcs!BJ570","v":5067.5826682453935},null,-4742.1455254569091,false,null,null,-5248.9037922814487,-4235.3872586323696,-4709.6018111780604,-4774.6892397357578,-5281.4475065602974,null,{"$f":"IF(I570,AND(SIGN(I570)=SIGN(L570:P570)), TRUE)","v":true}]
[null,{"$f":"Calcs!B571","v":49812606},null,{"$f":"Calcs!BT571","v":95680.546821321768},null,{"$f":"Calcs!BJ571","v":59032.021598717423},null,36648.525222604345,true,null,null,30745.323062732597,42551.727382476085,46216.579904736536,27080.470540472168,21177.268380600421,null,{"$f":"IF(I571,AND(SIGN(I571)=SIGN(L571:P571)), TRUE)","v":true}]
[null,{"$f":"Calcs!B572","v":49812620},null,{"$f":"Calcs!BT572","v":3481.9965084222308},null,{"$f":"Calcs!BJ572","v":6693.6665603498222},null,-3211.6700519275914,false,null,null,-3881.0367079625744,-2542.3033958926094,-2863.4704010853679,-3559.8697027698145,-4229.2363588047974,null,{"$f":"IF(I572,AND(SIGN(I572)=SIGN(L572:P572)), TRUE)","v":true}]
[null,{"$f":"Calcs!B573","v":49812633},null,{"$f":"Calcs!BT573","v":33548.62398564897},null,{"$f":"Calcs!BJ573","v":32676.867179737805},null,871.75680591116543,true,null,null,-2395.9299120626165,4139.4435238849437,4226.6192044760683,-2483.1055926537301,-5750.7923106275121,null,{"$f":"IF(I573,AND(SIGN(I573)=SIGN(L573:P573)), TRUE)","v":false}]
[null,{"$f":"Calcs!B574","v":49840173},null,{"$f":"Calcs!BT574","v":6372.6026300755384},null,{"$f":"Calcs!BJ574","v":13369.311133101663},null,-6996.7085030261242,false,null,null,-8333.6396163362915,-5659.7773897159586,-6359.4482400185698,-7633.9687660336776,-8970.8998793438441,null,{"$f":"IF(I574,AND(SIGN(I574)=SIGN(L574:P574)), TRUE)","v":true}]
[null,{"$f":"Calcs!B575","v":49840259},null,{"$f":"Calcs!BT575","v":23870.343063118096},null,{"$f":"Calcs!BJ575","v":38510.98505381729},null,-14640.641990699194,false,null,null,-18491.740496080929,-10789.543485317467,-12253.607684387382,-17027.676297011003,-20878.774802392738,null,{"$f":"IF(I575,AND(SIGN(I575)=SIGN(L575:P575)), TRUE)","v":true}]
[null,{"$f":"Calcs!B576","v":49840273},null,{"$f":"Calcs!BT576","v":11737.946562781859},null,{"$f":"Calcs!BJ576","v":25170.709345179042},null,-13432.762782397183,false,null,null,-15949.833716915089,-10915.691847879281,-12258.968126118996,-14606.557438675369,-17123.628373193274,null,{"$f":"IF(I576,AND(SIGN(I576)=SIGN(L576:P576)), TRUE)","v":true}]
[null,{"$f":"Calcs!B577","v":49857738},null,{"$f":"Calcs!BT577","v":6.1226452248774876E-4},null,{"$f":"Calcs!BJ577","v":11025.451523831012},null,-11025.45091156649,false,null,null,-12127.996063949591,-9922.905759183388,-11025.450850340038,-11025.450972792942,-12127.996125176043,null,{"$f":"IF(I577,AND(SIGN(I577)=SIGN(L577:P577)), TRUE)","v":true}]
[null,{"$f":"Calcs!B578","v":49857797},null,{"$f":"Calcs!BT578","v":6567.5431739162241},null,{"$f":"Calcs!BJ578","v":15182.523329765118},null,-8614.9801558488944,false,null,null,-10133.232488825408,-7096.7278228723817,-7958.2258384572706,-9271.7344732405145,-10789.986806217028,null,{"$f":"IF(I578,AND(SIGN(I578)=SIGN(L578:P578)), TRUE)","v":true}]
[null,{"$f":"Calcs!B579","v":49857874},null,{"$f":"Calcs!BT579","v":232.11799273458911},null,{"$f":"Calcs!BJ579","v":3703.8188178449018},null,-3471.7008251103125,false,null,null,-3842.0827068948029,-3101.3189433258226,-3448.4890258368537,-3494.9126243837718,-3865.2945061682622,null,{"$f":"IF(I579,AND(SIGN(I579)=SIGN(L579:P579)), TRUE)","v":true}]
[null,{"$f":"Calcs!B580","v":49857885},null,{"$f":"Calcs!BT580","v":370.46658759136551},null,{"$f":"Calcs!BJ580","v":4351.7092719922903},null,-3981.2426844009246,false,null,null,-4416.4136116001546,-3546.0717572016956,-3944.1960256417883,-4018.2893431600614,-4453.4602703592909,null,{"$f":"IF(I580,AND(SIGN(I580)=SIGN(L580:P580)), TRUE)","v":true}]
[null,{"$f":"Calcs!B581","v":49857891},null,{"$f":"Calcs!BT581","v":485.89456879927195},null,{"$f":"Calcs!BJ581","v":5460.0615092680746},null,-4974.1669404688027,false,null,null,-5520.1730913956108,-4428.1607895419957,-4925.5774835888751,-5022.7563973487295,-5568.7625482755375,null,{"$f":"IF(I581,AND(SIGN(I581)=SIGN(L581:P581)), TRUE)","v":true}]
[null,{"$f":"Calcs!B582","v":49857906},null,{"$f":"Calcs!BT582","v":2505.6305507825723},null,{"$f":"Calcs!BJ582","v":22400.329362756198},null,-19894.698811973627,false,null,null,-22134.731748249247,-17654.665875698007,-19644.135756895368,-20145.261867051882,-22385.294803327502,null,{"$f":"IF(I582,AND(SIGN(I582)=SIGN(L582:P582)), TRUE)","v":true}]
[null,{"$f":"Calcs!B583","v":49857923},null,{"$f":"Calcs!BT583","v":6867.5529010099599},null,{"$f":"Calcs!BJ583","v":39742.487539679263},null,-32874.934638669307,false,null,null,-36849.183392637235,-28900.685884701375,-32188.179348568308,-33561.689928770298,-37535.938682738226,null,{"$f":"IF(I583,AND(SIGN(I583)=SIGN(L583:P583)), TRUE)","v":true}]
[null,{"$f":"Calcs!B584","v":49858058},null,{"$f":"Calcs!BT584","v":66306.458291606265},null,{"$f":"Calcs!BJ584","v":53601.39600252606},null,12705.062289080204,true,null,null,7344.9226888275953,18065.201889332806,19335.708118240844,6074.4164599195792,714.27685966697027,null,{"$f":"IF(I584,AND(SIGN(I584)=SIGN(L584:P584)), TRUE)","v":true}]
[null,{"$f":"Calcs!B585","v":49858114},null,{"$f":"Calcs!BT585","v":63202.821287310144},null,{"$f":"Calcs!BJ585","v":39529.227353103175},null,23673.593934206969,true,null,null,19720.671198896649,27626.516669517288,29993.87606293799,{"$f":"(1+O$7)*$D585-(1+O$6)*$F585","v":17353.311805475954},13400.389070165635,null,{"$f":"IF(I585,AND(SIGN(I585)=SIGN(L585:P585)), TRUE)","v":true}]
[null,{"$f":"Calcs!B586","v":49858221},null,{"$f":"Calcs!BT586","v":140803.96821664312},null,{"$f":"Calcs!BJ586","v":67700.597633345911},null,{"$f":"D586-F586","v":73103.370583297205},{"$f":"H586>0","v":true},null,null,{"$f":"(1+L$7)*$D586-(1+L$6)*$F586","v":66333.3108199626},79873.430346631794,87183.767404961531,59022.973761632893,{"$f":"(1+P$7)*$D586-(1+P$6)*$F586","v":52252.913998298289},null,{"$f":"IF(I586,AND(SIGN(I586)=SIGN(L586:P586)), TRUE)","v":true}]
[null,{"$f":"Calcs!B587","v":49858232},null,{"$f":"Calcs!BT587","v":4567.8117673926517},null,{"$f":"Calcs!BJ587","v":5396.6841862151778},null,-828.87241882252601,false,null,null,-1368.540837444044,-289.20400020100806,-372.09124208326011,-1285.653595561791,-1825.322014183309,null,{"$f":"IF(I587,AND(SIGN(I587)=SIGN(L587:P587)), TRUE)","v":true}]
[null,{"$f":"Calcs!B588","v":49858244},null,{"$f":"Calcs!BT588","v":15303.241280276516},null,{"$f":"Calcs!BJ588","v":14816.076248606179},null,487.16503167033625,true,null,null,-994.44259319028242,1968.7726565309531,2017.4891596979905,-1043.1590963573144,-2524.7667212179331,null,{"$f":"IF(I588,AND(SIGN(I588)=SIGN(L588:P588)), TRUE)","v":false}]
[null,{"$f":"Calcs!B589","v":49858250},null,{"$f":"Calcs!BT589","v":16919.683295262483},null,{"$f":"Calcs!BJ589","v":16013.537202338646},null,906.14609292383648,true,null,null,-695.20762731002833,2507.4998131577013,2598.1144224500877,-785.82223660241107,-2387.1759568362759,null,{"$f":"IF(I589,AND(SIGN(I589)=SIGN(L589:P589)), TRUE)","v":false}]
[null,{"$f":"Calcs!B590","v":49858280},null,{"$f":"Calcs!BT590","v":13748.693547789881},null,{"$f":"Calcs!BJ590","v":13622.620181006605},null,126.07336678327556,true,null,null,-1236.1886513173868,1488.3353848839361,1500.9427215622654,-1248.7959879957125,-2611.0580060963748,null,{"$f":"IF(I590,AND(SIGN(I590)=SIGN(L590:P590)), TRUE)","v":false}]
[null,{"$f":"Calcs!B591","v":49991760},null,{"$f":"Calcs!BT591","v":52190.571906046818},null,{"$f":"Calcs!BJ591","v":44815.677048510712},null,7374.8948575361064,true,null,null,2893.3271526850294,11856.462562387176,12593.952048140796,2155.8376669314239,-2325.7300379196531,null,{"$f":"IF(I591,AND(SIGN(I591)=SIGN(L591:P591)), TRUE)","v":false}]
[null,{"$f":"Calcs!B592","v":49991875},null,{"$f":"Calcs!BT592","v":4492.9199578942962},null,{"$f":"Calcs!BJ592","v":27398.427256596049},null,-22905.507298701752,false,null,null,-25645.35002436136,-20165.664573042148,-22456.215302912322,-23354.799294491182,-26094.64202015079,null,{"$f":"IF(I592,AND(SIGN(I592)=SIGN(L592:P592)), TRUE)","v":true}]
[null,{"$f":"Calcs!B593","v":49991947},null,{"$f":"Calcs!BT593","v":10416.585015981218},null,{"$f":"Calcs!BJ593","v":15821.302667960192},null,-5404.7176519789737,false,null,null,-6986.8479187749945,-3822.5873851829547,-4363.05915038085,-6446.3761535770955,-8028.5064203731163,null,{"$f":"IF(I593,AND(SIGN(I593)=SIGN(L593:P593)), TRUE)","v":true}]
[null,{"$f":"Calcs!B594","v":49992039},null,{"$f":"Calcs!BT594","v":3191.5361514600027},null,{"$f":"Calcs!BJ594","v":9024.1098010753085},null,-5832.5736496153058,false,null,null,-6734.9846297228378,-4930.1626695077748,-5513.4200344693054,-6151.7272647613063,-7054.1382448688382,null,{"$f":"IF(I594,AND(SIGN(I594)=SIGN(L594:P594)), TRUE)","v":true}]
[null,{"$f":"Calcs!B595","v":50331453},null,{"$f":"Calcs!BT595","v":11556.173966546856},null,{"$f":"Calcs!BJ595","v":23384.530129912553},null,-11828.356163365697,false,null,null,-14166.809176356954,-9489.9031503744409,-10672.738766711011,-12983.973560020382,-15322.426573011639,null,{"$f":"IF(I595,AND(SIGN(I595)=SIGN(L595:P595)), TRUE)","v":true}]
[null,{"$f":"Calcs!B596","v":50331467},null,{"$f":"Calcs!BT596","v":21368.766002647091},null,{"$f":"Calcs!BJ596","v":35778.651489656848},null,-14409.885487009757,false,null,null,-17987.750635975448,-10832.020338044073,-12273.008886745047,-16546.762087274466,-20124.627236240158,null,{"$f":"IF(I596,AND(SIGN(I596)=SIGN(L596:P596)), TRUE)","v":true}]
[null,{"$f":"Calcs!B597","v":50331856},null,{"$f":"Calcs!BT597","v":938.25114326833409},null,{"$f":"Calcs!BJ597","v":10272.532930848727},null,-9334.2817875803921,false,null,null,-10361.535080665268,-8307.0284944955201,-9240.4566732535604,-9428.1069019072256,-10455.360194992099,null,{"$f":"IF(I597,AND(SIGN(I597)=SIGN(L597:P597)), TRUE)","v":true}]
[null,{"$f":"Calcs!B598","v":50345554},null,{"$f":"Calcs!BT598","v":1908.2768156546053},null,{"$f":"Calcs!BJ598","v":6815.5152209428315},null,-4907.2384052882262,false,null,null,-5588.7899273825096,-4225.6868831939428,-4716.4107237227654,-5098.066086853687,-5779.6176089479704,null,{"$f":"IF(I598,AND(SIGN(I598)=SIGN(L598:P598)), TRUE)","v":true}]
[null,{"$f":"Calcs!B599","v":50345565},null,{"$f":"Calcs!BT599","v":8917.913475715166},null,{"$f":"Calcs!BJ599","v":20533.051203298794},null,-11615.137727583628,false,null,null,-13668.442847913509,-9561.8326072537493,-10723.34638001211,-12506.929075155145,-14560.234195485027,null,{"$f":"IF(I599,AND(SIGN(I599)=SIGN(L599:P599)), TRUE)","v":true}]
[null,{"$f":"Calcs!B600","v":50345571},null,{"$f":"Calcs!BT600","v":7102.5944511321495},null,{"$f":"Calcs!BJ600","v":17665.552732153505},null,-10562.958281021354,false,null,null,-12329.513554236706,-8796.4030078060059,-9852.6988359081406,-11273.21772613457,-13039.772999349922,null,{"$f":"IF(I600,AND(SIGN(I600)=SIGN(L600:P600)), TRUE)","v":true}]
[null,{"$f":"Calcs!B601","v":50345577},null,{"$f":"Calcs!BT601","v":3337.0081129985801},null,{"$f":"Calcs!BJ601","v":12468.211753202648},null,-9131.2036402040685,false,null,null,-10378.024815524335,-7884.3824648838026,-8797.5028289042093,-9464.9044515039259,-10711.725626824193,null,{"$f":"IF(I601,AND(SIGN(I601)=SIGN(L601:P601)), TRUE)","v":true}]
[null,{"$f":"Calcs!B602","v":50345594},null,{"$f":"Calcs!BT602","v":10467.374273034768},null,{"$f":"Calcs!BJ602","v":22776.788659247337},null,-12309.414386212569,false,null,null,-14587.093252137305,-10031.735520287837,-11262.676958909091,-13356.151813516046,-15633.830679440782,null,{"$f":"IF(I602,AND(SIGN(I602)=SIGN(L602:P602)), TRUE)","v":true}]
[null,{"$f":"Calcs!B603","v":50345600},null,{"$f":"Calcs!BT603","v":5800.9217149942788},null,{"$f":"Calcs!BJ603","v":18235.247784556326},null,-12434.326069562048,false,null,null,-14257.850848017682,-10610.801291106418,-11854.233898062619,-13014.418241061474,-14837.943019517108,null,{"$f":"IF(I603,AND(SIGN(I603)=SIGN(L603:P603)), TRUE)","v":true}]
[null,{"$f":"Calcs!B604","v":50345611},null,{"$f":"Calcs!BT604","v":9014.5101345706353},null,{"$f":"Calcs!BJ604","v":21037.666856042244},null,-12023.156721471609,false,null,null,-14126.923407075836,-9919.3900358673854,-11121.705708014544,-12924.607734928672,-15028.374420532899,null,{"$f":"IF(I604,AND(SIGN(I604)=SIGN(L604:P604)), TRUE)","v":true}]
[null,{"$f":"Calcs!B605","v":50345620},null,{"$f":"Calcs!BT605","v":4925.0462382440119},null,{"$f":"Calcs!BJ605","v":13754.781423391794},null,-8829.7351851477833,false,null,null,-10205.213327486963,-7454.2570428086028,-8337.2305613233802,-9322.2398089721828,-10697.717951311366,null,{"$f":"IF(I605,AND(SIGN(I605)=SIGN(L605:P605)), TRUE)","v":true}]
[null,{"$f":"Calcs!B606","v":50345641},null,{"$f":"Calcs!BT606","v":16535.121319201782},null,{"$f":"Calcs!BJ606","v":22011.855407866395},null,-5476.7340886646125,false,null,null,-7677.9196294512549,-3275.5485478779738,-3823.2219567444336,-7130.2462205847896,-9331.431761371432,null,{"$f":"IF(I606,AND(SIGN(I606)=SIGN(L606:P606)), TRUE)","v":true}]
[null,{"$f":"Calcs!B607","v":50345698},null,{"$f":"Calcs!BT607","v":18990.954784316564},null,{"$f":"Calcs!BJ607","v":23629.829405551736},null,-4638.8746212351725,false,null,null,-7001.857561790348,-2275.8916806800007,-2739.7791428035162,-6537.9700996668289,-8900.9530402220043,null,{"$f":"IF(I607,AND(SIGN(I607)=SIGN(L607:P607)), TRUE)","v":true}]
[null,{"$f":"Calcs!B608","v":50345709},null,{"$f":"Calcs!BT608","v":6639.8383533430069},null,{"$f":"Calcs!BJ608","v":8220.1289098987472},null,-1580.2905565557403,false,null,null,-2402.3034475456161,-758.27766556586539,-916.30672122143915,-2244.2743918900405,-3066.2872828799163,null,{"$f":"IF(I608,AND(SIGN(I608)=SIGN(L608:P608)), TRUE)","v":true}]
[null,{"$f":"Calcs!B609","v":50345715},null,{"$f":"Calcs!BT609","v":3170.4456010884692},null,{"$f":"Calcs!BJ609","v":4175.0937935320844},null,-1004.6481924436152,false,null,null,-1422.157571796824,-587.13881309040698,-687.60363233476801,-1321.692752552462,-1739.2021319056707,null,{"$f":"IF(I609,AND(SIGN(I609)=SIGN(L609:P609)), TRUE)","v":true}]
[null,{"$f":"Calcs!B610","v":50345725},null,{"$f":"Calcs!BT610","v":7958.7072831963997},null,{"$f":"Calcs!BJ610","v":9648.771915651967},null,-1690.0646324555673,false,null,null,-2654.9418240207651,-725.18744089037136,-894.19390413592737,-2485.9353607752073,-3450.8125523404051,null,{"$f":"IF(I610,AND(SIGN(I610)=SIGN(L610:P610)), TRUE)","v":true}]
[null,{"$f":"Calcs!B611","v":50345736},null,{"$f":"Calcs!BT611","v":28184.156222684644},null,{"$f":"Calcs!BJ611","v":27228.219595948456},null,955.93662673618746,true,null,null,-1766.8853328586592,3678.7585863310342,3774.3522490046525,-1862.4789955322776,-4585.3009551271243,null,{"$f":"IF(I611,AND(SIGN(I611)=SIGN(L611:P611)), TRUE)","v":false}]
[null,{"$f":"Calcs!B612","v":50345742},null,{"$f":"Calcs!BT612","v":6500.499250576614},null,{"$f":"Calcs!BJ612","v":6694.8680261896861},null,-194.3687756130721,false,null,null,-863.8555782320409,475.11802700589669,455.68114944459012,-844.41870067073341,-1513.9055032897022,null,{"$f":"IF(I612,AND(SIGN(I612)=SIGN(L612:P612)), TRUE)","v":true}]
[null,{"$f":"Calcs!B613","v":50345751},null,{"$f":"Calcs!BT613","v":23677.695921902028},null,{"$f":"Calcs!BJ613","v":27990.149182729732},null,-4312.4532608277041,false,null,null,-7111.4681791006806,-1513.4383425547312,-1944.6836686374991,-6680.2228530179054,-9479.2377712908819,null,{"$f":"IF(I613,AND(SIGN(I613)=SIGN(L613:P613)), TRUE)","v":true}]
[null,{"$f":"Calcs!B614","v":50345768},null,{"$f":"Calcs!BT614","v":10980.081082485258},null,{"$f":"Calcs!BJ614","v":12740.544010238795},null,-1760.4629277535369,false,null,null,-3034.5173287774178,-486.40852672965775,-662.45481950501016,-2858.4710360020617,-4132.5254370259427,null,{"$f":"IF(I614,AND(SIGN(I614)=SIGN(L614:P614)), TRUE)","v":true}]
[null,{"$f":"Calcs!B615","v":50345777},null,{"$f":"Calcs!BT615","v":37338.8548013771},null,{"$f":"Calcs!BJ615","v":33598.992211834462},null,3739.8625895426376,true,null,null,379.96336835918919,7099.7618107260823,7473.7480696803541,5.977109404928342,-3353.92211177852,null,{"$f":"IF(I615,AND(SIGN(I615)=SIGN(L615:P615)), TRUE)","v":false}]
[null,{"$f":"Calcs!B616","v":50345792},null,{"$f":"Calcs!BT616","v":80754.481861058652},null,{"$f":"Calcs!BJ616","v":57699.395738000123},null,23055.086123058529,true,null,null,17285.146549258512,28825.025696858538,31130.534309164403,14979.637936952669,9209.6983631526527,null,{"$f":"IF(I616,AND(SIGN(I616)=SIGN(L616:P616)), TRUE)","v":true}]
[null,{"$f":"Calcs!B617","v":50345878},null,{"$f":"Calcs!BT617","v":1281.3562177217796},null,{"$f":"Calcs!BJ617","v":2599.0709780887141},null,-1317.7147603669346,false,null,null,-1577.6218581758062,-1057.8076625580634,-1189.5791385947564,-1445.8503821391125,-1705.7574799479842,null,{"$f":"IF(I617,AND(SIGN(I617)=SIGN(L617:P617)), TRUE)","v":true}]
[null,{"$f":"Calcs!B618","v":50346058},null,{"$f":"Calcs!BT618","v":63687.917241289557},null,{"$f":"Calcs!BJ618","v":42832.257191199649},null,20855.660050089908,true,null,null,16572.43433096994,25138.885769209868,27224.451774218862,14486.868325960953,10203.642606840986,null,{"$f":"IF(I618,AND(SIGN(I618)=SIGN(L618:P618)), TRUE)","v":true}]
[null,{"$f":"Calcs!B619","v":50346097},null,{"$f":"Calcs!BT619","v":20280.325448052594},null,{"$f":"Calcs!BJ619","v":20166.60412213987},null,113.72132591272384,true,null,null,-1902.9390863012632,2130.3817381267108,2141.7538707179847,-1914.3112188925334,-3930.9716311065204,null,{"$f":"IF(I619,AND(SIGN(I619)=SIGN(L619:P619)), TRUE)","v":false}]
[null,{"$f":"Calcs!B620","v":50346114},null,{"$f":"Calcs!BT620","v":5978.0053056860088},null,{"$f":"Calcs!BJ620","v":7646.8294599763303},null,-1668.8241542903215,false,null,null,-2433.5071002879558,-904.14120829268904,-1071.0236237217205,-2266.6246848589226,-3031.3076308565569,null,{"$f":"IF(I620,AND(SIGN(I620)=SIGN(L620:P620)), TRUE)","v":true}]
[null,{"$f":"Calcs!B621","v":50346124},null,{"$f":"Calcs!BT621","v":21028.393407441377},null,{"$f":"Calcs!BJ621","v":20710.267414678936},null,318.12599276244146,true,null,null,-1752.900748705455,2389.1527342303343,2420.9653335065814,-1784.7133479816948,-3855.7400894495913,null,{"$f":"IF(I621,AND(SIGN(I621)=SIGN(L621:P621)), TRUE)","v":false}]
[null,{"$f":"Calcs!B622","v":50346136},null,{"$f":"Calcs!BT622","v":31916.821588747454},null,{"$f":"Calcs!BJ622","v":23943.211745449935},null,7973.6098432975195,true,null,null,5579.2886687525242,10367.931017842511,11165.292002172271,4781.9276844227752,2387.6065098777799,null,{"$f":"IF(I622,AND(SIGN(I622)=SIGN(L622:P622)), TRUE)","v":true}]
[null,{"$f":"Calcs!B623","v":50347020},null,{"$f":"Calcs!BT623","v":1552.1228066492677},null,{"$f":"Calcs!BJ623","v":8660.5662623627177},null,-7108.44345571345,false,null,null,-7974.5000819497218,-6242.3868294771783,-6953.2311750485233,-7263.6557363783768,-8129.7123626146486,null,{"$f":"IF(I623,AND(SIGN(I623)=SIGN(L623:P623)), TRUE)","v":true}]
[null,{"$f":"Calcs!B624","v":50351203},null,{"$f":"Calcs!BT624","v":11518.219521021725},null,{"$f":"Calcs!BJ624","v":24921.405183406991},null,-13403.185662385265,false,null,null,-15895.326180725966,-10911.045144044569,-12251.363710283093,-14555.007614487438,-17047.148132828137,null,{"$f":"IF(I624,AND(SIGN(I624)=SIGN(L624:P624)), TRUE)","v":true}]
[null,{"$f":"Calcs!B625","v":50351214},null,{"$f":"Calcs!BT625","v":161008.09171088072},null,{"$f":"Calcs!BJ625","v":106850.36202535832},null,54157.729685522398,true,null,null,43472.693482986549,64842.765888058231,70258.538856610496,38056.920514434329,27371.884311898481,null,{"$f":"IF(I625,AND(SIGN(I625)=SIGN(L625:P625)), TRUE)","v":true}]
[null,{"$f":"Calcs!B626","v":50353813},null,{"$f":"Calcs!BT626","v":29219.895779349488},null,{"$f":"Calcs!BJ626","v":33147.441300351733},null,-3927.5455210022446,false,null,null,-7242.289651037423,-612.80139096707353,-1005.5559430672947,-6849.5350989371946,-10164.279228972373,null,{"$f":"IF(I626,AND(SIGN(I626)=SIGN(L626:P626)), TRUE)","v":true}]
[null,{"$f":"Calcs!B627","v":50354015},null,{"$f":"Calcs!BT627","v":1902.5711622513995},null,{"$f":"Calcs!BJ627","v":17421.254678047553},null,-15518.683515796154,false,null,null,-17260.808983600909,-13776.558047991399,-15328.426399571013,-15708.940632021293,-17451.06609982605,null,{"$f":"IF(I627,AND(SIGN(I627)=SIGN(L627:P627)), TRUE)","v":true}]
[null,{"$f":"Calcs!B628","v":50354274},null,{"$f":"Calcs!BT628","v":31913.074994697941},null,{"$f":"Calcs!BJ628","v":40739.704186767507},null,-8826.6291920695658,false,null,null,-12900.599610746322,-4752.6587733928172,-5635.3216925997694,-12017.936691539358,-16091.907110216114,null,{"$f":"IF(I628,AND(SIGN(I628)=SIGN(L628:P628)), TRUE)","v":true}]
[null,{"$f":"Calcs!B629","v":50354472},null,{"$f":"Calcs!BT629","v":4145.0230565926904},null,{"$f":"Calcs!BJ629","v":17352.170392255284},null,-13207.147335662594,false,null,null,-14942.364374888122,-11471.930296437065,-12792.645030003325,-13621.649641321863,-15356.866680547391,null,{"$f":"IF(I629,AND(SIGN(I629)=SIGN(L629:P629)), TRUE)","v":true}]
[null,{"$f":"Calcs!B630","v":50354487},null,{"$f":"Calcs!BT630","v":9574.709028381576},null,{"$f":"Calcs!BJ630","v":30610.345935169411},null,-21035.636906787833,false,null,null,-24096.671500304779,-17974.602313270894,-20078.166003949678,-21993.107809625992,-25054.142403142938,null,{"$f":"IF(I630,AND(SIGN(I630)=SIGN(L630:P630)), TRUE)","v":true}]
[null,{"$f":"Calcs!B631","v":50354547},null,{"$f":"Calcs!BT631","v":5523.897610527054},null,{"$f":"Calcs!BJ631","v":23255.372552127039},null,-17731.474941599983,false,null,null,-20057.012196812691,-15405.93768638728,-17179.085180547278,-18283.864702652689,-20609.401957865397,null,{"$f":"IF(I631,AND(SIGN(I631)=SIGN(L631:P631)), TRUE)","v":true}]
[null,{"$f":"Calcs!B632","v":50354866},null,{"$f":"Calcs!BT632","v":30454.815860982817},null,{"$f":"Calcs!BJ632","v":22956.007313693917},null,7498.8085472888997,true,null,null,5203.2078159195044,9794.4092786582914,10544.290133387185,4453.326961190618,2157.7262298212227,null,{"$f":"IF(I632,AND(SIGN(I632)=SIGN(L632:P632)), TRUE)","v":true}]
[null,{"$f":"Calcs!B633","v":50354880},null,{"$f":"Calcs!BT633","v":24468.586384422666},null,{"$f":"Calcs!BJ633","v":17601.474554027354},null,6867.1118303953117,true,null,null,5106.9643749925744,8627.2592857980471,9313.9704688375787,4420.2531919530447,2660.1057365503075,null,{"$f":"IF(I633,AND(SIGN(I633)=SIGN(L633:P633)), TRUE)","v":true}]
[null,{"$f":"Calcs!B634","v":50359252},null,{"$f":"Calcs!BT634","v":112523.72805144539},null,{"$f":"Calcs!BJ634","v":58804.744310676244},null,53718.983740769145,true,null,null,47838.509309701512,59599.45817183677,64971.356545913695,42466.610935624609,36586.136504556976,null,{"$f":"IF(I634,AND(SIGN(I634)=SIGN(L634:P634)), TRUE)","v":true}]
[null,{"$f":"Calcs!B635","v":50359263},null,{"$f":"Calcs!BT635","v":62092.174474697662},null,{"$f":"Calcs!BJ635","v":44742.58787658556},null,17349.586598112102,true,null,null,12875.327810453542,21823.845385770655,23558.80404558187,11140.369150642335,6666.1103629837744,null,{"$f":"IF(I635,AND(SIGN(I635)=SIGN(L635:P635)), TRUE)","v":true}]
[null,{"$f":"Calcs!B636","v":50359385},null,{"$f":"Calcs!BT636","v":6191.9008391375819},null,{"$f":"Calcs!BJ636","v":2580.2480132641576},null,3611.6528258734243,true,null,null,3353.6280245470084,3869.6776271998401,4230.8429097871831,2992.4627419596663,2734.4379406332505,null,{"$f":"IF(I636,AND(SIGN(I636)=SIGN(L636:P636)), TRUE)","v":true}]
[null,{"$f":"Calcs!B637","v":50378771},null,{"$f":"Calcs!BT637","v":72276.715369687823},null,{"$f":"Calcs!BJ637","v":30737.501069888494},null,41539.214299799329,true,null,null,38465.464192810476,44612.964406788175,48766.885836768117,34311.542762830548,31237.792655841695,null,{"$f":"IF(I637,AND(SIGN(I637)=SIGN(L637:P637)), TRUE)","v":true}]
[null,{"$f":"Calcs!B638","v":50379097},null,{"$f":"Calcs!BT638","v":14606.698506534378},null,{"$f":"Calcs!BJ638","v":13092.973989932631},null,1513.7245166017474,true,null,null,204.42711760848397,2823.0219155950108,2974.3943672551868,53.054665948309776,-1256.2427330449536,null,{"$f":"IF(I638,AND(SIGN(I638)=SIGN(L638:P638)), TRUE)","v":false}]
[null,{"$f":"Calcs!B639","v":50379111},null,{"$f":"Calcs!BT639","v":8043.5518643736241},null,{"$f":"Calcs!BJ639","v":7781.2935118879295},null,262.25835248569456,true,null,null,-515.87099870309885,1040.3877036744871,1066.6135389230576,-542.09683395166758,-1320.226185140461,null,{"$f":"IF(I639,AND(SIGN(I639)=SIGN(L639:P639)), TRUE)","v":false}]
[null,{"$f":"Calcs!B640","v":50379117},null,{"$f":"Calcs!BT640","v":6198.1552275979584},null,{"$f":"Calcs!BJ640","v":6145.9983816778658},null,52.156845920092564,true,null,null,-562.44299224769475,666.75668408787897,671.97236867988886,-567.65867683970282,-1182.2585150074901,null,{"$f":"IF(I640,AND(SIGN(I640)=SIGN(L640:P640)), TRUE)","v":false}]
[null,{"$f":"Calcs!B641","v":50379138},null,{"$f":"Calcs!BT641","v":21175.894703092414},null,{"$f":"Calcs!BJ641","v":17817.738405203112},null,3358.1562978893016,true,null,null,1576.382457368989,5139.9301384096125,5475.7457681985434,1240.5668275800599,-541.20701294025275,null,{"$f":"IF(I641,AND(SIGN(I641)=SIGN(L641:P641)), TRUE)","v":false}]
[null,{"$f":"Calcs!B642","v":50379186},null,{"$f":"Calcs!BT642","v":14060.617408439535},null,{"$f":"Calcs!BJ642","v":12676.465832112641},null,1384.1515763268944,true,null,null,116.50499311562999,2651.7981595381589,2790.2133171708483,-21.910164517059457,-1289.5567477283239,null,{"$f":"IF(I642,AND(SIGN(I642)=SIGN(L642:P642)), TRUE)","v":false}]
[null,{"$f":"Calcs!B643","v":50379197},null,{"$f":"Calcs!BT643","v":8720.2384782991066},null,{"$f":"Calcs!BJ643","v":8363.3035891493691},null,356.9348891497375,true,null,null,-479.39546976520069,1193.2652480646739,1228.9587369796482,-515.08895868017316,-1351.4193175951114,null,{"$f":"IF(I643,AND(SIGN(I643)=SIGN(L643:P643)), TRUE)","v":false}]
[null,{"$f":"Calcs!B644","v":50392144},null,{"$f":"Calcs!BT644","v":6554.2974142879766},null,{"$f":"Calcs!BJ644","v":17042.792938489962},null,-10488.495524201986,false,null,null,-12192.774818050984,-8784.2162303529876,-9833.0657827731866,-11143.925265630784,-12848.204559479782,null,{"$f":"IF(I644,AND(SIGN(I644)=SIGN(L644:P644)), TRUE)","v":true}]
[null,{"$f":"Calcs!B645","v":50392185},null,{"$f":"Calcs!BT645","v":13765.643045982779},null,{"$f":"Calcs!BJ645","v":22918.962116964733},null,-9153.3190709819537,false,null,null,-11445.21528267843,-6861.4228592854815,-7776.754766383674,-10529.883375580232,-12821.779587276707,null,{"$f":"IF(I645,AND(SIGN(I645)=SIGN(L645:P645)), TRUE)","v":true}]
[null,{"$f":"Calcs!B646","v":50392255},null,{"$f":"Calcs!BT646","v":11252.526002834766},null,{"$f":"Calcs!BJ646","v":50361.443121022508},null,-39108.917118187746,false,null,null,-44145.061430289992,-34072.772806085486,-37983.664517904268,-40234.169718471217,-45270.314030573471,null,{"$f":"IF(I646,AND(SIGN(I646)=SIGN(L646:P646)), TRUE)","v":true}]
[null,{"$f":"Calcs!B647","v":50392440},null,{"$f":"Calcs!BT647","v":31074.608763370714},null,{"$f":"Calcs!BJ647","v":41879.094291573158},null,-10804.485528202444,false,null,null,-14992.394957359764,-6616.5760990451308,-7697.024651865373,-13911.946404539514,-18099.855833696834,null,{"$f":"IF(I647,AND(SIGN(I647)=SIGN(L647:P647)), TRUE)","v":true}]
[null,{"$f":"Calcs!B648","v":50392451},null,{"$f":"Calcs!BT648","v":7224.1453120674796},null,{"$f":"Calcs!BJ648","v":19280.523065239173},null,-12056.377753171693,false,null,null,-13984.430059695611,-10128.325446647776,-11333.963221964945,-12778.79228437844,-14706.844590902358,null,{"$f":"IF(I648,AND(SIGN(I648)=SIGN(L648:P648)), TRUE)","v":true}]
[null,{"$f":"Calcs!B649","v":50392460},null,{"$f":"Calcs!BT649","v":19669.222790157379},null,{"$f":"Calcs!BJ649","v":38801.339298451407},null,-19132.116508294028,false,null,null,-23012.25043813917,-15251.982578448886,-17165.194229278288,{"$f":"(1+O$7)*$D649-(1+O$6)*$F649","v":-21099.038787309764},-24979.172717154906,null,{"$f":"IF(I649,AND(SIGN(I649)=SIGN(L649:P649)), TRUE)","v":true}]
[null,{"$f":"Calcs!B650","v":50392557},null,{"$f":"Calcs!BT650","v":2225.6519893519935},null,{"$f":"Calcs!BJ650","v":5610.0444949445991},null,{"$f":"D650-F650","v":-3384.3925055926056},{"$f":"H650>0","v":false},null,null,{"$f":"(1+L$7)*$D650-(1+L$6)*$F650","v":-3945.3969550870661},-2823.3880560981461,-3161.8273066574061,-3606.9577045278047,{"$f":"(1+P$7)*$D650-(1+P$6)*$F650","v":-4167.9621540222652},null,{"$f":"IF(I650,AND(SIGN(I650)=SIGN(L650:P650)), TRUE)","v":true}]
[null,{"$f":"Calcs!B651","v":50392571},null,{"$f":"Calcs!BT651","v":21596.600068967626},null,{"$f":"Calcs!BJ651","v":41252.329611776724},null,-19655.729542809098,false,null,null,-23780.962503986771,-15530.496581631425,-17496.069535912335,-21815.389549705862,-25940.622510883535,null,{"$f":"IF(I651,AND(SIGN(I651)=SIGN(L651:P651)), TRUE)","v":true}]
[null,{"$f":"Calcs!B652","v":50392746},null,{"$f":"Calcs!BT652","v":49363.978496301774},null,{"$f":"Calcs!BJ652","v":57927.674247574534},null,-8563.6957512727604,false,null,null,-14356.463176030222,-2770.9283265153063,-3627.2979016425816,-13500.093600902939,-19292.861025660401,null,{"$f":"IF(I652,AND(SIGN(I652)=SIGN(L652:P652)), TRUE)","v":true}]
[null,{"$f":"Calcs!B653","v":50393106},null,{"$f":"Calcs!BT653","v":628.77138745640241},null,{"$f":"Calcs!BJ653","v":21358.057746672999},null,-20729.286359216596,false,null,null,-22865.092133883896,-18593.480584549296,-20666.409220470956,-20792.163497962236,-22927.969272629536,null,{"$f":"IF(I653,AND(SIGN(I653)=SIGN(L653:P653)), TRUE)","v":true}]
[null,{"$f":"Calcs!B654","v":50393118},null,{"$f":"Calcs!BT654","v":674.77217655842742},null,{"$f":"Calcs!BJ654","v":41138.190356989522},null,-40463.418180431094,false,null,null,-44577.237216130052,-36349.599144732143,-40395.940962775254,-40530.895398086941,-44644.714433785899,null,{"$f":"IF(I654,AND(SIGN(I654)=SIGN(L654:P654)), TRUE)","v":true}]
[null,{"$f":"Calcs!B655","v":50393129},null,{"$f":"Calcs!BT655","v":1153.0223100074763},null,{"$f":"Calcs!BJ655","v":58370.214165258272},null,-57217.1918552508,false,null,null,-63054.213271776622,-51380.170438724963,-57101.889624250049,-57332.494086251543,-63169.515502777373,null,{"$f":"IF(I655,AND(SIGN(I655)=SIGN(L655:P655)), TRUE)","v":true}]
[null,{"$f":"Calcs!B656","v":50393160},null,{"$f":"Calcs!BT656","v":213.37483615306314},null,{"$f":"Calcs!BJ656","v":17942.891096855754},null,-17729.51626070269,false,null,null,-19523.805370388269,-15935.227151017116,-17708.178777087385,-17750.853744317996,-19545.142854003574,null,{"$f":"IF(I656,AND(SIGN(I656)=SIGN(L656:P656)), TRUE)","v":true}]
[null,{"$f":"Calcs!B657","v":50393187},null,{"$f":"Calcs!BT657","v":695.63098480275403},null,{"$f":"Calcs!BJ657","v":41987.226217161049},null,-41291.595232358297,false,null,null,-45490.317854074405,-37092.872610642196,-41222.03213387802,-41361.158330838567,-45559.880952554675,null,{"$f":"IF(I657,AND(SIGN(I657)=SIGN(L657:P657)), TRUE)","v":true}]
[null,{"$f":"Calcs!B658","v":50393208},null,{"$f":"Calcs!BT658","v":757.08464361528149},null,{"$f":"Calcs!BJ658","v":44425.200650554463},null,-43668.116006939184,false,null,null,-48110.636071994631,-39225.595941883737,-43592.407542577654,-43743.824471300708,-48186.344536356155,null,{"$f":"IF(I658,AND(SIGN(I658)=SIGN(L658:P658)), TRUE)","v":true}]
[null,{"$f":"Calcs!B659","v":50393291},null,{"$f":"Calcs!BT659","v":9202.3031805097653},null,{"$f":"Calcs!BJ659","v":20097.519836347612},null,-10895.216655837847,false,null,null,-12904.96863947261,-8885.4646722030866,-9974.9863377868696,-11815.446973888824,-13825.198957523588,null,{"$f":"IF(I659,AND(SIGN(I659)=SIGN(L659:P659)), TRUE)","v":true}]
[null,{"$f":"Calcs!B660","v":50393297},null,{"$f":"Calcs!BT660","v":21047.6028791153},null,{"$f":"Calcs!BJ660","v":36499.530993576052},null,-15451.928114460752,false,null,null,-19101.881213818364,-11801.975015103148,-13347.167826549219,-17556.688402372281,-21206.641501729893,null,{"$f":"IF(I660,AND(SIGN(I660)=SIGN(L660:P660)), TRUE)","v":true}]
[null,{"$f":"Calcs!B661","v":50393390},null,{"$f":"Calcs!BT661","v":10979.600699104298},null,{"$f":"Calcs!BJ661","v":49542.443906847628},null,-38562.843207743332,false,null,null,-43517.087598428101,-33608.59881705857,-37464.883137832898,-39660.803277653758,-44615.047668338528,null,{"$f":"IF(I661,AND(SIGN(I661)=SIGN(L661:P661)), TRUE)","v":true}]
[null,{"$f":"Calcs!B662","v":50393405},null,{"$f":"Calcs!BT662","v":4255.517581535848},null,{"$f":"Calcs!BJ662","v":25806.485018774452},null,-21550.967437238603,false,null,null,-24131.615939116051,-18970.31893536116,-21125.415679085017,-21976.519195392189,-24557.167697269637,null,{"$f":"IF(I662,AND(SIGN(I662)=SIGN(L662:P662)), TRUE)","v":true}]
[null,{"$f":"Calcs!B663","v":50394449},null,{"$f":"Calcs!BT663","v":40271.936192312933},null,{"$f":"Calcs!BJ663","v":30585.31539683888},null,9686.620795474053,true,null,null,6628.0892557901607,12745.152335157942,13713.814414705346,5659.4271762427597,2600.8956365588674,null,{"$f":"IF(I663,AND(SIGN(I663)=SIGN(L663:P663)), TRUE)","v":true}]
[null,{"$f":"Calcs!B664","v":50394929},null,{"$f":"Calcs!BT664","v":967.35578722472292},null,{"$f":"Calcs!BJ664","v":14941.228940258823},null,-13973.873153034099,false,null,null,-15467.996047059984,-12479.750259008219,-13877.137574311628,-14070.608731756573,-15564.731625782455,null,{"$f":"IF(I664,AND(SIGN(I664)=SIGN(L664:P664)), TRUE)","v":true}]
[null,{"$f":"Calcs!B665","v":50394944},null,{"$f":"Calcs!BT665","v":562.18963321344859},null,{"$f":"Calcs!BJ665","v":8245.3596925359161},null,-7683.1700593224678,false,null,null,-8507.7060285760599,-6858.6340900688765,-7626.951096001123,-7739.3890226438125,-8563.9249918974056,null,{"$f":"IF(I665,AND(SIGN(I665)=SIGN(L665:P665)), TRUE)","v":true}]
[null,{"$f":"Calcs!B666","v":50394950},null,{"$f":"Calcs!BT666","v":642.5857112919872},null,{"$f":"Calcs!BJ666","v":7347.3640993898935},null,-6704.7783880979059,false,null,null,-7439.5147980368956,-5970.0419781589171,-6640.5198169687073,-6769.0369592271054,-7503.7733691660942,null,{"$f":"IF(I666,AND(SIGN(I666)=SIGN(L666:P666)), TRUE)","v":true}]
[null,{"$f":"Calcs!B667","v":50394956},null,{"$f":"Calcs!BT667","v":568.00924073706051},null,{"$f":"Calcs!BJ667","v":9842.3080380236079},null,-9274.2987972865467,false,null,null,-10258.529601088909,-8290.0679934841864,-9217.497873212842,-9331.0997213602532,-10315.330525162615,null,{"$f":"IF(I667,AND(SIGN(I667)=SIGN(L667:P667)), TRUE)","v":true}]
[null,{"$f":"Calcs!B668","v":50394962},null,{"$f":"Calcs!BT668","v":7562.7313474628008},null,{"$f":"Calcs!BJ668","v":16797.493662850793},null,-9234.7623153879922,false,null,null,-10914.511681673072,-7555.0129491029129,-8478.4891806417108,-9991.0354501342717,-11670.784816419351,null,{"$f":"IF(I668,AND(SIGN(I668)=SIGN(L668:P668)), TRUE)","v":true}]
[null,{"$f":"Calcs!B669","v":50394987},null,{"$f":"Calcs!BT669","v":5329.7678465097679},null,{"$f":"Calcs!BJ669","v":12872.70525262398},null,-7542.9374061142125,false,null,null,-8830.2079313766117,-6255.6668808518143,-7009.9606214632349,-8075.9141907651892,-9363.1847160275902,null,{"$f":"IF(I669,AND(SIGN(I669)=SIGN(L669:P669)), TRUE)","v":true}]
[null,{"$f":"Calcs!B670","v":50395129},null,{"$f":"Calcs!BT670","v":400.42917934840534},null,{"$f":"Calcs!BJ670","v":7373.596103560285},null,-6973.1669242118796,false,null,null,-7710.526534567909,-6235.8073138558511,-6933.1240062770394,-7013.2098421467199,-7750.5694525027493,null,{"$f":"IF(I670,AND(SIGN(I670)=SIGN(L670:P670)), TRUE)","v":true}]
[null,{"$f":"Calcs!B671","v":50395143},null,{"$f":"Calcs!BT671","v":595.01955246565421},null,{"$f":"Calcs!BJ671","v":10218.466968054781},null,-9623.4474155891276,false,null,null,-10645.294112394606,-8601.6007187836494,-9563.945460342562,-9682.9493708356931,-10704.796067641171,null,{"$f":"IF(I671,AND(SIGN(I671)=SIGN(L671:P671)), TRUE)","v":true}]
[null,{"$f":"Calcs!B672","v":50395149},null,{"$f":"Calcs!BT672","v":224.01688554083717},null,{"$f":"Calcs!BJ672","v":4455.3357006806773},null,-4231.3188151398399,false,null,null,-4676.8523852079079,-3785.7852450717728,-4208.9171265857567,-4253.720503693924,-4699.254073761992,null,{"$f":"IF(I672,AND(SIGN(I672)=SIGN(L672:P672)), TRUE)","v":true}]
[null,{"$f":"Calcs!B673","v":50395155},null,{"$f":"Calcs!BT673","v":1379.3252719045072},null,{"$f":"Calcs!BJ673","v":19440.718510554554},null,-18061.393238650046,false,null,null,-20005.465089705503,-16117.321387594593,-17923.460711459596,-18199.325765840498,-20143.397616895956,null,{"$f":"IF(I673,AND(SIGN(I673)=SIGN(L673:P673)), TRUE)","v":true}]
[null,{"$f":"Calcs!B674","v":50395170},null,{"$f":"Calcs!BT674","v":775.27311512054621},null,{"$f":"Calcs!BJ674","v":12602.375438654281},null,-11827.102323533734,false,null,null,-13087.339867399163,-10566.864779668307,-11749.57501202168,-11904.629635045789,-13164.867178911218,null,{"$f":"IF(I674,AND(SIGN(I674)=SIGN(L674:P674)), TRUE)","v":true}]
[null,{"$f":"Calcs!B675","v":50395176},null,{"$f":"Calcs!BT675","v":721.3462708695688},null,{"$f":"Calcs!BJ675","v":11910.531359198483},null,-11189.185088328915,false,null,null,-12380.238224248762,-9998.131952409065,-11117.050461241957,-11261.319715415872,-12452.37285133572,null,{"$f":"IF(I675,AND(SIGN(I675)=SIGN(L675:P675)), TRUE)","v":true}]
[null,{"$f":"Calcs!B676","v":50395187},null,{"$f":"Calcs!BT676","v":599.73222486988448},null,{"$f":"Calcs!BJ676","v":10283.546367714154},null,-9683.8141428442705,false,null,null,-10712.168779615688,-8655.4595060728552,-9623.840920357281,-9743.7873653312581,-10772.142002102675,null,{"$f":"IF(I676,AND(SIGN(I676)=SIGN(L676:P676)), TRUE)","v":true}]
[null,{"$f":"Calcs!B677","v":50395210},null,{"$f":"Calcs!BT677","v":7504.4567589159769},null,{"$f":"Calcs!BJ677","v":25450.050152947737},null,-17945.593394031759,false,null,null,-20490.598409326536,-15400.588378736986,-17195.147718140164,-18696.039069923358,-21241.044085218135,null,{"$f":"IF(I677,AND(SIGN(I677)=SIGN(L677:P677)), TRUE)","v":true}]
[null,{"$f":"Calcs!B678","v":50395465},null,{"$f":"Calcs!BT678","v":21972.903910625369},null,{"$f":"Calcs!BJ678","v":26526.36330116044},null,-4553.4593905350703,false,null,null,-7206.0957206511157,-1900.8230604190285,-2356.1689994725311,-6750.7497815976058,-9403.3861117136512,null,{"$f":"IF(I678,AND(SIGN(I678)=SIGN(L678:P678)), TRUE)","v":true}]
[null,{"$f":"Calcs!B679","v":50399524},null,{"$f":"Calcs!BT679","v":43022.6308005303},null,{"$f":"Calcs!BJ679","v":32021.067075477964},null,11001.563725052336,true,null,null,7799.4570175045374,14203.670432600131,15303.826805105367,6699.3006449993045,3497.1939374515059,null,{"$f":"IF(I679,AND(SIGN(I679)=SIGN(L679:P679)), TRUE)","v":true}]
[null,{"$f":"Calcs!B680","v":50399574},null,{"$f":"Calcs!BT680","v":1589.0454957070547},null,{"$f":"Calcs!BJ680","v":2161.1366794577953},null,-572.09118375074058,false,null,null,-788.20485169652011,-355.97751580496106,-413.18663418003507,-730.9957333214461,-947.10940126722562,null,{"$f":"IF(I680,AND(SIGN(I680)=SIGN(L680:P680)), TRUE)","v":true}]
[null,{"$f":"Calcs!B681","v":50399586},null,{"$f":"Calcs!BT681","v":42697.247768999638},null,{"$f":"Calcs!BJ681","v":37046.197950714777},null,5651.0498182848605,true,null,null,1946.4300232133828,9355.6696133563382,9920.7745951848265,1381.3250413848946,-2323.2947536865831,null,{"$f":"IF(I681,AND(SIGN(I681)=SIGN(L681:P681)), TRUE)","v":false}]
[null,{"$f":"Calcs!B682","v":50399612},null,{"$f":"Calcs!BT682","v":1550.0940763060803},null,{"$f":"Calcs!BJ682","v":7041.2906766841952},null,-5491.1966003781145,false,null,null,-6195.3256680465347,-4787.067532709696,-5336.1871927475067,-5646.2060080087231,-6350.3350756771433,null,{"$f":"IF(I682,AND(SIGN(I682)=SIGN(L682:P682)), TRUE)","v":true}]
[null,{"$f":"Calcs!B683","v":50399634},null,{"$f":"Calcs!BT683","v":11119.702246454717},null,{"$f":"Calcs!BJ683","v":24079.377873968013},null,-12959.675627513296,false,null,null,-15367.6134149101,-10551.737840116495,-11847.705402867823,-14071.645852158767,-16479.583639555571,null,{"$f":"IF(I683,AND(SIGN(I683)=SIGN(L683:P683)), TRUE)","v":true}]
[null,{"$f":"Calcs!B684","v":50399645},null,{"$f":"Calcs!BT684","v":649.9738153363827},null,{"$f":"Calcs!BJ684","v":2835.5595042355435},null,-2185.5856888991607,false,null,null,-2469.1416393227155,-1902.0297384756063,-2120.5883073655223,-2250.5830704327991,-2534.1390208563539,null,{"$f":"IF(I684,AND(SIGN(I684)=SIGN(L684:P684)), TRUE)","v":true}]
[null,{"$f":"Calcs!B685","v":50399658},null,{"$f":"Calcs!BT685","v":5030.6728493555929},null,{"$f":"Calcs!BJ685","v":16572.218817876037},null,-11541.545968520444,false,null,null,-13198.76785030805,-9884.3240867328404,-11038.478683584884,-12044.613253456002,-13701.835135243608,null,{"$f":"IF(I685,AND(SIGN(I685)=SIGN(L685:P685)), TRUE)","v":true}]
[null,{"$f":"Calcs!B686","v":50399672},null,{"$f":"Calcs!BT686","v":4051.8039576411652},null,{"$f":"Calcs!BJ686","v":14288.432500598652},null,-10236.628542957487,false,null,null,-11665.471793017354,-8807.7852928976226,-9831.4481471933686,-10641.808938721602,-12070.652188781471,null,{"$f":"IF(I686,AND(SIGN(I686)=SIGN(L686:P686)), TRUE)","v":true}]
[null,{"$f":"Calcs!B687","v":50399684},null,{"$f":"Calcs!BT687","v":2282.076541543051},null,{"$f":"Calcs!BJ687","v":7989.2472243379552},null,-5707.1706827949038,false,null,null,-6506.0954052287016,-4908.2459603611096,-5478.9630286405991,-5935.3783369492094,-6734.3030593830063,null,{"$f":"IF(I687,AND(SIGN(I687)=SIGN(L687:P687)), TRUE)","v":true}]
[null,{"$f":"Calcs!B688","v":50399690},null,{"$f":"Calcs!BT688","v":4587.2097725462736},null,{"$f":"Calcs!BJ688","v":18152.14639729897},null,-13564.936624752696,false,null,null,-15380.151264482596,-11749.721985022799,-13106.215647498069,-14023.657602007323,-15838.872241737223,null,{"$f":"IF(I688,AND(SIGN(I688)=SIGN(L688:P688)), TRUE)","v":true}]
[null,{"$f":"Calcs!B689","v":50399704},null,{"$f":"Calcs!BT689","v":5448.0629369675462},null,{"$f":"Calcs!BJ689","v":17486.334077706921},null,-12038.271140739374,false,null,null,-13786.904548510067,-10289.637732968682,-11493.464847042618,-12583.077434436129,-14331.710842206821,null,{"$f":"IF(I689,AND(SIGN(I689)=SIGN(L689:P689)), TRUE)","v":true}]
[null,{"$f":"Calcs!B690","v":50399713},null,{"$f":"Calcs!BT690","v":1618.9159654104838},null,{"$f":"Calcs!BJ690","v":8672.5809207613729},null,-7053.6649553508887,false,null,null,-7920.9230474270262,-6186.4068632747512,-6891.7733588098408,-7215.5565518919375,-8082.814643968075,null,{"$f":"IF(I690,AND(SIGN(I690)=SIGN(L690:P690)), TRUE)","v":true}]
[null,{"$f":"Calcs!B691","v":50399719},null,{"$f":"Calcs!BT691","v":2913.3915528013795},null,{"$f":"Calcs!BJ691","v":9604.7181681902384},null,-6691.326615388859,false,null,null,-7651.7984322078837,-5730.854798569836,-6399.9874601087213,-6982.6657706689966,-7943.1375874880214,null,{"$f":"IF(I691,AND(SIGN(I691)=SIGN(L691:P691)), TRUE)","v":true}]
[null,{"$f":"Calcs!B692","v":50399734},null,{"$f":"Calcs!BT692","v":4494.2441364552506},null,{"$f":"Calcs!BJ692","v":17905.845900126576},null,-13411.601763671326,false,null,null,-15202.186353683985,-11621.017173658669,-12962.1773500258,-13861.026177316851,-15651.61076732951,null,{"$f":"IF(I692,AND(SIGN(I692)=SIGN(L692:P692)), TRUE)","v":true}]
[null,{"$f":"Calcs!B693","v":50399761},null,{"$f":"Calcs!BT693","v":19253.947758113809},null,{"$f":"Calcs!BJ693","v":13396.344114498632},null,5857.6036436151771,true,null,null,4517.9692321653129,7197.2380550650396,7782.9984194265598,3932.2088678037981,2592.5744563539338,null,{"$f":"IF(I693,AND(SIGN(I693)=SIGN(L693:P693)), TRUE)","v":true}]
[null,{"$f":"Calcs!B694","v":50399857},null,{"$f":"Calcs!BT694","v":33044.139859794101},null,{"$f":"Calcs!BJ694","v":24697.131559965452},null,8347.0082998286489,true,null,null,5877.2951438320997,10816.721455825194,11651.422285808065,5042.5943138492403,2572.8811578526911,null,{"$f":"IF(I694,AND(SIGN(I694)=SIGN(L694:P694)), TRUE)","v":true}]
[null,{"$f":"Calcs!B695","v":50399866},null,{"$f":"Calcs!BT695","v":18722.811645984541},null,{"$f":"Calcs!BJ695","v":15782.255028164564},null,2940.556617819977,true,null,null,1362.3311150035188,4518.7821206364333,4812.8377824184317,1068.2754532215222,-509.95004959493599,null,{"$f":"IF(I695,AND(SIGN(I695)=SIGN(L695:P695)), TRUE)","v":false}]
[null,{"$f":"Calcs!B696","v":50399992},null,{"$f":"Calcs!BT696","v":1488.0162355151087},null,{"$f":"Calcs!BJ696","v":1575.2218382167937},null,-87.205602701684938,false,null,null,-244.72778652336456,70.316581119994453,61.596020849826118,-236.00722625319577,-393.52941007487539,null,{"$f":"IF(I696,AND(SIGN(I696)=SIGN(L696:P696)), TRUE)","v":true}]
[null,{"$f":"Calcs!B697","v":50400111},null,{"$f":"Calcs!BT697","v":9394.2133744770872},null,{"$f":"Calcs!BJ697","v":7064.6191384082476},null,2329.5942360688396,true,null,null,1623.1323222280143,3036.0561499096639,3269.015573516549,1390.1728986211319,683.71098478030672,null,{"$f":"IF(I697,AND(SIGN(I697)=SIGN(L697:P697)), TRUE)","v":true}]
[null,{"$f":"Calcs!B698","v":50400257},null,{"$f":"Calcs!BT698","v":3731.8299960406903},null,{"$f":"Calcs!BJ698","v":11816.416535075696},null,-8084.5865390350054,false,null,null,-9266.2281925425777,-6902.9448855274359,-7711.4035394309358,-8457.7695386390733,-9639.4111921466465,null,{"$f":"IF(I698,AND(SIGN(I698)=SIGN(L698:P698)), TRUE)","v":true}]
[null,{"$f":"Calcs!B699","v":50400263},null,{"$f":"Calcs!BT699","v":2241.4553368407542},null,{"$f":"Calcs!BJ699","v":9488.4763481832688},null,-7247.0210113425146,false,null,null,-8195.8686461608431,-6298.1733765241879,-7022.8754776584392,-7471.16654502659,-8420.0141798449185,null,{"$f":"IF(I699,AND(SIGN(I699)=SIGN(L699:P699)), TRUE)","v":true}]
[null,{"$f":"Calcs!B700","v":50400468},null,{"$f":"Calcs!BT700","v":27974.118520469357},null,{"$f":"Calcs!BJ700","v":18047.018136310755},null,9927.1003841586025,true,null,null,8122.3985705275263,11731.802197789677,12724.512236205541,7129.6885321116679,5324.9867184805917,null,{"$f":"IF(I700,AND(SIGN(I700)=SIGN(L700:P700)), TRUE)","v":true}]
[null,{"$f":"Calcs!B701","v":50400659},null,{"$f":"Calcs!BT701","v":18619.117072594432},null,{"$f":"Calcs!BJ701","v":28359.599928488322},null,-9740.4828558938898,false,null,null,-12576.442848742725,-6904.5228630450583,-7878.5711486344444,-11602.394563153332,-14438.354556002167,null,{"$f":"IF(I701,AND(SIGN(I701)=SIGN(L701:P701)), TRUE)","v":true}]
[null,{"$f":"Calcs!B702","v":50401351},null,{"$f":"Calcs!BT702","v":3047.9882172627999},null,{"$f":"Calcs!BJ702","v":5643.3851720008633},null,-2595.3969547380634,false,null,null,-3159.7354719381506,-2031.0584375379772,-2290.5981330117834,-2900.1957764643435,-3464.5342936644306,null,{"$f":"IF(I702,AND(SIGN(I702)=SIGN(L702:P702)), TRUE)","v":true}]
[null,{"$f":"Calcs!B703","v":50401360},null,{"$f":"Calcs!BT703","v":2665.5913104782917},null,{"$f":"Calcs!BJ703","v":5057.2700864532171},null,-2391.6787759749254,false,null,null,-2897.4057846202472,-1885.9517673296036,-2125.119644927096,-2658.2379070227544,-3163.9649156680762,null,{"$f":"IF(I703,AND(SIGN(I703)=SIGN(L703:P703)), TRUE)","v":true}]
[null,{"$f":"Calcs!B704","v":50401366},null,{"$f":"Calcs!BT704","v":8791.5458866304052},null,{"$f":"Calcs!BJ704","v":12640.421856916686},null,-3848.8759702862808,false,null,null,-5112.9181559779499,-2584.8337845946116,-2969.7213816232397,-4728.0305589493209,-5992.0727446409901,null,{"$f":"IF(I704,AND(SIGN(I704)=SIGN(L704:P704)), TRUE)","v":true}]
[null,{"$f":"Calcs!B705","v":50401636},null,{"$f":"Calcs!BT705","v":7341.7895137467185},null,{"$f":"Calcs!BJ705","v":11101.544360355816},null,-3759.7548466090975,false,null,null,-4869.9092826446795,-2649.6004105735155,-3025.5758952344249,-4493.9337979837692,-5604.0882340193511,null,{"$f":"IF(I705,AND(SIGN(I705)=SIGN(L705:P705)), TRUE)","v":true}]
[null,{"$f":"Calcs!B706","v":50401661},null,{"$f":"Calcs!BT706","v":7780.1768190037537},null,{"$f":"Calcs!BJ706","v":23369.511806914248},null,-15589.334987910494,false,null,null,-17926.286168601921,-13252.38380721907,-14811.317306010118,-16367.352669810869,-18704.303850502296,null,{"$f":"IF(I706,AND(SIGN(I706)=SIGN(L706:P706)), TRUE)","v":true}]
[null,{"$f":"Calcs!B707","v":50401667},null,{"$f":"Calcs!BT707","v":10911.361264270636},null,{"$f":"Calcs!BJ707","v":14713.951652217629},null,-3802.5903879469934,false,null,null,-5273.9855531687572,-2331.1952227252314,-2711.454261519928,-4893.7265143740569,-6365.1216795958208,null,{"$f":"IF(I707,AND(SIGN(I707)=SIGN(L707:P707)), TRUE)","v":true}]
[null,{"$f":"Calcs!B708","v":50401684},null,{"$f":"Calcs!BT708","v":1084.8887398026943},null,{"$f":"Calcs!BJ708","v":5540.4595983857325},null,-4455.570858583038,false,null,null,-5009.6168184216122,-3901.5248987444647,-4347.0819846027689,-4564.059732563308,-5118.1056924018822,null,{"$f":"IF(I708,AND(SIGN(I708)=SIGN(L708:P708)), TRUE)","v":true}]
[null,{"$f":"Calcs!B709","v":50401699},null,{"$f":"Calcs!BT709","v":3396.0587972757512},null,{"$f":"Calcs!BJ709","v":11922.546017597133},null,-8526.4872203213818,false,null,null,-9718.741822081096,-7334.2326185616694,-8186.8813405938063,-8866.0931000489563,-10058.347701808671,null,{"$f":"IF(I709,AND(SIGN(I709)=SIGN(L709:P709)), TRUE)","v":true}]
[null,{"$f":"Calcs!B710","v":50402145},null,{"$f":"Calcs!BT710","v":3211.943422556018},null,{"$f":"Calcs!BJ710","v":16768.458238387375},null,-13556.514815831357,false,null,null,-15233.360639670096,-11879.668991992619,-13235.320473575755,-13877.709158086958,-15554.554981925698,null,{"$f":"IF(I710,AND(SIGN(I710)=SIGN(L710:P710)), TRUE)","v":true}]
[null,{"$f":"Calcs!B711","v":50404995},null,{"$f":"Calcs!BT711","v":35305.162441743814},null,{"$f":"Calcs!BJ711","v":38241.656461380808},null,-2936.4940196369935,false,null,null,-6760.6596657750779,887.67162650108367,594.02222453738796,-6467.0102638113749,-10291.175909949459,null,{"$f":"IF(I711,AND(SIGN(I711)=SIGN(L711:P711)), TRUE)","v":true}]
[null,{"$f":"Calcs!B712","v":50405019},null,{"$f":"Calcs!BT712","v":919.30177641204762},null,{"$f":"Calcs!BJ712","v":2603.1759863749212},null,-1683.8742099628735,false,null,null,-1944.1918086003657,-1423.5566113253813,-1591.9440323216686,-1775.8043876040783,-2036.1219862415705,null,{"$f":"IF(I712,AND(SIGN(I712)=SIGN(L712:P712)), TRUE)","v":true}]
[null,{"$f":"Calcs!B713","v":50405051},null,{"$f":"Calcs!BT713","v":7808.5709836242395},null,{"$f":"Calcs!BJ713","v":24833.297688483526},null,-17024.726704859288,false,null,null,-19508.056473707642,-14541.396936010937,-16243.869606496863,{"$f":"(1+O$7)*$D713-(1+O$6)*$F713","v":-17805.583803221711},-20288.913572070065,null,{"$f":"IF(I713,AND(SIGN(I713)=SIGN(L713:P713)), TRUE)","v":true}]
[null,{"$f":"Calcs!B714","v":50405065},null,{"$f":"Calcs!BT714","v":732.82466073655917},null,{"$f":"Calcs!BJ714","v":2122.99013904207},null,{"$f":"D714-F714","v":-1390.165478305511},{"$f":"H714>0","v":false},null,null,{"$f":"(1+L$7)*$D714-(1+L$6)*$F714","v":-1602.4644922097182},-1177.8664644013038,-1316.883012231855,-1463.4479443791668,{"$f":"(1+P$7)*$D714-(1+P$6)*$F714","v":-1675.7469582833739},null,{"$f":"IF(I714,AND(SIGN(I714)=SIGN(L714:P714)), TRUE)","v":true}]
[null,{"$f":"Calcs!B715","v":50405086},null,{"$f":"Calcs!BT715","v":6063.779724437336},null,{"$f":"Calcs!BJ715","v":18194.197701694255},null,-12130.417977256919,false,null,null,-13949.837747426347,-10310.998207087494,-11524.040004813185,-12736.795949700652,-14556.215719870081,null,{"$f":"IF(I715,AND(SIGN(I715)=SIGN(L715:P715)), TRUE)","v":true}]
[null,{"$f":"Calcs!B716","v":50405558},null,{"$f":"Calcs!BT716","v":792.25155429348717},null,{"$f":"Calcs!BJ716","v":5726.9871700248277},null,-4934.7356157313407,false,null,null,-5507.4343327338238,-4362.0368987288584,-4855.5104603019918,-5013.9607711606895,-5586.6594881631727,null,{"$f":"IF(I716,AND(SIGN(I716)=SIGN(L716:P716)), TRUE)","v":true}]
[null,{"$f":"Calcs!B717","v":50405580},null,{"$f":"Calcs!BT717","v":2394.0443530262532},null,{"$f":"Calcs!BJ717","v":15567.993620055249},null,-13173.949267028996,false,null,null,-14730.748629034522,-11617.149905023472,-12934.544831726371,-13413.35370233162,-14970.153064337148,null,{"$f":"IF(I717,AND(SIGN(I717)=SIGN(L717:P717)), TRUE)","v":true}]
[null,{"$f":"Calcs!B718","v":50405744},null,{"$f":"Calcs!BT718","v":5004.2305640726163},null,{"$f":"Calcs!BJ718","v":25330.904790494427},null,-20326.674226421812,false,null,null,-22859.764705471258,-17793.58374737237,-19826.251170014548,-20827.097282829072,-23360.187761878518,null,{"$f":"IF(I718,AND(SIGN(I718)=SIGN(L718:P718)), TRUE)","v":true}]
[null,{"$f":"Calcs!B719","v":50405755},null,{"$f":"Calcs!BT719","v":1263.1835223013254},null,{"$f":"Calcs!BJ719","v":9855.7244065687737},null,-8592.5408842674478,false,null,null,-9578.1133249243267,-7606.9684436105708,-8466.2225320373163,-8718.8592364975812,-9704.43167715446,null,{"$f":"IF(I719,AND(SIGN(I719)=SIGN(L719:P719)), TRUE)","v":true}]
[null,{"$f":"Calcs!B720","v":50405984},null,{"$f":"Calcs!BT720","v":13698.108999509754},null,{"$f":"Calcs!BJ720","v":14082.180864755101},null,-384.071865245347,false,null,null,-1792.2899517208589,1024.1462212301631,985.73903470562982,-1753.882765196322,-3162.1008516718339,null,{"$f":"IF(I720,AND(SIGN(I720)=SIGN(L720:P720)), TRUE)","v":true}]
[null,{"$f":"Calcs!B721","v":50418166},null,{"$f":"Calcs!BT721","v":29462.508531375344},null,{"$f":"Calcs!BJ721","v":11263.742248737639},null,18198.766282637705,true,null,null,17072.39205776394,19325.140507511467,21145.017135775244,15252.51542950017,14126.141204626405,null,{"$f":"IF(I721,AND(SIGN(I721)=SIGN(L721:P721)), TRUE)","v":true}]
[null,{"$f":"Calcs!B722","v":50418190},null,{"$f":"Calcs!BT722","v":43390.124787846355},null,{"$f":"Calcs!BJ722","v":43763.393217095305},null,-373.26842924895027,false,null,null,-4749.6077509584866,4003.0708924605788,3965.7440495356859,-4712.2809080335865,-9088.6202297431228,null,{"$f":"IF(I722,AND(SIGN(I722)=SIGN(L722:P722)), TRUE)","v":true}]
[null,{"$f":"Calcs!B723","v":50425228},null,{"$f":"Calcs!BT723","v":15685.49309983147},null,{"$f":"Calcs!BJ723","v":14708.945544551529},null,976.54755527994166,true,null,null,-494.34699917521175,2447.4421097350951,2545.0968652630891,-592.00175470320573,-2062.8963091583591,null,{"$f":"IF(I723,AND(SIGN(I723)=SIGN(L723:P723)), TRUE)","v":false}]
[null,{"$f":"Calcs!B724","v":50425242},null,{"$f":"Calcs!BT724","v":24643.510181129754},null,{"$f":"Calcs!BJ724","v":17986.944844317484},null,6656.5653368122694,true,null,null,4857.870852380518,8455.2598212440171,9120.916354925248,4192.2143186992944,2393.519834267543,null,{"$f":"IF(I724,AND(SIGN(I724)=SIGN(L724:P724)), TRUE)","v":true}]
[null,{"$f":"Calcs!B725","v":50425310},null,{"$f":"Calcs!BT725","v":55808.753302617813},null,{"$f":"Calcs!BJ725","v":19744.088635120552},null,36064.664667497258,true,null,null,34090.255803985201,38039.073531009315,41645.539997759042,30483.789337235485,28509.380473723428,null,{"$f":"IF(I725,AND(SIGN(I725)=SIGN(L725:P725)), TRUE)","v":true}]
[null,{"$f":"Calcs!B726","v":50425403},null,{"$f":"Calcs!BT726","v":254811.38743441683},null,{"$f":"Calcs!BJ726","v":58231.044372140546},null,196580.34306227628,true,null,null,190757.23862506222,202403.44749949034,222061.48180571798,171099.20431883461,165276.09988162055,null,{"$f":"IF(I726,AND(SIGN(I726)=SIGN(L726:P726)), TRUE)","v":true}]
[null,{"$f":"Calcs!B727","v":50425763},null,{"$f":"Calcs!BT727","v":24472.683695528904},null,{"$f":"Calcs!BJ727","v":21116.763357166717},null,3355.9203383621862,true,null,null,1244.2440026455115,5467.5966740788572,5803.1887079150802,908.65196880929579,-1203.0243669073789,null,{"$f":"IF(I727,AND(SIGN(I727)=SIGN(L727:P727)), TRUE)","v":false}]
[null,{"$f":"Calcs!B728","v":50425786},null,{"$f":"Calcs!BT728","v":491.46107807975557},null,{"$f":"Calcs!BJ728","v":3804.7419483935914},null,-3313.2808703138357,false,null,null,-3693.7550651531956,-2932.8066754744768,-3264.1347625058602,-3362.4269781218113,-3742.9011729611711,null,{"$f":"IF(I728,AND(SIGN(I728)=SIGN(L728:P728)), TRUE)","v":true}]
[null,{"$f":"Calcs!B729","v":50426073},null,{"$f":"Calcs!BT729","v":2375.0104691516312},null,{"$f":"Calcs!BJ729","v":28835.180156768361},null,-26460.16968761673,false,null,null,-29343.68770329357,-23576.651671939893,-26222.668640701566,-26697.670734531894,-29581.188750208734,null,{"$f":"IF(I729,AND(SIGN(I729)=SIGN(L729:P729)), TRUE)","v":true}]
[null,{"$f":"Calcs!B730","v":50446199},null,{"$f":"Calcs!BT730","v":16975.335310928043},null,{"$f":"Calcs!BJ730","v":20723.283294610817},null,-3747.9479836827741,false,null,null,-5820.2763131438587,-1675.6196542216931,-2050.4144525899683,-5445.481514775578,-7517.8098442366627,null,{"$f":"IF(I730,AND(SIGN(I730)=SIGN(L730:P730)), TRUE)","v":true}]
[null,{"$f":"Calcs!B731","v":50446377},null,{"$f":"Calcs!BT731","v":30276.586157243815},null,{"$f":"Calcs!BJ731","v":23776.007749402019},null,6500.5784078417964,true,null,null,4122.9776329015913,8878.179182781998,9528.2370235661838,3472.9197921174164,1095.3190171772112,null,{"$f":"IF(I731,AND(SIGN(I731)=SIGN(L731:P731)), TRUE)","v":true}]
[null,{"$f":"Calcs!B732","v":50446391},null,{"$f":"Calcs!BT732","v":1889.0138615561127},null,{"$f":"Calcs!BJ732","v":5464.0663954009578},null,-3575.0525338448451,false,null,null,-4121.4591733849411,-3028.6458943047492,-3386.1511476892338,-3763.9539200004565,-4310.3605595405525,null,{"$f":"IF(I732,AND(SIGN(I732)=SIGN(L732:P732)), TRUE)","v":true}]
[null,{"$f":"Calcs!B733","v":50446400},null,{"$f":"Calcs!BT733","v":14482.394890254644},null,{"$f":"Calcs!BJ733","v":31728.710387777413},null,-17246.31549752277,false,null,null,-20419.186536300516,-14073.444458745031,-15798.076008497304,-18694.554986548232,-21867.426025325978,null,{"$f":"IF(I733,AND(SIGN(I733)=SIGN(L733:P733)), TRUE)","v":true}]
[null,{"$f":"Calcs!B734","v":50446456},null,{"$f":"Calcs!BT734","v":14804.243992048197},null,{"$f":"Calcs!BJ734","v":30459.161483653013},null,-15654.917491604816,false,null,null,-18700.833639970115,-12609.001343239515,-14174.493092399995,-17135.341890809636,-20181.258039174936,null,{"$f":"IF(I734,AND(SIGN(I734)=SIGN(L734:P734)), TRUE)","v":true}]
[null,{"$f":"Calcs!B735","v":50446467},null,{"$f":"Calcs!BT735","v":19718.152013173618},null,{"$f":"Calcs!BJ735","v":20831.415220198702},null,-1113.2632070250838,false,null,null,-3196.4047290449562,969.87831499478489,858.55199429228014,-3085.0784083424442,-5168.2199303623165,null,{"$f":"IF(I735,AND(SIGN(I735)=SIGN(L735:P735)), TRUE)","v":true}]
[null,{"$f":"Calcs!B736","v":50446535},null,{"$f":"Calcs!BT736","v":21612.091950232218},null,{"$f":"Calcs!BJ736","v":19112.317847658021},null,2499.7741025741961,true,null,null,588.54231780839109,4411.0058873399976,4660.9832975974205,338.56490755097548,-1572.6668772148296,null,{"$f":"IF(I736,AND(SIGN(I736)=SIGN(L736:P736)), TRUE)","v":false}]
[null,{"$f":"Calcs!B737","v":50446627},null,{"$f":"Calcs!BT737","v":13074.182571763666},null,{"$f":"Calcs!BJ737","v":27173.15241162129},null,-14098.969839857624,false,null,null,-16816.285081019756,-11381.654598695497,-12791.551582681255,-15406.388097033991,-18123.703338196123,null,{"$f":"IF(I737,AND(SIGN(I737)=SIGN(L737:P737)), TRUE)","v":true}]
[null,{"$f":"Calcs!B738","v":50447172},null,{"$f":"Calcs!BT738","v":10307.51802726699},null,{"$f":"Calcs!BJ738","v":25846.533880103303},null,-15539.015852836314,false,null,null,-18123.669240846648,-12954.362464825983,-14508.264050109614,-16569.76765556301,-19154.421043573348,null,{"$f":"IF(I738,AND(SIGN(I738)=SIGN(L738:P738)), TRUE)","v":true}]
[null,{"$f":"Calcs!B739","v":50447911},null,{"$f":"Calcs!BT739","v":17891.324596775376},null,{"$f":"Calcs!BJ739","v":21117.764578699935},null,-3226.4399819245591,false,null,null,-5338.2164397945562,-1114.6635240545656,-1437.3075222470216,-5015.5724416020967,-7127.3488994720938,null,{"$f":"IF(I739,AND(SIGN(I739)=SIGN(L739:P739)), TRUE)","v":true}]
[null,{"$f":"Calcs!B740","v":50456658},null,{"$f":"Calcs!BT740","v":18145.189661822864},null,{"$f":"Calcs!BJ740","v":18005.968053448687},null,139.22160837417687,true,null,null,-1661.3751969706937,1939.8184137190456,1953.7405745564647,-1675.2973578081092,-3475.8941631529797,null,{"$f":"IF(I740,AND(SIGN(I740)=SIGN(L740:P740)), TRUE)","v":false}]
[null,{"$f":"Calcs!B741","v":50457014},null,{"$f":"Calcs!BT741","v":17139.568447483362},null,{"$f":"Calcs!BJ741","v":69014.200284932012},null,-51874.631837448651,false,null,null,-58776.051865941852,-44973.21180895545,-50160.674992700311,-53588.588682196991,-60490.008710690192,null,{"$f":"IF(I741,AND(SIGN(I741)=SIGN(L741:P741)), TRUE)","v":true}]
[null,{"$f":"Calcs!B742","v":50457202},null,{"$f":"Calcs!BT742","v":1957.4782945799657},null,{"$f":"Calcs!BJ742","v":12987.845728944416},null,-11030.367434364451,false,null,null,-12329.152007258894,-9731.5828614700094,-10834.619604906453,-11226.115263822447,-12524.89983671689,null,{"$f":"IF(I742,AND(SIGN(I742)=SIGN(L742:P742)), TRUE)","v":true}]
[null,{"$f":"Calcs!B743","v":50457235},null,{"$f":"Calcs!BT743","v":5016.1224347074267},null,{"$f":"Calcs!BJ743","v":28680.992040652305},null,-23664.869605944878,false,null,null,-26532.968810010112,-20796.770401879647,-23163.257362474134,-24166.481849415621,-27034.581053480855,null,{"$f":"IF(I743,AND(SIGN(I743)=SIGN(L743:P743)), TRUE)","v":true}]
[null,{"$f":"Calcs!B744","v":50457274},null,{"$f":"Calcs!BT744","v":1553.581424857789},null,{"$f":"Calcs!BJ744","v":13251.16699218157},null,-11697.585567323782,false,null,null,-13022.702266541939,-10372.468868105625,-11542.227424838002,-11852.94370980956,-13178.060409027719,null,{"$f":"IF(I744,AND(SIGN(I744)=SIGN(L744:P744)), TRUE)","v":true}]
[null,{"$f":"Calcs!B745","v":50457705},null,{"$f":"Calcs!BT745","v":1848.7992366846861},null,{"$f":"Calcs!BJ745","v":18733.856108100441},null,-16885.056871415756,false,null,null,-18758.442482225801,-15011.67126060571,-16700.176947747284,-17069.936795084224,-18943.322405894269,null,{"$f":"IF(I745,AND(SIGN(I745)=SIGN(L745:P745)), TRUE)","v":true}]
[null,{"$f":"Calcs!B746","v":50457723},null,{"$f":"Calcs!BT746","v":3989.1540819075476},null,{"$f":"Calcs!BJ746","v":25741.405619115081},null,-21752.251537207532,false,null,null,-24326.392099119043,-19178.110975296026,-21353.336129016778,-22151.166945398287,-24725.307507309797,null,{"$f":"IF(I746,AND(SIGN(I746)=SIGN(L746:P746)), TRUE)","v":true}]
[null,{"$f":"Calcs!B747","v":50457734},null,{"$f":"Calcs!BT747","v":1465.3979303621882},null,{"$f":"Calcs!BJ747","v":13176.075377189982},null,-11710.677446827794,false,null,null,-13028.284984546794,-10393.069909108795,-11564.137653791575,-11857.217239864012,-13174.824777583011,null,{"$f":"IF(I747,AND(SIGN(I747)=SIGN(L747:P747)), TRUE)","v":true}]
[null,{"$f":"Calcs!B748","v":50457807},null,{"$f":"Calcs!BT748","v":26758.751493054177},null,{"$f":"Calcs!BJ748","v":24213.541559419653},null,2545.2099336345236,true,null,null,123.85577769255542,4966.5640895764882,5221.0850829399424,-130.66521567089512,-2552.0193716128633,null,{"$f":"IF(I748,AND(SIGN(I748)=SIGN(L748:P748)), TRUE)","v":false}]
[null,{"$f":"Calcs!B749","v":50457822},null,{"$f":"Calcs!BT749","v":25937.862940619194},null,{"$f":"Calcs!BJ749","v":23663.870937681255},null,2273.9920029379391,true,null,null,-92.395090830188565,4640.3790967060631,4867.7782969998625,-319.79429112398066,-2686.1813848921083,null,{"$f":"IF(I749,AND(SIGN(I749)=SIGN(L749:P749)), TRUE)","v":false}]
[null,{"$f":"Calcs!B750","v":50458076},null,{"$f":"Calcs!BT750","v":8373.192038204279},null,{"$f":"Calcs!BJ750","v":24409.780979930991},null,-16036.588941726712,false,null,null,-18477.567039719812,-13595.610843733613,-15199.269737906283,-16873.908145547139,-19314.886243540241,null,{"$f":"IF(I750,AND(SIGN(I750)=SIGN(L750:P750)), TRUE)","v":true}]
[null,{"$f":"Calcs!B751","v":50468741},null,{"$f":"Calcs!BT751","v":12573.774643190502},null,{"$f":"Calcs!BJ751","v":11521.056182775466},null,1052.7184604150352,true,null,null,-99.38715786251305,2204.8240786925817,2310.095924734087,-204.65900390401475,-1356.764622181563,null,{"$f":"IF(I751,AND(SIGN(I751)=SIGN(L751:P751)), TRUE)","v":false}]
[null,{"$f":"Calcs!B752","v":50469422},null,{"$f":"Calcs!BT752","v":633.47888620160575},null,{"$f":"Calcs!BJ752","v":32441.580119430841},null,-31808.101233229234,false,null,null,-35052.259245172318,-28563.94322128615,-31744.753344609075,-31871.449121849397,-35115.60713379248,null,{"$f":"IF(I752,AND(SIGN(I752)=SIGN(L752:P752)), TRUE)","v":true}]
[null,{"$f":"Calcs!B753","v":50480513},null,{"$f":"Calcs!BT753","v":15273.103938754481},null,{"$f":"Calcs!BJ753","v":21505.237312056513},null,-6232.1333733020329,false,null,null,-8382.6571045076853,-4081.6096420963804,-4704.8229794265826,-7759.4437671774813,-9909.9674983831337,null,{"$f":"IF(I753,AND(SIGN(I753)=SIGN(L753:P753)), TRUE)","v":true}]
[null,{"$f":"Calcs!B754","v":50480581},null,{"$f":"Calcs!BT754","v":17854.309799379087},null,{"$f":"Calcs!BJ754","v":23774.005306335574},null,-5919.6955069564865,false,null,null,-8297.0960375900468,-3542.2949763229299,-4134.2645270185749,-7705.1264868943945,-10082.527017527955,null,{"$f":"IF(I754,AND(SIGN(I754)=SIGN(L754:P754)), TRUE)","v":true}]
[null,{"$f":"Calcs!B755","v":50480592},null,{"$f":"Calcs!BT755","v":13343.060526760821},null,{"$f":"Calcs!BJ755","v":22901.941350899979},null,-9558.880824139158,false,null,null,-11849.07495922916,-7268.6866890491601,-8224.5747714630743,-10893.18687681524,-13183.381011905241,null,{"$f":"IF(I755,AND(SIGN(I755)=SIGN(L755:P755)), TRUE)","v":true}]
[null,{"$f":"Calcs!B756","v":50480800},null,{"$f":"Calcs!BT756","v":10441.588084672756},null,{"$f":"Calcs!BJ756","v":22740.744684051377},null,-12299.156599378621,false,null,null,-14573.231067783759,-10025.082130973482,-11254.997790911344,-13343.315407845896,-15617.389876251034,null,{"$f":"IF(I756,AND(SIGN(I756)=SIGN(L756:P756)), TRUE)","v":true}]
[null,{"$f":"Calcs!B757","v":50480811},null,{"$f":"Calcs!BT757","v":32045.772964805525},null,{"$f":"Calcs!BJ757","v":51656.022563477432},null,-19610.249598671908,false,null,null,-24775.851855019653,-14444.647342324162,-16405.672302191349,-22814.826895152459,-27980.429151500204,null,{"$f":"IF(I757,AND(SIGN(I757)=SIGN(L757:P757)), TRUE)","v":true}]
[null,{"$f":"Calcs!B758","v":50480822},null,{"$f":"Calcs!BT758","v":9691.1538773522989},null,{"$f":"Calcs!BJ758","v":22046.898161529138},null,-12355.744284176839,false,null,null,-14560.434100329756,-10151.054468023925,-11386.628896441609,-13324.859671912069,-15529.549488064986,null,{"$f":"IF(I758,AND(SIGN(I758)=SIGN(L758:P758)), TRUE)","v":true}]
[null,{"$f":"Calcs!B759","v":50480846},null,{"$f":"Calcs!BT759","v":335.80923737241119},null,{"$f":"Calcs!BJ759","v":17760.668777809507},null,-17424.859540437097,false,null,null,-19200.926418218049,-15648.792662656146,-17391.278616699856,-17458.440464174339,-19234.50734195529,null,{"$f":"IF(I759,AND(SIGN(I759)=SIGN(L759:P759)), TRUE)","v":true}]
[null,{"$f":"Calcs!B760","v":50481079},null,{"$f":"Calcs!BT760","v":24304.057503765784},null,{"$f":"Calcs!BJ760","v":30024.631338235045},null,-5720.5738344692618,false,null,null,-8723.0369682927703,-2718.1107006457569,-3290.168084092682,-8150.979584845838,-11153.442718669347,null,{"$f":"IF(I760,AND(SIGN(I760)=SIGN(L760:P760)), TRUE)","v":true}]
[null,{"$f":"Calcs!B761","v":50481090},null,{"$f":"Calcs!BT761","v":41809.578453615999},null,{"$f":"Calcs!BJ761","v":43108.594334368703},null,-1299.0158807527041,false,null,null,-5609.8753141895795,3011.843552684164,2881.9419646089009,-5479.9737261143018,-9790.8331595511772,null,{"$f":"IF(I761,AND(SIGN(I761)=SIGN(L761:P761)), TRUE)","v":true}]
[null,{"$f":"Calcs!B762","v":50481394},null,{"$f":"Calcs!BT762","v":19206.24350493569},null,{"$f":"Calcs!BJ762","v":19925.309732633581},null,-719.06622769789101,false,null,null,-2711.5972009612524,1273.4647455654667,1201.5581227956791,-2639.6905781914611,-4632.2215514548225,null,{"$f":"IF(I762,AND(SIGN(I762)=SIGN(L762:P762)), TRUE)","v":true}]
[null,{"$f":"Calcs!B763","v":50481410},null,{"$f":"Calcs!BT763","v":15337.195174523908},null,{"$f":"Calcs!BJ763","v":19928.313397233236},null,-4591.1182227093286,false,null,null,-6583.9495624326537,-2598.2868829860072,-3057.3987052569355,-6124.8377401617199,-8117.669079885045,null,{"$f":"IF(I763,AND(SIGN(I763)=SIGN(L763:P763)), TRUE)","v":true}]
[null,{"$f":"Calcs!B764","v":50481591},null,{"$f":"Calcs!BT764","v":20595.808265742991},null,{"$f":"Calcs!BJ764","v":16354.953745167051},null,4240.8545205759401,true,null,null,2605.3591460592324,5876.3498950926441,6300.43534715024,2181.2736940016403,545.77831948493258,null,{"$f":"IF(I764,AND(SIGN(I764)=SIGN(L764:P764)), TRUE)","v":true}]
[null,{"$f":"Calcs!B765","v":50481623},null,{"$f":"Calcs!BT765","v":49660.938205169841},null,{"$f":"Calcs!BJ765","v":35200.946664988267},null,14459.991540181574,true,null,null,10939.896873682745,17980.0862066804,19426.085360698562,9493.8977196645938,5973.8030531657641,null,{"$f":"IF(I765,AND(SIGN(I765)=SIGN(L765:P765)), TRUE)","v":true}]
[null,{"$f":"Calcs!B766","v":50481637},null,{"$f":"Calcs!BT766","v":40457.78772561736},null,{"$f":"Calcs!BJ766","v":26792.688228997264},null,13665.099496620096,true,null,null,10985.830673720367,16344.368319519821,17710.878269181834,9619.3207240583579,6940.0519011586293,null,{"$f":"IF(I766,AND(SIGN(I766)=SIGN(L766:P766)), TRUE)","v":true}]
[null,{"$f":"Calcs!B767","v":50481654},null,{"$f":"Calcs!BT767","v":22798.96904040343},null,{"$f":"Calcs!BJ767","v":17663.550289087063},null,5135.418751316367,true,null,null,3369.06372240766,6901.7737802250722,7415.3156553567133,2855.5218472760243,1089.1668183673173,null,{"$f":"IF(I767,AND(SIGN(I767)=SIGN(L767:P767)), TRUE)","v":true}]
[null,{"$f":"Calcs!B768","v":50481681},null,{"$f":"Calcs!BT768","v":26189.063766577063},null,{"$f":"Calcs!BJ768","v":20750.316276007787},null,5438.7474905692761,true,null,null,3363.7158629684964,7513.7791181700559,8057.6538672269853,2819.8411139115706,744.80948631079082,null,{"$f":"IF(I768,AND(SIGN(I768)=SIGN(L768:P768)), TRUE)","v":true}]
[null,{"$f":"Calcs!B769","v":50481999},null,{"$f":"Calcs!BT769","v":11929.288526832937},null,{"$f":"Calcs!BJ769","v":31381.286515749674},null,-19451.997988916737,false,null,null,-22590.126640491708,-16313.86933734177,-18259.06913623344,-20644.92684160003,-23783.055493175001,null,{"$f":"IF(I769,AND(SIGN(I769)=SIGN(L769:P769)), TRUE)","v":true}]
[null,{"$f":"Calcs!B770","v":50482030},null,{"$f":"Calcs!BT770","v":2754.3520753401999},null,{"$f":"Calcs!BJ770","v":10134.364359264211},null,-7380.0122839240112,false,null,null,-8393.4487198504321,-6366.5758479975912,-7104.5770763899909,-7655.4474914580314,-8668.8839273844533,null,{"$f":"IF(I770,AND(SIGN(I770)=SIGN(L770:P770)), TRUE)","v":true}]
[null,{"$f":"Calcs!B771","v":50482330},null,{"$f":"Calcs!BT771","v":5547.2963561702572},null,{"$f":"Calcs!BJ771","v":31201.066639769877},null,-25653.770283599621,false,null,null,-28773.876947576609,-22533.663619622632,-25099.040647982594,-26208.499919216643,-29328.606583193636,null,{"$f":"IF(I771,AND(SIGN(I771)=SIGN(L771:P771)), TRUE)","v":true}]
[null,{"$f":"Calcs!B772","v":50490604},null,{"$f":"Calcs!BT772","v":14086.231881953503},null,{"$f":"Calcs!BJ772","v":19323.575591167686},null,-5237.343709214183,false,null,null,-7169.7012683309549,-3304.9861500974148,-3828.7205210188313,-6645.966897409533,-8578.3244565263049,null,{"$f":"IF(I772,AND(SIGN(I772)=SIGN(L772:P772)), TRUE)","v":true}]
[null,{"$f":"Calcs!B773","v":50490610},null,{"$f":"Calcs!BT773","v":18218.482244590814},null,{"$f":"Calcs!BJ773","v":18946.115073143326},null,-727.63282855251236,false,null,null,-2622.2443358668461,1166.9786787618214,1094.215395906569,-2549.4810530115938,-4444.0925603259275,null,{"$f":"IF(I773,AND(SIGN(I773)=SIGN(L773:P773)), TRUE)","v":true}]
[null,{"$f":"Calcs!B774","v":50490785},null,{"$f":"Calcs!BT774","v":31320.519105883272},null,{"$f":"Calcs!BJ774","v":30915.718502801843},null,404.80060308142856,true,null,null,-2686.7712471987616,3496.3724533616114,3536.8525136697572,-2727.2513075068964,-5818.8231577870865,null,{"$f":"IF(I774,AND(SIGN(I774)=SIGN(L774:P774)), TRUE)","v":false}]
[null,{"$f":"Calcs!B775","v":50490796},null,{"$f":"Calcs!BT775","v":38030.787859632976},null,{"$f":"Calcs!BJ775","v":36055.989854359097},null,1974.7980052738785,true,null,null,-1630.8009801620356,5580.396990709789,5777.8767912371768,-1828.2807806894198,-5433.8797661253338,null,{"$f":"IF(I775,AND(SIGN(I775)=SIGN(L775:P775)), TRUE)","v":false}]
[null,{"$f":"Calcs!B776","v":50493903},null,{"$f":"Calcs!BT776","v":5235.5839381071419},null,{"$f":"Calcs!BJ776","v":14586.796517498551},null,-9351.2125793914092,false,null,null,-10809.892231141266,-7892.5329276415541,-8827.6541855806936,-9874.7709732021231,-11333.45062495198,null,{"$f":"IF(I776,AND(SIGN(I776)=SIGN(L776:P776)), TRUE)","v":true}]
[null,{"$f":"Calcs!B777","v":50493945},null,{"$f":"Calcs!BT777","v":7613.7645329325287},null,{"$f":"Calcs!BJ777","v":6306.2939491465686},null,1307.4705837859601,true,null,null,676.84118887130262,1938.0999787006167,2068.8470370792138,{"$f":"(1+O$7)*$D777-(1+O$6)*$F777","v":546.09413049270734},-84.53526442195016,null,{"$f":"IF(I777,AND(SIGN(I777)=SIGN(L777:P777)), TRUE)","v":false}]
[null,{"$f":"Calcs!B778","v":50494011},null,{"$f":"Calcs!BT778","v":3301.1925283976284},null,{"$f":"Calcs!BJ778","v":2792.6071004603573},null,{"$f":"D778-F778","v":508.58542793727111},{"$f":"H778>0","v":true},null,null,{"$f":"(1+L$7)*$D778-(1+L$6)*$F778","v":229.3247178912352},787.84613798330656,838.70468077703435,178.46617509750831,{"$f":"(1+P$7)*$D778-(1+P$6)*$F778","v":-100.7945349485276},null,{"$f":"IF(I778,AND(SIGN(I778)=SIGN(L778:P778)), TRUE)","v":false}]
[null,{"$f":"Calcs!B779","v":50499169},null,{"$f":"Calcs!BT779","v":103149.76526787116},null,{"$f":"Calcs!BJ779","v":48006.57007488644},null,55143.19519298472,true,null,null,50342.538185496072,59943.85220047336,65458.171719771846,44828.218666197608,40027.561658708961,null,{"$f":"IF(I779,AND(SIGN(I779)=SIGN(L779:P779)), TRUE)","v":true}]
[null,{"$f":"Calcs!B780","v":50499554},null,{"$f":"Calcs!BT780","v":69674.548054851461},null,{"$f":"Calcs!BJ780","v":48714.433698873763},null,20960.114355977697,true,null,null,16088.670986090314,25831.557725865074,27927.569161462845,13992.65955049255,9121.2161806051663,null,{"$f":"IF(I780,AND(SIGN(I780)=SIGN(L780:P780)), TRUE)","v":true}]
[null,{"$f":"Calcs!B781","v":50499568},null,{"$f":"Calcs!BT781","v":14873.004528083957},null,{"$f":"Calcs!BJ781","v":14041.13078189304},null,831.87374619091679,true,null,null,-572.23933199838757,2235.9868243802212,2319.1741989993134,-655.42670661747798,-2059.5397848067823,null,{"$f":"IF(I781,AND(SIGN(I781)=SIGN(L781:P781)), TRUE)","v":false}]
[null,{"$f":"Calcs!B782","v":50499574},null,{"$f":"Calcs!BT782","v":5926.764601614962},null,{"$f":"Calcs!BJ782","v":6084.3231352314451},null,-157.55853361648315,false,null,null,-765.99084713962839,450.87377990666118,435.11792654501369,-750.23499377797907,-1358.6673073011243,null,{"$f":"IF(I782,AND(SIGN(I782)=SIGN(L782:P782)), TRUE)","v":true}]
[null,{"$f":"Calcs!B783","v":50499596},null,{"$f":"Calcs!BT783","v":34181.673773093644},null,{"$f":"Calcs!BJ783","v":28225.4362430367},null,5956.2375300569438,true,null,null,3133.6939057532727,8778.7811543606149,9374.4049073663082,2538.0701527475794,-284.47347155609168,null,{"$f":"IF(I783,AND(SIGN(I783)=SIGN(L783:P783)), TRUE)","v":false}]
[null,{"$f":"Calcs!B784","v":50499609},null,{"$f":"Calcs!BT784","v":26813.441251671717},null,{"$f":"Calcs!BJ784","v":23175.274829469341},null,3638.1664222023755,true,null,null,1320.6389392554411,5955.69390514931,6319.5105473695512,956.82229703520352,-1360.705185911731,null,{"$f":"IF(I784,AND(SIGN(I784)=SIGN(L784:P784)), TRUE)","v":false}]
[null,{"$f":"Calcs!B785","v":50499631},null,{"$f":"Calcs!BT785","v":29616.786480767601},null,{"$f":"Calcs!BJ785","v":21001.622880846284},null,8615.1635999213177,true,null,null,6515.0013118366878,10715.325888005944,11576.84224799808,5653.484951844559,3553.3226637599291,null,{"$f":"IF(I785,AND(SIGN(I785)=SIGN(L785:P785)), TRUE)","v":true}]
[null,{"$f":"Calcs!B786","v":50499645},null,{"$f":"Calcs!BT786","v":51011.648891973586},null,{"$f":"Calcs!BJ786","v":38589.080333408536},null,12422.56855856505,true,null,null,8563.6605252241934,16281.476591905899,17523.73344776241,7321.4036693676899,3462.4956360268334,null,{"$f":"IF(I786,AND(SIGN(I786)=SIGN(L786:P786)), TRUE)","v":true}]
[null,{"$f":"Calcs!B787","v":50506908},null,{"$f":"Calcs!BT787","v":33656.702510217969},null,{"$f":"Calcs!BJ787","v":21458.179899995113},null,12198.522610222855,true,null,null,10052.704620223343,14344.340600222367,15564.192861244657,8832.8523592010606,6687.0343692015485,null,{"$f":"IF(I787,AND(SIGN(I787)=SIGN(L787:P787)), TRUE)","v":true}]
[null,{"$f":"Calcs!B788","v":50507595},null,{"$f":"Calcs!BT788","v":183159.05300431183},null,{"$f":"Calcs!BJ788","v":80809.591167810097},null,102349.46183650174,true,null,null,94268.502719720724,110430.42095328275,120665.36713693292,84033.556536070551,75952.597419289537,null,{"$f":"IF(I788,AND(SIGN(I788)=SIGN(L788:P788)), TRUE)","v":true}]
[null,{"$f":"Calcs!B789","v":50507657},null,{"$f":"Calcs!BT789","v":16962.881822294275},null,{"$f":"Calcs!BJ789","v":17974.930185918831},null,-1012.0483636245553,false,null,null,-2809.541382216441,785.44465496732664,684.23981860487402,-2708.3365458539829,-4505.8295644458685,null,{"$f":"IF(I789,AND(SIGN(I789)=SIGN(L789:P789)), TRUE)","v":true}]
[null,{"$f":"Calcs!B790","v":50508746},null,{"$f":"Calcs!BT790","v":6854.0723298263692},null,{"$f":"Calcs!BJ790","v":11022.44785923135},null,-4168.3755294049806,false,null,null,-5270.6203153281167,-3066.1307434818464,-3482.968296422343,-4853.7827623876174,-5956.0275483107534,null,{"$f":"IF(I790,AND(SIGN(I790)=SIGN(L790:P790)), TRUE)","v":true}]
[null,{"$f":"Calcs!B791","v":50540809},null,{"$f":"Calcs!BT791","v":2.0811205531572341E-3},null,{"$f":"Calcs!BJ791","v":15147.480576102376},null,-15147.478494981824,false,null,null,-16662.226552592063,-13632.730437371585,-15147.478286869768,-15147.478703093879,-16662.226760704118,null,{"$f":"IF(I791,AND(SIGN(I791)=SIGN(L791:P791)), TRUE)","v":true}]
[null,{"$f":"Calcs!B792","v":50541522},null,{"$f":"Calcs!BT792","v":3398.284508109311},null,{"$f":"Calcs!BJ792","v":61134.586818481803},null,-57736.302310372492,false,null,null,-63849.760992220676,-51622.843628524315,-57396.473859561564,-58076.13076118342,-64189.589443031604,null,{"$f":"IF(I792,AND(SIGN(I792)=SIGN(L792:P792)), TRUE)","v":true}]
[null,{"$f":"Calcs!B793","v":50541909},null,{"$f":"Calcs!BT793","v":2556.1501273801823},null,{"$f":"Calcs!BJ793","v":26338.133652914879},null,-23781.983525534699,false,null,null,-26415.79689082619,-21148.170160243208,-23526.368512796678,-24037.598538272716,-26671.411903564207,null,{"$f":"IF(I793,AND(SIGN(I793)=SIGN(L793:P793)), TRUE)","v":true}]
[null,{"$f":"Calcs!B794","v":50587252},null,{"$f":"Calcs!BT794","v":32316.279482708007},null,{"$f":"Calcs!BJ794","v":28838.183821368017},null,3478.0956613399903,true,null,null,594.27727920318648,6361.9140434767905,6709.7236096107954,246.4677130691889,-2637.3506690676149,null,{"$f":"IF(I794,AND(SIGN(I794)=SIGN(L794:P794)), TRUE)","v":false}]
[null,{"$f":"Calcs!B795","v":50588665},null,{"$f":"Calcs!BT795","v":54266.452181210494},null,{"$f":"Calcs!BJ795","v":34313.864386554342},null,19952.587794656152,true,null,null,16521.201356000718,23383.974233311586,25379.233012777207,14525.942576535104,11094.55613787967,null,{"$f":"IF(I795,AND(SIGN(I795)=SIGN(L795:P795)), TRUE)","v":true}]
[null,{"$f":"Calcs!B796","v":50616718},null,{"$f":"Calcs!BT796","v":30343.124311947962},null,{"$f":"Calcs!BJ796","v":25071.588413390149},null,5271.5358985578132,true,null,null,2764.3770572187968,7778.6947398968259,8305.8483297526109,2237.2234673630192,-269.93537397599721,null,{"$f":"IF(I796,AND(SIGN(I796)=SIGN(L796:P796)), TRUE)","v":false}]
[null,{"$f":"Calcs!B797","v":50616778},null,{"$f":"Calcs!BT797","v":47662.373556991188},null,{"$f":"Calcs!BJ797","v":35255.012627782198},null,12407.36092920899,true,null,null,8881.8596664307697,15932.862191987209,17173.598284908112,7641.1235735098744,4115.6223107316546,null,{"$f":"IF(I797,AND(SIGN(I797)=SIGN(L797:P797)), TRUE)","v":true}]
[null,{"$f":"Calcs!B798","v":50616950},null,{"$f":"Calcs!BT798","v":858.13896260053878},null,{"$f":"Calcs!BJ798","v":2402.5311911174076},null,-1544.3922285168687,false,null,null,-1784.6453476286097,-1304.1391094051282,-1458.578332256815,-1630.2061247769227,-1870.4592438886637,null,{"$f":"IF(I798,AND(SIGN(I798)=SIGN(L798:P798)), TRUE)","v":true}]
[null,{"$f":"Calcs!B799","v":50616986},null,{"$f":"Calcs!BT799","v":13664.394678096261},null,{"$f":"Calcs!BJ799","v":32575.743804882477},null,-18911.349126786215,false,null,null,-22168.923507274467,-15653.774746297968,-17544.90965897659,-20277.788594595841,-23535.362975084092,null,{"$f":"IF(I799,AND(SIGN(I799)=SIGN(L799:P799)), TRUE)","v":true}]
[null,{"$f":"Calcs!B800","v":50628437},null,{"$f":"Calcs!BT800","v":53530.411631445306},null,{"$f":"Calcs!BJ800","v":33508.882273844567},null,20021.529357600739,true,null,null,16670.641130216281,23372.417584985196,25374.570520745277,14668.488194456208,11317.59996707175,null,{"$f":"IF(I800,AND(SIGN(I800)=SIGN(L800:P800)), TRUE)","v":true}]
[null,{"$f":"Calcs!B801","v":50628449},null,{"$f":"Calcs!BT801","v":54267.198345354293},null,{"$f":"Calcs!BJ801","v":32594.76701401368},null,21672.431331340613,true,null,null,18412.954629939239,24931.90803274198,27099.151165876046,16245.711496805186,12986.234795403812,null,{"$f":"IF(I801,AND(SIGN(I801)=SIGN(L801:P801)), TRUE)","v":true}]
[null,{"$f":"Calcs!B802","v":50628485},null,{"$f":"Calcs!BT802","v":1978.5050506707689},null,{"$f":"Calcs!BJ802","v":8497.4672746009965},null,-6518.962223930228,false,null,null,-7368.7089513903284,-5669.2154964701276,-6321.1117188631506,-6716.8127289973045,-7566.5594564574048,null,{"$f":"IF(I802,AND(SIGN(I802)=SIGN(L802:P802)), TRUE)","v":true}]
[null,{"$f":"Calcs!B803","v":50628545},null,{"$f":"Calcs!BT803","v":31267.277085859077},null,{"$f":"Calcs!BJ803","v":26245.020050325304},null,5022.2570355337739,true,null,null,2397.755030501241,7646.7590405663032,8148.9847441196871,1895.529326947868,-728.97267808466495,null,{"$f":"IF(I803,AND(SIGN(I803)=SIGN(L803:P803)), TRUE)","v":false}]
[null,{"$f":"Calcs!B804","v":50628849},null,{"$f":"Calcs!BT804","v":2952.5452869859055},null,{"$f":"Calcs!BJ804","v":12373.095707546643},null,-9420.5504205607376,false,null,null,-10657.859991315403,-8183.240849806074,-9125.2958918621462,-9715.8049492593273,-10953.114520013994,null,{"$f":"IF(I804,AND(SIGN(I804)=SIGN(L804:P804)), TRUE)","v":true}]
[null,{"$f":"Calcs!B805","v":50636038},null,{"$f":"Calcs!BT805","v":11554.004244141666},null,{"$f":"Calcs!BJ805","v":24950.440607870391},null,-13396.436363728724,false,null,null,-15891.480424515765,-10901.392302941687,-12241.035939314557,-14551.836788142891,-17046.880848929934,null,{"$f":"IF(I805,AND(SIGN(I805)=SIGN(L805:P805)), TRUE)","v":true}]
[null,{"$f":"Calcs!B806","v":50636190},null,{"$f":"Calcs!BT806","v":18823.644230917751},null,{"$f":"Calcs!BJ806","v":26457.279015368189},null,-7633.634784450438,false,null,null,-10279.36268598726,-4987.9068829136195,-5751.27036135866,-9515.9992075422124,-12161.727109079035,null,{"$f":"IF(I806,AND(SIGN(I806)=SIGN(L806:P806)), TRUE)","v":true}]
[null,{"$f":"Calcs!B807","v":50636286},null,{"$f":"Calcs!BT807","v":26301.221292581373},null,{"$f":"Calcs!BJ807","v":11895.513036200167},null,14405.708256381206,true,null,null,13216.156952761188,15595.259560001223,17035.830385639347,11775.58612712307,10586.034823503052,null,{"$f":"IF(I807,AND(SIGN(I807)=SIGN(L807:P807)), TRUE)","v":true}]
[null,{"$f":"Calcs!B808","v":50638334},null,{"$f":"Calcs!BT808","v":9574.3662030725864},null,{"$f":"Calcs!BJ808","v":33201.507263145679},null,-23627.141060073092,false,null,null,-26947.291786387661,-20306.990333758524,-22669.704439765832,-24584.577680380353,-27904.728406694921,null,{"$f":"IF(I808,AND(SIGN(I808)=SIGN(L808:P808)), TRUE)","v":true}]
[null,{"$f":"Calcs!B809","v":50638481},null,{"$f":"Calcs!BT809","v":33035.534339090394},null,{"$f":"Calcs!BJ809","v":26157.913776935071},null,6877.6205621553236,true,null,null,4261.8291844618143,9493.4119398488292,10181.173996064368,3574.0671282462863,958.27575055277703,null,{"$f":"IF(I809,AND(SIGN(I809)=SIGN(L809:P809)), TRUE)","v":true}]
[null,{"$f":"Calcs!B810","v":50641028},null,{"$f":"Calcs!BT810","v":8614.4837601173203},null,{"$f":"Calcs!BJ810","v":18534.613022989441},null,-9920.1292628721203,false,null,null,-11773.590565171067,-8066.667960573177,-9058.6808868603875,-10781.577638883853,-12635.0389411828,null,{"$f":"IF(I810,AND(SIGN(I810)=SIGN(L810:P810)), TRUE)","v":true}]
[null,{"$f":"Calcs!B811","v":50641117},null,{"$f":"Calcs!BT811","v":8409.1455823290034},null,{"$f":"Calcs!BJ811","v":22169.047188582113},null,-13759.90160625311,false,null,null,-15976.806325111322,-11542.996887394898,-12918.987048020208,-14600.81616448601,-16817.72088334422,null,{"$f":"IF(I811,AND(SIGN(I811)=SIGN(L811:P811)), TRUE)","v":true}]
[null,{"$f":"Calcs!B812","v":50645547},null,{"$f":"Calcs!BT812","v":28056.493413675864},null,{"$f":"Calcs!BJ812","v":21826.629424220489},null,6229.8639894553744,true,null,null,4047.2010470333225,8412.5269318774226,9035.5133308229633,3424.2146480877891,1241.5517056657372,null,{"$f":"IF(I812,AND(SIGN(I812)=SIGN(L812:P812)), TRUE)","v":true}]
[null,{"$f":"Calcs!B813","v":50656820},null,{"$f":"Calcs!BT813","v":21205.527185366478},null,{"$f":"Calcs!BJ813","v":17726.627245679989},null,3478.8999396864892,true,null,null,1706.23721511849,5251.5626642544885,5599.4526582231374,1358.3472211498411,-414.31550341815819,null,{"$f":"IF(I813,AND(SIGN(I813)=SIGN(L813:P813)), TRUE)","v":false}]
[null,{"$f":"Calcs!B814","v":50657034},null,{"$f":"Calcs!BT814","v":15658.475019633235},null,{"$f":"Calcs!BJ814","v":21861.672177883233},null,-6203.1971582499973,false,null,null,-8389.3643760383238,-4017.0299404616744,-4637.3496562866712,-7769.0446602133197,-9955.2118780016463,null,{"$f":"IF(I814,AND(SIGN(I814)=SIGN(L814:P814)), TRUE)","v":true}]
[null,{"$f":"Calcs!B815","v":50657082},null,{"$f":"Calcs!BT815","v":2989.9650921056791},null,{"$f":"Calcs!BJ815","v":17202.988383805343},null,-14213.023291699665,false,null,null,-15933.3221300802,-12492.72445331913,-13914.026782489096,-14512.019800910231,-16232.318639290766,null,{"$f":"IF(I815,AND(SIGN(I815)=SIGN(L815:P815)), TRUE)","v":true}]
[null,{"$f":"Calcs!B816","v":50674948},null,{"$f":"Calcs!BT816","v":49176.988706289805},null,{"$f":"Calcs!BJ816","v":34668.296809314619},null,14508.691896975186,true,null,null,11041.862216043723,17975.521577906646,19426.390767604171,9590.9930263462084,6124.163345414745,null,{"$f":"IF(I816,AND(SIGN(I816)=SIGN(L816:P816)), TRUE)","v":true}]
[null,{"$f":"Calcs!B817","v":50675045},null,{"$f":"Calcs!BT817","v":8421.8176079794266},null,{"$f":"Calcs!BJ817","v":19828.191243911129},null,-11406.373635931703,false,null,null,-13389.192760322816,-9423.5545115405894,-10564.19187513376,-12248.555396729646,-14231.374521120759,null,{"$f":"IF(I817,AND(SIGN(I817)=SIGN(L817:P817)), TRUE)","v":true}]
[null,{"$f":"Calcs!B818","v":50675069},null,{"$f":"Calcs!BT818","v":13322.816653423508},null,{"$f":"Calcs!BJ818","v":49498.390159385905},null,-36175.573505962398,false,null,null,-41125.412521900995,-31225.734490023809,-34843.291840620048,-37507.855171304749,-42457.694187243345,null,{"$f":"IF(I818,AND(SIGN(I818)=SIGN(L818:P818)), TRUE)","v":true}]
[null,{"$f":"Calcs!B819","v":50675165},null,{"$f":"Calcs!BT819","v":33654.732124430178},null,{"$f":"Calcs!BJ819","v":49325.178834138635},null,-15670.446709708456,false,null,null,-20602.964593122328,-10737.928826294592,-12304.973497265433,-19035.919922151472,-23968.437805565343,null,{"$f":"IF(I819,AND(SIGN(I819)=SIGN(L819:P819)), TRUE)","v":true}]
[null,{"$f":"Calcs!B820","v":50678341},null,{"$f":"Calcs!BT820","v":9839.3313332899506},null,{"$f":"Calcs!BJ820","v":41446.566589221635},null,-31607.235255931686,false,null,null,-35751.891914853855,-27462.578597009524,-30623.30212260269,-32591.168389260682,-36735.825048182851,null,{"$f":"IF(I820,AND(SIGN(I820)=SIGN(L820:P820)), TRUE)","v":true}]
[null,{"$f":"Calcs!B821","v":50678474},null,{"$f":"Calcs!BT821","v":5027.1988245324255},null,{"$f":"Calcs!BJ821","v":16448.06734775662},null,-11420.868523224195,false,null,null,-13065.675257999857,-9776.0617884485328,-10918.148640770951,-11923.588405677438,-13568.3951404531,null,{"$f":"IF(I821,AND(SIGN(I821)=SIGN(L821:P821)), TRUE)","v":true}]
[null,{"$f":"Calcs!B822","v":50749038},null,{"$f":"Calcs!BT822","v":21673.138683759589},null,{"$f":"Calcs!BJ822","v":10115.341150133012},null,11557.797533626577,true,null,null,10546.263418613275,12569.331648639878,13725.111402002538,9390.4836652506201,8378.9495502373175,null,{"$f":"IF(I822,AND(SIGN(I822)=SIGN(L822:P822)), TRUE)","v":true}]
[null,{"$f":"Calcs!B823","v":50749121},null,{"$f":"Calcs!BT823","v":8028.7709350331143},null,{"$f":"Calcs!BJ823","v":4031.9191142814648},null,3996.8518207516495,true,null,null,3593.6599093235027,4400.0437321797963,4799.7289142549616,3193.9747272483378,2790.782815820191,null,{"$f":"IF(I823,AND(SIGN(I823)=SIGN(L823:P823)), TRUE)","v":true}]
[null,{"$f":"Calcs!B824","v":50749127},null,{"$f":"Calcs!BT824","v":12480.1250354614},null,{"$f":"Calcs!BJ824","v":6108.8530627953633},null,6371.2719726660371,true,null,null,5760.3866663865001,6982.1572789455731,7619.2844762121777,5123.2594691198965,4512.3741628403595,null,{"$f":"IF(I824,AND(SIGN(I824)=SIGN(L824:P824)), TRUE)","v":true}]
[null,{"$f":"Calcs!B825","v":50749138},null,{"$f":"Calcs!BT825","v":26751.965656724169},null,{"$f":"Calcs!BJ825","v":12191.874610033623},null,14560.091046690546,true,null,null,13340.903585687183,15779.278507693909,17235.287612362969,11884.894481018129,10665.707020014766,null,{"$f":"IF(I825,AND(SIGN(I825)=SIGN(L825:P825)), TRUE)","v":true}]
[null,{"$f":"Calcs!B826","v":50749357},null,{"$f":"Calcs!BT826","v":14876.091956448387},null,{"$f":"Calcs!BJ826","v":15792.267243496779},null,-916.17528704839242,false,null,null,-2495.4020113980714,663.05143730128475,571.43390859644751,-2403.7844826932305,-3983.0112070429095,null,{"$f":"IF(I826,AND(SIGN(I826)=SIGN(L826:P826)), TRUE)","v":true}]
[null,{"$f":"Calcs!B827","v":50749368},null,{"$f":"Calcs!BT827","v":23841.219425631549},null,{"$f":"Calcs!BJ827","v":22367.289052159893},null,1473.9303734716559,true,null,null,-762.79853174433447,3710.6592786876463,3858.052316034813,-910.19156909149751,-3146.9204743074879,null,{"$f":"IF(I827,AND(SIGN(I827)=SIGN(L827:P827)), TRUE)","v":false}]
[null,{"$f":"Calcs!B828","v":50811815},null,{"$f":"Calcs!BT828","v":13761.886489983666},null,{"$f":"Calcs!BJ828","v":9876.8501809197351},null,3885.0363090639312,true,null,null,2897.3512909719575,4872.7213271559049,5261.2249580622993,2508.8476600655649,1521.1626419735912,null,{"$f":"IF(I828,AND(SIGN(I828)=SIGN(L828:P828)), TRUE)","v":true}]
[null,{"$f":"Calcs!B829","v":50811850},null,{"$f":"Calcs!BT829","v":7273.2002228841702},null,{"$f":"Calcs!BJ829","v":7589.3593439694378},null,-316.15912108526754,false,null,null,-1075.095055482212,442.77681331167605,411.16090120315039,-1043.4791433736846,-1802.4150777706291,null,{"$f":"IF(I829,AND(SIGN(I829)=SIGN(L829:P829)), TRUE)","v":true}]
[null,{"$f":"Calcs!B830","v":50811872},null,{"$f":"Calcs!BT830","v":111900.38507492116},null,{"$f":"Calcs!BJ830","v":34569.175877525726},null,77331.209197395423,true,null,null,73874.291609642853,80788.126785147993,88521.247704887559,66141.170689903316,62684.253102150746,null,{"$f":"IF(I830,AND(SIGN(I830)=SIGN(L830:P830)), TRUE)","v":true}]
[null,{"$f":"Calcs!B831","v":50811886},null,{"$f":"Calcs!BT831","v":50698.872264608995},null,{"$f":"Calcs!BJ831","v":20981.598450181871},null,29717.273814427124,true,null,null,27619.113969408936,31815.433659445313,34787.161040888022,24647.386587966223,22549.226742948034,null,{"$f":"IF(I831,AND(SIGN(I831)=SIGN(L831:P831)), TRUE)","v":true}]
[null,{"$f":"Calcs!B832","v":50811959},null,{"$f":"Calcs!BT832","v":130273.64121422387},null,{"$f":"Calcs!BJ832","v":45879.975538324761},null,84393.665675899101,true,null,null,79805.668122066621,88981.663229731581,97421.029797321506,71366.301554476726,66778.304000644246,null,{"$f":"IF(I832,AND(SIGN(I832)=SIGN(L832:P832)), TRUE)","v":true}]
[null,{"$f":"Calcs!B833","v":50953269},null,{"$f":"Calcs!BT833","v":32375.180485786153},null,{"$f":"Calcs!BJ833","v":20588.118387625971},null,11787.062098160182,true,null,null,9728.2502593975842,13845.873936922781,15024.580146738797,8549.5440495815674,6490.7322108189692,null,{"$f":"IF(I833,AND(SIGN(I833)=SIGN(L833:P833)), TRUE)","v":true}]
[null,{"$f":"Calcs!B834","v":50954503},null,{"$f":"Calcs!BT834","v":9520.7742107752565},null,{"$f":"Calcs!BJ834","v":13363.303803902336},null,-3842.5295931270794,false,null,null,-5178.8599735173138,-2506.1992127368467,-2890.4521720495522,-4794.6070142046046,-6130.9373945948391,null,{"$f":"IF(I834,AND(SIGN(I834)=SIGN(L834:P834)), TRUE)","v":true}]
[null,{"$f":"Calcs!B835","v":50956228},null,{"$f":"Calcs!BT835","v":2.7965436952399614E-3},null,{"$f":"Calcs!BJ835","v":10311.580570644353},null,-10311.577774100659,false,null,null,-11342.735831165095,-9280.419717036224,-10311.577494446288,-10311.578053755027,-11342.736110819464,null,{"$f":"IF(I835,AND(SIGN(I835)=SIGN(L835:P835)), TRUE)","v":true}]
[null,{"$f":"Calcs!B836","v":50966712},null,{"$f":"Calcs!BT836","v":18732.475843694014},null,{"$f":"Calcs!BJ836","v":15745.209831435383},null,2987.2660122586312,true,null,null,1412.7450291150926,4561.7869954021699,4860.5135966280359,1114.0184278892302,-460.50255525430839,null,{"$f":"IF(I836,AND(SIGN(I836)=SIGN(L836:P836)), TRUE)","v":false}]
[null,{"$f":"Calcs!B837","v":50966723},null,{"$f":"Calcs!BT837","v":18585.44925815444},null,{"$f":"Calcs!BJ837","v":15652.096228845825},null,2933.3530293086151,true,null,null,1368.1434064240311,4498.5626521931972,4791.8979551240591,1074.8081034931711,-490.40151939141288,null,{"$f":"IF(I837,AND(SIGN(I837)=SIGN(L837:P837)), TRUE)","v":false}]
[null,{"$f":"Calcs!B838","v":50966762},null,{"$f":"Calcs!BT838","v":260378.47120715876},null,{"$f":"Calcs!BJ838","v":86478.507488908115},null,173899.96371825063,true,null,null,165252.11296935982,182547.81446714146,199937.81083896651,147862.1165975348,139214.26584864396,null,{"$f":"IF(I838,AND(SIGN(I838)=SIGN(L838:P838)), TRUE)","v":true}]
[null,{"$f":"Calcs!B839","v":50968241},null,{"$f":"Calcs!BT839","v":8118.6180058937507},null,{"$f":"Calcs!BJ839","v":25249.805846303512},null,-17131.187840409762,false,null,null,-19656.168425040116,-14606.207255779413,-16319.326039820386,-17943.049640999136,-20468.030225629489,null,{"$f":"IF(I839,AND(SIGN(I839)=SIGN(L839:P839)), TRUE)","v":true}]
[null,{"$f":"Calcs!B840","v":50968252},null,{"$f":"Calcs!BT840","v":4518.8949064696244},null,{"$f":"Calcs!BJ840","v":15297.663806085548},null,-10778.768899615923,false,null,null,-12308.535280224478,-9249.0025190073684,-10326.87940896896,-11230.658390262884,-12760.424770871439,null,{"$f":"IF(I840,AND(SIGN(I840)=SIGN(L840:P840)), TRUE)","v":true}]
[null,{"$f":"Calcs!B841","v":50968384},null,{"$f":"Calcs!BT841","v":6507.6336165284083},null,{"$f":"Calcs!BJ841","v":14770.020058078013},null,-8262.3864415496046,false,null,null,-9739.3884473574071,-6785.3844357418038,-7611.6230798967636,{"$f":"(1+O$7)*$D841-(1+O$6)*$F841","v":-8913.1498032024465},-10390.151809010247,null,{"$f":"IF(I841,AND(SIGN(I841)=SIGN(L841:P841)), TRUE)","v":true}]
[null,{"$f":"Calcs!B842","v":50968393},null,{"$f":"Calcs!BT842","v":9298.1798611632075},null,{"$f":"Calcs!BJ842","v":20134.565033076786},null,{"$f":"D842-F842","v":-10836.385171913578},{"$f":"H842>0","v":false},null,null,{"$f":"(1+L$7)*$D842-(1+L$6)*$F842","v":-12849.841675221258},-8822.9286686058986,-9906.5671857972575,-11766.203158029899,{"$f":"(1+P$7)*$D842-(1+P$6)*$F842","v":-13779.659661337579},null,{"$f":"IF(I842,AND(SIGN(I842)=SIGN(L842:P842)), TRUE)","v":true}]
[null,{"$f":"Calcs!B843","v":50968471},null,{"$f":"Calcs!BT843","v":4906.8769034632096},null,{"$f":"Calcs!BJ843","v":11476.001213780519},null,-6569.1243103173092,false,null,null,-7716.724431695362,-5421.5241889392582,-6078.4366199709875,-7059.81200066363,-8207.4121220416819,null,{"$f":"IF(I843,AND(SIGN(I843)=SIGN(L843:P843)), TRUE)","v":true}]
[null,{"$f":"Calcs!B844","v":50969426},null,{"$f":"Calcs!BT844","v":2082.4143100979313},null,{"$f":"Calcs!BJ844","v":13352.2903670369},null,-11269.876056938969,false,null,null,-12605.10509364266,-9934.6470202352793,-11061.634625929175,-11478.117487948761,-12813.346524652452,null,{"$f":"IF(I844,AND(SIGN(I844)=SIGN(L844:P844)), TRUE)","v":true}]
[null,{"$f":"Calcs!B845","v":50969449},null,{"$f":"Calcs!BT845","v":678.33261907203496},null,{"$f":"Calcs!BJ845","v":4582.7912018597262},null,-3904.4585827876913,false,null,null,-4362.7377029736635,-3446.1794626017186,-3836.6253208804878,-3972.2918446948947,-4430.5709648808679,null,{"$f":"IF(I845,AND(SIGN(I845)=SIGN(L845:P845)), TRUE)","v":true}]
[null,{"$f":"Calcs!B846","v":50980746},null,{"$f":"Calcs!BT846","v":44224.941321960105},null,{"$f":"Calcs!BJ846","v":20324.79712438881},null,23900.144197571295,true,null,null,21867.664485132413,25932.623910010174,28322.638329767309,19477.650065375288,17445.170352936406,null,{"$f":"IF(I846,AND(SIGN(I846)=SIGN(L846:P846)), TRUE)","v":true}]
[null,{"$f":"Calcs!B847","v":50980758},null,{"$f":"Calcs!BT847","v":73256.853573838482},null,{"$f":"Calcs!BJ847","v":30853.642767742142},null,42403.210806096336,true,null,null,39317.846529322123,45488.57508287055,49728.896163480196,35077.525448712491,31992.161171938278,null,{"$f":"IF(I847,AND(SIGN(I847)=SIGN(L847:P847)), TRUE)","v":true}]
[null,{"$f":"Calcs!B848","v":50992937},null,{"$f":"Calcs!BT848","v":40685.547419760187},null,{"$f":"Calcs!BJ848","v":17867.799481864164},null,22817.747937896023,true,null,null,21030.967989709607,24604.52788608244,26886.302679872042,18749.193195920005,16962.413247733588,null,{"$f":"IF(I848,AND(SIGN(I848)=SIGN(L848:P848)), TRUE)","v":true}]
[null,{"$f":"Calcs!B849","v":50993103},null,{"$f":"Calcs!BT849","v":45486.733582733745},null,{"$f":"Calcs!BJ849","v":27901.040466273054},null,17585.69311646069,true,null,null,14795.589069833382,20375.797163087995,22134.36647473407,13037.019758187318,10246.91571156001,null,{"$f":"IF(I849,AND(SIGN(I849)=SIGN(L849:P849)), TRUE)","v":true}]
[null,{"$f":"Calcs!B850","v":50993117},null,{"$f":"Calcs!BT850","v":7762.746487647124},null,{"$f":"Calcs!BJ850","v":5794.4695013639293},null,1968.2769862831947,true,null,null,1388.8300361468009,2547.7239364195875,2744.5516350479074,1192.0023375184828,612.55538738208907,null,{"$f":"IF(I850,AND(SIGN(I850)=SIGN(L850:P850)), TRUE)","v":true}]
[null,{"$f":"Calcs!B851","v":50993127},null,{"$f":"Calcs!BT851","v":19970.57542303747},null,{"$f":"Calcs!BJ851","v":13818.859601517946},null,6151.7158215195232,true,null,null,4769.8298613677271,7533.6017816713174,8148.7733638232712,4154.6582792157751,2772.772319063979,null,{"$f":"IF(I851,AND(SIGN(I851)=SIGN(L851:P851)), TRUE)","v":true}]
[null,{"$f":"Calcs!B852","v":50993154},null,{"$f":"Calcs!BT852","v":47460.930714935312},null,{"$f":"Calcs!BJ852","v":28883.238790362971},null,18577.69192457234,true,null,null,15689.368045536041,21466.015803608636,23323.784996065879,13831.598853078809,10943.27497404251,null,{"$f":"IF(I852,AND(SIGN(I852)=SIGN(L852:P852)), TRUE)","v":true}]
[null,{"$f":"Calcs!B853","v":50993275},null,{"$f":"Calcs!BT853","v":4487.9215842927333},null,{"$f":"Calcs!BJ853","v":6675.9449392118067},null,-2188.0233549190734,false,null,null,-2855.6178488402547,-1520.428860997893,-1739.2311964897999,-2636.8155133483465,-3304.4100072695278,null,{"$f":"IF(I853,AND(SIGN(I853)=SIGN(L853:P853)), TRUE)","v":true}]
[null,{"$f":"Calcs!B854","v":50993331},null,{"$f":"Calcs!BT854","v":1.1313892640828271E-2},null,{"$f":"Calcs!BJ854","v":40561.486753854158},null,-40561.475439961519,false,null,null,-44617.624115346938,-36505.326764576108,-40561.474308572251,-40561.47657135078,-44617.625246736199,null,{"$f":"IF(I854,AND(SIGN(I854)=SIGN(L854:P854)), TRUE)","v":true}]
[null,{"$f":"Calcs!B855","v":51035659},null,{"$f":"Calcs!BT855","v":3727.6048359473957},null,{"$f":"Calcs!BJ855","v":5006.1076661056177},null,-1278.502830158222,false,null,null,-1779.1135967687837,-777.8920635476602,-905.74234656348199,-1651.2633137529615,-2151.8740803635233,null,{"$f":"IF(I855,AND(SIGN(I855)=SIGN(L855:P855)), TRUE)","v":true}]
[null,{"$f":"Calcs!B856","v":51035692},null,{"$f":"Calcs!BT856","v":8968.7158332643703},null,{"$f":"Calcs!BJ856","v":12315.024858619819},null,-3346.3090253554492,false,null,null,-4577.8115112174328,-2114.8065394934674,-2449.4374420290114,-4243.180608681886,-5474.6830945438696,null,{"$f":"IF(I856,AND(SIGN(I856)=SIGN(L856:P856)), TRUE)","v":true}]
[null,{"$f":"Calcs!B857","v":51035716},null,{"$f":"Calcs!BT857","v":62431.233534869643},null,{"$f":"Calcs!BJ857","v":37541.802609659237},null,24889.430925210407,true,null,null,21135.250664244479,28643.611186176327,31132.554278697382,18646.307571723446,14892.127310757518,null,{"$f":"IF(I857,AND(SIGN(I857)=SIGN(L857:P857)), TRUE)","v":true}]
[null,{"$f":"Calcs!B858","v":51038487},null,{"$f":"Calcs!BT858","v":1888.2362594270526},null,{"$f":"Calcs!BJ858","v":14233.365316271491},null,-12345.129056844438,false,null,null,-13768.465588471588,-10921.79252521729,-12156.305430901733,-12533.952682787143,-13957.289214414293,null,{"$f":"IF(I858,AND(SIGN(I858)=SIGN(L858:P858)), TRUE)","v":true}]
[null,{"$f":"Calcs!B859","v":51040488},null,{"$f":"Calcs!BT859","v":10335.534142495695},null,{"$f":"Calcs!BJ859","v":13107.992312930945},null,-2772.4581704352495,false,null,null,-4083.2574017283459,-1461.6589391421548,-1738.9047561856787,-3806.0115846848184,-5116.8108159779149,null,{"$f":"IF(I859,AND(SIGN(I859)=SIGN(L859:P859)), TRUE)","v":true}]
[null,{"$f":"Calcs!B860","v":51040500},null,{"$f":"Calcs!BT860","v":115088.25065400169},null,{"$f":"Calcs!BJ860","v":53846.695278165244},null,61241.555375836448,true,null,null,55856.88584801992,66626.224903652968,72750.38044123663,49732.730310436287,44348.060782619759,null,{"$f":"IF(I860,AND(SIGN(I860)=SIGN(L860:P860)), TRUE)","v":true}]
[null,{"$f":"Calcs!B861","v":51040536},null,{"$f":"Calcs!BT861","v":86794.864309097786},null,{"$f":"Calcs!BJ861","v":49077.877115433024},null,37716.987193664761,true,null,null,32809.199482121454,42624.774905208062,46396.473624574552,29037.500762754986,24129.713051211678,null,{"$f":"IF(I861,AND(SIGN(I861)=SIGN(L861:P861)), TRUE)","v":true}]
[null,{"$f":"Calcs!B862","v":51042692},null,{"$f":"Calcs!BT862","v":92053.742312987859},null,{"$f":"Calcs!BJ862","v":35095.818404000041},null,56957.923908987817,true,null,null,53448.342068587808,60467.505749387819,66163.298140286613,47752.549677689029,44242.967837289019,null,{"$f":"IF(I862,AND(SIGN(I862)=SIGN(L862:P862)), TRUE)","v":true}]
[null,{"$f":"Calcs!B863","v":75359738},null,{"$f":"Calcs!BT863","v":2371.5973991772662},null,{"$f":"Calcs!BJ863","v":36785.8803520773},null,-34414.28295290003,false,null,null,-38092.870988107767,-30735.694917692304,-34177.123212982304,-34651.442692817764,-38330.0307280255,null,{"$f":"IF(I863,AND(SIGN(I863)=SIGN(L863:P863)), TRUE)","v":true}]
[null,{"$f":"Calcs!B864","v":76954532},null,{"$f":"Calcs!BT864","v":2759.4462562615954},null,{"$f":"Calcs!BJ864","v":14065.16009869034},null,-11305.713842428744,false,null,null,-12712.22985229778,-9899.1978325597102,-11029.769216802584,-11581.658468054904,-12988.17447792394,null,{"$f":"IF(I864,AND(SIGN(I864)=SIGN(L864:P864)), TRUE)","v":true}]
[null,{"$f":"Calcs!B865","v":76954687},null,{"$f":"Calcs!BT865","v":17686.346055538052},null,{"$f":"Calcs!BJ865","v":34186.709251835266},null,-16500.363196297214,false,null,null,-19919.034121480741,-13081.692271113687,-14731.728590743409,-18268.997801851019,-21687.668727034546,null,{"$f":"IF(I865,AND(SIGN(I865)=SIGN(L865:P865)), TRUE)","v":true}]
[null,{"$f":"Calcs!B866","v":78132006},null,{"$f":"Calcs!BT866","v":52039.185878869714},null,{"$f":"Calcs!BJ866","v":38998.579940495969},null,13040.605938373745,true,null,null,9140.7479443241464,16940.463932423343,18244.52452626072,7836.6873504867763,3936.8293564371779,null,{"$f":"IF(I866,AND(SIGN(I866)=SIGN(L866:P866)), TRUE)","v":true}]
[null,{"$f":"Calcs!B867","v":78689569},null,{"$f":"Calcs!BT867","v":6105.133369918778},null,{"$f":"Calcs!BJ867","v":63176.077524719673},null,-57070.944154800891,false,null,null,-63388.551907272864,-50753.336402328932,-56460.430817809014,-57681.457491792775,-63999.065244264748,null,{"$f":"IF(I867,AND(SIGN(I867)=SIGN(L867:P867)), TRUE)","v":true}]
[null,{"$f":"Calcs!B868","v":78689581},null,{"$f":"Calcs!BT868","v":860.30441689520831},null,{"$f":"Calcs!BJ868","v":26883.799388520383},null,-26023.494971625176,false,null,null,-28711.874910477218,-23335.115032773138,-25937.464529935653,-26109.525413314695,-28797.905352166737,null,{"$f":"IF(I868,AND(SIGN(I868)=SIGN(L868:P868)), TRUE)","v":true}]
[null,{"$f":"Calcs!B869","v":79428653},null,{"$f":"Calcs!BT869","v":8885.8500831200054},null,{"$f":"Calcs!BJ869","v":31062.898068185357},null,-22177.04798506535,false,null,null,-25283.337791883889,-19070.758178246819,-21288.462976753348,-23065.632993377352,-26171.922800195891,null,{"$f":"IF(I869,AND(SIGN(I869)=SIGN(L869:P869)), TRUE)","v":true}]
[null,{"$f":"Calcs!B870","v":79860708},null,{"$f":"Calcs!BT870","v":3571.9758629158059},null,{"$f":"Calcs!BJ870","v":27813.934192882811},null,-24241.958329967005,false,null,null,-27023.351749255289,-21460.564910678724,-23884.760743675422,-24599.155916258584,-27380.549335546872,null,{"$f":"IF(I870,AND(SIGN(I870)=SIGN(L870:P870)), TRUE)","v":true}]
[null,{"$f":"Calcs!B871","v":79861438},null,{"$f":"Calcs!BT871","v":323.66965979812176},null,{"$f":"Calcs!BJ871","v":15548.970410924052},null,-15225.300751125931,false,null,null,-16780.197792218336,-13670.403710033526,-15192.933785146119,-15257.667717105742,-16812.564758198147,null,{"$f":"IF(I871,AND(SIGN(I871)=SIGN(L871:P871)), TRUE)","v":true}]
[null,{"$f":"Calcs!B872","v":82348884},null,{"$f":"Calcs!BT872","v":37198.315033711377},null,{"$f":"Calcs!BJ872","v":54862.935134384701},null,-17664.620100673324,false,null,null,-23150.9136141118,-12178.326587234857,-13944.788597302184,-21384.451604044458,-26870.745117482933,null,{"$f":"IF(I872,AND(SIGN(I872)=SIGN(L872:P872)), TRUE)","v":true}]
[null,{"$f":"Calcs!B873","v":82569569},null,{"$f":"Calcs!BT873","v":3239.1496591871369},null,{"$f":"Calcs!BJ873","v":12206.892933031937},null,-8967.7432738448006,false,null,null,-10188.432567147995,-7747.0539805416065,-8643.8283079260855,-9291.6582397635138,-10512.347533066708,null,{"$f":"IF(I873,AND(SIGN(I873)=SIGN(L873:P873)), TRUE)","v":true}]
[null,{"$f":"Calcs!B874","v":82597043},null,{"$f":"Calcs!BT874","v":83572.755244827451},null,{"$f":"Calcs!BJ874","v":27644.727753768442},null,55928.027491059009,true,null,null,53163.554715682163,58692.500266435847,64285.303015541765,47570.751966576267,44806.279191199421,null,{"$f":"IF(I874,AND(SIGN(I874)=SIGN(L874:P874)), TRUE)","v":true}]
[null,{"$f":"Calcs!B875","v":82597700},null,{"$f":"Calcs!BT875","v":2538.6796336396051},null,{"$f":"Calcs!BJ875","v":8845.4918795486556},null,-6306.81224590905,false,null,null,-7191.3614338639163,-5422.2630579541856,-6052.9442825450897,-6560.6802092730104,-7445.2293972278767,null,{"$f":"IF(I875,AND(SIGN(I875)=SIGN(L875:P875)), TRUE)","v":true}]
[null,{"$f":"Calcs!B876","v":82598429},null,{"$f":"Calcs!BT876","v":2.4946324483607896E-3},null,{"$f":"Calcs!BJ876","v":26333.127545248768},null,-26333.12505061632,false,null,null,-28966.437805141199,-23699.812296091444,-26333.124801153073,-26333.125300079566,-28966.438054604445,null,{"$f":"IF(I876,AND(SIGN(I876)=SIGN(L876:P876)), TRUE)","v":true}]
[null,{"$f":"Calcs!B877","v":82598661},null,{"$f":"Calcs!BT877","v":5247.4921489833332},null,{"$f":"Calcs!BJ877","v":28288.51319962963},null,-23041.021050646297,false,null,null,-25869.872370609264,-20212.169730683334,-22516.271835747961,-23565.77026554463,-26394.621585507597,null,{"$f":"IF(I877,AND(SIGN(I877)=SIGN(L877:P877)), TRUE)","v":true}]
[null,{"$f":"Calcs!B878","v":82598716},null,{"$f":"Calcs!BT878","v":25671.812383166201},null,{"$f":"Calcs!BJ878","v":30617.354485901957},null,-4945.5421027357552,false,null,null,-8007.2775513259548,-1883.8066541455592,-2378.3608644191336,-7512.7233410523731,-10574.458789642573,null,{"$f":"IF(I878,AND(SIGN(I878)=SIGN(L878:P878)), TRUE)","v":true}]
[null,{"$f":"Calcs!B879","v":82598775},null,{"$f":"Calcs!BT879","v":20742.277361683409},null,{"$f":"Calcs!BJ879","v":76227.000210257014},null,-55484.722848573605,false,null,null,-63107.422869599315,-47862.022827547909,-53410.49511240526,-57558.95058474195,-65181.65060576766,null,{"$f":"IF(I879,AND(SIGN(I879)=SIGN(L879:P879)), TRUE)","v":true}]
[null,{"$f":"Calcs!B880","v":82598798},null,{"$f":"Calcs!BT880","v":48816.376317306014},null,{"$f":"Calcs!BJ880","v":37085.245590510422},null,11731.130726795593,true,null,null,8022.6061677445468,15439.655285846631,16612.768358526198,6849.4930950649941,3140.9685360139483,null,{"$f":"IF(I880,AND(SIGN(I880)=SIGN(L880:P880)), TRUE)","v":true}]
[null,{"$f":"Calcs!B881","v":82599351},null,{"$f":"Calcs!BT881","v":20761.878378720168},null,{"$f":"Calcs!BJ881","v":19135.345942922111},null,1626.5324357980571,true,null,null,-287.0021584941569,3540.0670300902675,3702.7202736700747,-449.65540207396043,-2363.1899963661745,null,{"$f":"IF(I881,AND(SIGN(I881)=SIGN(L881:P881)), TRUE)","v":false}]
[null,{"$f":"Calcs!B882","v":82689573},null,{"$f":"Calcs!BT882","v":14850.87882809517},null,{"$f":"Calcs!BJ882","v":18155.150061898632},null,-3304.2712338034617,false,null,null,-5119.7862399933256,-1488.7562276135995,-1819.1833509939424,-4789.3591166129791,-6604.874122802843,null,{"$f":"IF(I882,AND(SIGN(I882)=SIGN(L882:P882)), TRUE)","v":true}]
[null,{"$f":"Calcs!B883","v":82689812},null,{"$f":"Calcs!BT883","v":6403.7279788993792},null,{"$f":"Calcs!BJ883","v":15364.745648811364},null,-8961.0176699119838,false,null,null,-10497.492234793121,-7424.543105030848,-8320.6448720220469,-9601.3904678019226,-11137.865032683059,null,{"$f":"IF(I883,AND(SIGN(I883)=SIGN(L883:P883)), TRUE)","v":true}]
[null,{"$f":"Calcs!B884","v":82689996},null,{"$f":"Calcs!BT884","v":69348.195841770255},null,{"$f":"Calcs!BJ884","v":41399.509177160224},null,27948.686664610032,true,null,null,23808.735746894003,32088.637582326053,34883.506248787067,21013.86708043301,16873.916162716981,null,{"$f":"IF(I884,AND(SIGN(I884)=SIGN(L884:P884)), TRUE)","v":true}]
[null,{"$f":"Calcs!B885","v":86041390},null,{"$f":"Calcs!BT885","v":2792.9581144640047},null,{"$f":"Calcs!BJ885","v":5823.4048036740196},null,-3030.4466892100149,false,null,null,-3612.787169577417,-2448.1062088426129,-2751.1508777636141,-3309.7425006564154,-3892.0829810238174,null,{"$f":"IF(I885,AND(SIGN(I885)=SIGN(L885:P885)), TRUE)","v":true}]
[null,{"$f":"Calcs!B886","v":86041535},null,{"$f":"Calcs!BT886","v":2124.1744870680259},null,{"$f":"Calcs!BJ886","v":8049.8211270978318},null,-5925.6466400298059,false,null,null,-6730.6287527395898,-5120.6645273200229,-5713.2291913230038,-6138.064088736608,-6943.0462014463919,null,{"$f":"IF(I886,AND(SIGN(I886)=SIGN(L886:P886)), TRUE)","v":true}]
[null,{"$f":"Calcs!B887","v":86041642},null,{"$f":"Calcs!BT887","v":2766.7301101710736},null,{"$f":"Calcs!BJ887","v":6336.6309616031685},null,-3569.9008514320949,false,null,null,-4203.5639475924127,-2936.237755271778,-3293.2278404149874,-3846.5738624492024,-4480.2369586095201,null,{"$f":"IF(I887,AND(SIGN(I887)=SIGN(L887:P887)), TRUE)","v":true}]
[null,{"$f":"Calcs!B888","v":86042787},null,{"$f":"Calcs!BT888","v":284.8585931872538},null,{"$f":"Calcs!BJ888","v":4504.1953115018687},null,-4219.3367183146147,false,null,null,-4669.7562494648018,-3768.917187164428,-4190.8508589958892,-4247.8225776333402,-4698.2421087835273,null,{"$f":"IF(I888,AND(SIGN(I888)=SIGN(L888:P888)), TRUE)","v":true}]
[null,{"$f":"Calcs!B889","v":86043159},null,{"$f":"Calcs!BT889","v":43244.956785491224},null,{"$f":"Calcs!BJ889","v":34115.622522976562},null,9129.3342625146615,true,null,null,5717.7720102169988,12540.896514812317,13453.829941063785,4804.8385839655384,1393.2763316678756,null,{"$f":"IF(I889,AND(SIGN(I889)=SIGN(L889:P889)), TRUE)","v":true}]
[null,{"$f":"Calcs!B890","v":86050668},null,{"$f":"Calcs!BT890","v":9027.4368444641968},null,{"$f":"Calcs!BJ890","v":15730.19150843707},null,-6702.7546639728735,false,null,null,-8275.7738148165827,-5129.7355131291661,-5800.0109795264525,-7605.4983484192926,-9178.5174992630018,null,{"$f":"IF(I890,AND(SIGN(I890)=SIGN(L890:P890)), TRUE)","v":true}]
[null,{"$f":"Calcs!B891","v":86051282},null,{"$f":"Calcs!BT891","v":1914.2160432863263},null,{"$f":"Calcs!BJ891","v":6973.0073681185149},null,-5058.7913248321884,false,null,null,-5756.0920616440408,-4361.4905880203369,-4867.369720503556,-5250.2129291608217,-5947.5136659726741,null,{"$f":"IF(I891,AND(SIGN(I891)=SIGN(L891:P891)), TRUE)","v":true}]
[null,{"$f":"Calcs!B892","v":86051511},null,{"$f":"Calcs!BT892","v":8312.1118603553696},null,{"$f":"Calcs!BJ892","v":24049.341227971388},null,-15737.229367616019,false,null,null,-18142.163490413161,-13332.295244818881,-14906.018181580481,-16568.440553651555,-18973.374676448697,null,{"$f":"IF(I892,AND(SIGN(I892)=SIGN(L892:P892)), TRUE)","v":true}]
[null,{"$f":"Calcs!B893","v":86077620},null,{"$f":"Calcs!BT893","v":3938.1323018367057},null,{"$f":"Calcs!BJ893","v":42290.596341727025},null,-38352.464039890321,false,null,null,-42581.523674063028,-34123.404405717622,-37958.650809706647,-38746.277270073988,-42975.336904246695,null,{"$f":"IF(I893,AND(SIGN(I893)=SIGN(L893:P893)), TRUE)","v":true}]
[null,{"$f":"Calcs!B894","v":86098232},null,{"$f":"Calcs!BT894","v":111.04972375533113},null,{"$f":"Calcs!BJ894","v":1081.5195001854577},null,-970.46977643012656,false,null,null,-1078.6217264486725,-862.31782641158077,-959.36480405459338,-981.57474880565962,-1089.7266988242056,null,{"$f":"IF(I894,AND(SIGN(I894)=SIGN(L894:P894)), TRUE)","v":true}]
[null,{"$f":"Calcs!B895","v":86098870},null,{"$f":"Calcs!BT895","v":36341.038245959717},null,{"$f":"Calcs!BJ895","v":49651.577053968744},null,-13310.538808009027,false,null,null,-18275.696513405906,-8345.3811026121548,-9676.4349834130553,-16944.642632604999,-21909.800338001878,null,{"$f":"IF(I895,AND(SIGN(I895)=SIGN(L895:P895)), TRUE)","v":true}]
[null,{"$f":"Calcs!B896","v":86258637},null,{"$f":"Calcs!BT896","v":3310.2756329200001},null,{"$f":"Calcs!BJ896","v":25981.698787088149},null,-22671.423154168151,false,null,null,-25269.593032876968,-20073.253275459334,-22340.395590876149,-23002.450717460149,-25600.620596168967,null,{"$f":"IF(I896,AND(SIGN(I896)=SIGN(L896:P896)), TRUE)","v":true}]
[null,{"$f":"Calcs!B897","v":86259656},null,{"$f":"Calcs!BT897","v":6469.7271368337715},null,{"$f":"Calcs!BJ897","v":22731.733690252386},null,-16262.006553418614,false,null,null,-18535.179922443855,-13988.833184393377,-15615.033839735235,-16908.97926710199,-19182.152636127234,null,{"$f":"IF(I897,AND(SIGN(I897)=SIGN(L897:P897)), TRUE)","v":true}]
[null,{"$f":"Calcs!B898","v":86260031},null,{"$f":"Calcs!BT898","v":38832.005622184399},null,{"$f":"Calcs!BJ898","v":19771.121616517525},null,19060.884005666874,true,null,null,17083.771844015118,21037.996167318626,22944.084567885318,15177.683443448437,13200.571281796681,null,{"$f":"IF(I898,AND(SIGN(I898)=SIGN(L898:P898)), TRUE)","v":true}]
[null,{"$f":"Calcs!B899","v":87450474},null,{"$f":"Calcs!BT899","v":13072.10062771256},null,{"$f":"Calcs!BJ899","v":13106.991091397729},null,-34.890463685169379,false,null,null,-1345.5895728249434,1275.8086454546028,1272.3195990860877,-1342.1005264564246,-2652.7996355961986,null,{"$f":"IF(I899,AND(SIGN(I899)=SIGN(L899:P899)), TRUE)","v":true}]
[null,{"$f":"Calcs!B900","v":87456460},null,{"$f":"Calcs!BT900","v":7720.8495784150455},null,{"$f":"Calcs!BJ900","v":4606.5201521970675},null,3114.3294262179779,true,null,null,2653.6774109982707,3574.9814414376842,3886.4143840594834,2342.2444683764734,1881.5924531567662,null,{"$f":"IF(I900,AND(SIGN(I900)=SIGN(L900:P900)), TRUE)","v":true}]
[null,{"$f":"Calcs!B901","v":87491055},null,{"$f":"Calcs!BT901","v":8121.8310855219042},null,{"$f":"Calcs!BJ901","v":16449.068569289841},null,-8327.2374837679363,false,null,null,-9972.1443406969211,-6682.3306268389533,-7515.0543752157446,-9139.4205923201262,-10784.327449249111,null,{"$f":"IF(I901,AND(SIGN(I901)=SIGN(L901:P901)), TRUE)","v":true}]
[null,{"$f":"Calcs!B902","v":87499511},null,{"$f":"Calcs!BT902","v":37230.01386896726},null,{"$f":"Calcs!BJ902","v":54024.912711078592},null,-16794.898842111332,false,null,null,-22197.390113219197,-11392.407571003474,-13071.897455214603,-20517.900229008053,-25920.391500115918,null,{"$f":"IF(I902,AND(SIGN(I902)=SIGN(L902:P902)), TRUE)","v":true}]
[null,{"$f":"Calcs!B903","v":87499517},null,{"$f":"Calcs!BT903","v":5957.1241968187933},null,{"$f":"Calcs!BJ903","v":17192.976168473127},null,-11235.851971654334,false,null,null,-12955.149588501648,-9516.5543548070218,-10640.139551972454,-11831.564391336215,-13550.862008183529,null,{"$f":"IF(I903,AND(SIGN(I903)=SIGN(L903:P903)), TRUE)","v":true}]
[null,{"$f":"Calcs!B904","v":87499523},null,{"$f":"Calcs!BT904","v":11269.097926907387},null,{"$f":"Calcs!BJ904","v":25068.584748790487},null,-13799.4868218831,false,null,null,-16306.345296762152,-11292.628347004051,-12672.57702919236,-14926.396614573838,-17433.25508945289,null,{"$f":"IF(I904,AND(SIGN(I904)=SIGN(L904:P904)), TRUE)","v":true}]
[null,{"$f":"Calcs!B905","v":87599712},null,{"$f":"Calcs!BT905","v":2128.7715814239759},null,{"$f":"Calcs!BJ905","v":4805.7632373080705},null,-2676.9916558840946,false,null,null,-3157.567979614902,-2196.4153321532881,-2464.1144977416966,{"$f":"(1+O$7)*$D905-(1+O$6)*$F905","v":-2889.8688140264921},-3370.4451377572996,null,{"$f":"IF(I905,AND(SIGN(I905)=SIGN(L905:P905)), TRUE)","v":true}]
[null,{"$f":"Calcs!B906","v":87601618},null,{"$f":"Calcs!BT906","v":3361.1587480697003},null,{"$f":"Calcs!BJ906","v":6430.2451749593438},null,{"$f":"D906-F906","v":-3069.0864268896435},{"$f":"H906>0","v":false},null,null,{"$f":"(1+L$7)*$D906-(1+L$6)*$F906","v":-3712.110944385578},-2426.0619093937089,-2732.9705520826733,-3405.2023016966136,{"$f":"(1+P$7)*$D906-(1+P$6)*$F906","v":-4048.2268191925482},null,{"$f":"IF(I906,AND(SIGN(I906)=SIGN(L906:P906)), TRUE)","v":true}]
[null,{"$f":"Calcs!B907","v":87687786},null,{"$f":"Calcs!BT907","v":2339.7009895157416},null,{"$f":"Calcs!BJ907","v":45678.730010147316},null,-43339.029020631577,false,null,null,-47906.90202164631,-38771.156019616843,-43105.05892168,-43572.999119583146,-48140.87212059788,null,{"$f":"IF(I907,AND(SIGN(I907)=SIGN(L907:P907)), TRUE)","v":true}]
[null,{"$f":"Calcs!B908","v":87687866},null,{"$f":"Calcs!BT908","v":4331.516507876001},null,{"$f":"Calcs!BJ908","v":7794.8100025864105},null,-3463.2934947104095,false,null,null,-4242.7744949690505,-2683.8124944517685,-3030.1418439228091,-3896.4451454980094,-4675.9261457566499,null,{"$f":"IF(I908,AND(SIGN(I908)=SIGN(L908:P908)), TRUE)","v":true}]
[null,{"$f":"Calcs!B909","v":87687977},null,{"$f":"Calcs!BT909","v":688.69026326324797},null,{"$f":"Calcs!BJ909","v":2943.9917962833911},null,-2255.3015330201433,false,null,null,-2549.7007126484823,-1960.9023533918041,-2186.4325066938181,-2324.1705593464676,-2618.5697389748075,null,{"$f":"IF(I909,AND(SIGN(I909)=SIGN(L909:P909)), TRUE)","v":true}]
[null,{"$f":"Calcs!B910","v":87688920},null,{"$f":"Calcs!BT910","v":10694.176513169119},null,{"$f":"Calcs!BJ910","v":27615.69232930502},null,-16921.5158161359,false,null,null,-19683.085049066409,-14159.946583205399,-15852.098164818988,-17990.933467452815,-20752.502700383317,null,{"$f":"IF(I910,AND(SIGN(I910)=SIGN(L910:P910)), TRUE)","v":true}]
[null,{"$f":"Calcs!B911","v":88572231},null,{"$f":"Calcs!BT911","v":1140.8406927266501},null,{"$f":"Calcs!BJ911","v":4084.683489082217},null,-2943.8427963555669,false,null,null,-3352.3111452637891,-2535.3744474473451,-2829.7587270829017,-3057.926865628232,-3466.3952145364538,null,{"$f":"IF(I911,AND(SIGN(I911)=SIGN(L911:P911)), TRUE)","v":true}]
[null,{"$f":"Calcs!B912","v":88572286},null,{"$f":"Calcs!BT912","v":14085.86887964999},null,{"$f":"Calcs!BJ912","v":35788.663704989063},null,-21702.794825339071,false,null,null,-25281.66119583798,-18123.92845484017,-20294.207937374071,-23111.381713304072,-26690.248083802981,null,{"$f":"IF(I912,AND(SIGN(I912)=SIGN(L912:P912)), TRUE)","v":true}]
[null,{"$f":"Calcs!B913","v":88994097},null,{"$f":"Calcs!BT913","v":72016.01624923374},null,{"$f":"Calcs!BJ913","v":31753.74092610793},null,40262.27532312581,true,null,null,37086.901230515017,43437.649415736603,47463.87694804919,33060.673698202438,29885.299605591645,null,{"$f":"IF(I913,AND(SIGN(I913)=SIGN(L913:P913)), TRUE)","v":true}]
[null,{"$f":"Calcs!B914","v":88994106},null,{"$f":"Calcs!BT914","v":7055.8137820984502},null,{"$f":"Calcs!BJ914","v":3983.2597477669174},null,3072.5540343315329,true,null,null,2674.2280595548409,3470.8800091082244,3778.1354125413786,2366.972656121688,1968.6466813449961,null,{"$f":"IF(I914,AND(SIGN(I914)=SIGN(L914:P914)), TRUE)","v":true}]
[null,{"$f":"Calcs!B915","v":88994811},null,{"$f":"Calcs!BT915","v":1865.9371382904328},null,{"$f":"Calcs!BJ915","v":7511.5644308381588},null,-5645.627292547726,false,null,null,-6396.7837356315422,-4894.4708494639099,-5459.0335787186832,-5832.2210063767689,-6583.3774494605859,null,{"$f":"IF(I915,AND(SIGN(I915)=SIGN(L915:P915)), TRUE)","v":true}]
[null,{"$f":"Calcs!B916","v":88994826},null,{"$f":"Calcs!BT916","v":13317.95562948895},null,{"$f":"Calcs!BJ916","v":46302.491025344083},null,-32984.535395855135,false,null,null,-37614.784498389548,-28354.286293320729,-31652.739832906234,-34316.330958804028,-38946.580061338442,null,{"$f":"IF(I916,AND(SIGN(I916)=SIGN(L916:P916)), TRUE)","v":true}]
[null,{"$f":"Calcs!B917","v":89450293},null,{"$f":"Calcs!BT917","v":131638.29226847479},null,{"$f":"Calcs!BJ917","v":79125.536548932141},null,52512.755719542649,true,null,null,44600.202064649435,60425.309374435863,65676.584946390154,39348.926492695173,31436.372837801959,null,{"$f":"IF(I917,AND(SIGN(I917)=SIGN(L917:P917)), TRUE)","v":true}]
[null,{"$f":"Calcs!B918","v":89450691},null,{"$f":"Calcs!BT918","v":2465.7763398218553},null,{"$f":"Calcs!BJ918","v":3321.7526807677209},null,-855.97634094586556,false,null,null,-1188.1516090226378,-523.80107286909333,-609.39870696367962,-1102.553974928051,-1434.7292430048233,null,{"$f":"IF(I918,AND(SIGN(I918)=SIGN(L918:P918)), TRUE)","v":true}]
[null,{"$f":"Calcs!B919","v":89942208},null,{"$f":"Calcs!BT919","v":7383.5228071959282},null,{"$f":"Calcs!BJ919","v":96486.717934986445},null,-89103.195127790517,false,null,null,-98751.866921289169,-79454.52333429188,-88364.842847070919,-89841.547408510116,-99490.219202008768,null,{"$f":"IF(I919,AND(SIGN(I919)=SIGN(L919:P919)), TRUE)","v":true}]
[null,{"$f":"Calcs!B920","v":89952081},null,{"$f":"Calcs!BT920","v":4001.0773232593624},null,{"$f":"Calcs!BJ920","v":13497.467489353965},null,-9496.390166094603,false,null,null,-10846.136915030002,-8146.6434171592064,-9096.2824337686652,-9896.4978984205391,-11246.244647355938,null,{"$f":"IF(I920,AND(SIGN(I920)=SIGN(L920:P920)), TRUE)","v":true}]
[null,{"$f":"Calcs!B921","v":89972388},null,{"$f":"Calcs!BT921","v":60462.400789340209},null,{"$f":"Calcs!BJ921","v":34548.150225328085},null,25914.250564012124,true,null,null,22459.43554147931,29369.06558654493,31960.490642946148,19868.010485078106,16413.195462545293,null,{"$f":"IF(I921,AND(SIGN(I921)=SIGN(L921:P921)), TRUE)","v":true}]
[null,{"$f":"Calcs!B922","v":89972565},null,{"$f":"Calcs!BT922","v":6267.26720674844},null,{"$f":"Calcs!BJ922","v":43718.338248100365},null,-37451.071041351926,false,null,null,-41822.904866161967,-33079.237216541893,-36824.344320677083,-38077.79776202677,-42449.631586836811,null,{"$f":"IF(I922,AND(SIGN(I922)=SIGN(L922:P922)), TRUE)","v":true}]
[null,{"$f":"Calcs!B923","v":89972732},null,{"$f":"Calcs!BT923","v":14196.958659498687},null,{"$f":"Calcs!BJ923","v":30035.644775100482},null,-15838.686115601795,false,null,null,-18842.250593111847,-12835.121638091747,-14418.990249651924,-17258.381981551662,-20261.946459061714,null,{"$f":"IF(I923,AND(SIGN(I923)=SIGN(L923:P923)), TRUE)","v":true}]
[null,{"$f":"Calcs!B924","v":89973002},null,{"$f":"Calcs!BT924","v":3182.0356226262679},null,{"$f":"Calcs!BJ924","v":22392.319590490431},null,-19210.283967864165,false,null,null,-21449.515926913209,-16971.052008815121,-18892.080405601537,-19528.487530126789,-21767.719489175834,null,{"$f":"IF(I924,AND(SIGN(I924)=SIGN(L924:P924)), TRUE)","v":true}]
[null,{"$f":"Calcs!B925","v":89973364},null,{"$f":"Calcs!BT925","v":2786.3834829781445},null,{"$f":"Calcs!BJ925","v":38273.695550443888},null,-35487.31206746574,false,null,null,-39314.681622510136,-31659.942512421356,-35208.673719167928,-35765.95041576356,-39593.319970807956,null,{"$f":"IF(I925,AND(SIGN(I925)=SIGN(L925:P925)), TRUE)","v":true}]
[null,{"$f":"Calcs!B926","v":89973476},null,{"$f":"Calcs!BT926","v":597.70229400183939},null,{"$f":"Calcs!BJ926","v":2287.9914477169114},null,-1690.289153715072,false,null,null,-1919.0882984867633,-1461.4900089433811,-1630.518924314888,-1750.059383115256,-1978.8585278869473,null,{"$f":"IF(I926,AND(SIGN(I926)=SIGN(L926:P926)), TRUE)","v":true}]
[null,{"$f":"Calcs!B927","v":92940428},null,{"$f":"Calcs!BT927","v":30619.642408875152},null,{"$f":"Calcs!BJ927","v":23048.119694750258},null,7571.5227141248943,true,null,null,5266.7107446498667,9876.3346835999182,10633.486955012409,4509.5584732373791,2204.7465037623515,null,{"$f":"IF(I927,AND(SIGN(I927)=SIGN(L927:P927)), TRUE)","v":true}]
[null,{"$f":"Calcs!B928","v":92940446},null,{"$f":"Calcs!BT928","v":86786.492860421989},null,{"$f":"Calcs!BJ928","v":39076.675220087222},null,47709.817640334768,true,null,null,43802.150118326041,51617.485162343488,56388.466926376968,39031.168354292568,35123.50083228384,null,{"$f":"IF(I928,AND(SIGN(I928)=SIGN(L928:P928)), TRUE)","v":true}]
[null,{"$f":"Calcs!B929","v":92942434},null,{"$f":"Calcs!BT929","v":3329.3217275031129},null,{"$f":"Calcs!BJ929","v":3666.3731325024319},null,-337.05140499931895,false,null,null,-703.6887182495625,29.585908250924149,-4.1192322490073821,-669.98357774963006,-1036.6208909998736,null,{"$f":"IF(I929,AND(SIGN(I929)=SIGN(L929:P929)), TRUE)","v":true}]
[null,{"$f":"Calcs!B930","v":92982435},null,{"$f":"Calcs!BT930","v":14500.614541111414},null,{"$f":"Calcs!BJ930","v":14345.502127992258},null,155.11241311915546,true,null,null,-1279.4377996800722,1589.6626259183813,1605.1738672302981,-1294.9490409919854,-2729.4992537912131,null,{"$f":"IF(I930,AND(SIGN(I930)=SIGN(L930:P930)), TRUE)","v":false}]
[null,{"$f":"Calcs!B931","v":92982502},null,{"$f":"Calcs!BT931","v":1081.0768325939798},null,{"$f":"Calcs!BJ931","v":3232.0432313911083},null,-2150.9663987971285,false,null,null,-2474.1707219362397,-1827.7620756580177,-2042.8587155377304,-2259.0740820565265,-2582.2784051956378,null,{"$f":"IF(I931,AND(SIGN(I931)=SIGN(L931:P931)), TRUE)","v":true}]
[null,{"$f":"Calcs!B932","v":92982560},null,{"$f":"Calcs!BT932","v":10812.031707142951},null,{"$f":"Calcs!BJ932","v":20189.63221740396},null,-9377.6005102610088,false,null,null,-11396.563732001405,-7358.6372885206129,-8296.3973395467128,-10458.803680975303,-12477.766902715699,null,{"$f":"IF(I932,AND(SIGN(I932)=SIGN(L932:P932)), TRUE)","v":true}]
[null,{"$f":"Calcs!B933","v":92982717},null,{"$f":"Calcs!BT933","v":724.34754382570623},null,{"$f":"Calcs!BJ933","v":1875.1878095698421},null,-1150.8402657441359,false,null,null,-1338.3590467011202,-963.3214847871518,-1078.4055113615652,-1223.2750201267065,-1410.7938010836908,null,{"$f":"IF(I933,AND(SIGN(I933)=SIGN(L933:P933)), TRUE)","v":true}]
[null,{"$f":"Calcs!B934","v":92982727},null,{"$f":"Calcs!BT934","v":4968.5561450625455},null,{"$f":"Calcs!BJ934","v":28041.211480924001},null,-23072.655335861455,false,null,null,-25876.776483953858,-20268.534187769055,-22575.799721355201,-23569.510950367709,-26373.632098460112,null,{"$f":"IF(I934,AND(SIGN(I934)=SIGN(L934:P934)), TRUE)","v":true}]
[null,{"$f":"Calcs!B935","v":93619233},null,{"$f":"Calcs!BT935","v":50421.732124865513},null,{"$f":"Calcs!BJ935","v":18100.082877571469},null,32321.649247294044,true,null,null,30511.640959536897,34131.657535051192,37363.822459780604,27279.476034807492,25469.467747050345,null,{"$f":"IF(I935,AND(SIGN(I935)=SIGN(L935:P935)), TRUE)","v":true}]
[null,{"$f":"Calcs!B936","v":93620904},null,{"$f":"Calcs!BT936","v":305.99749788297959},null,{"$f":"Calcs!BJ936","v":34791.447057900819},null,-34485.449560017842,false,null,null,-37964.594265807929,-31006.304854227761,-34454.849810229542,-34516.049309806134,-37995.194015596222,null,{"$f":"IF(I936,AND(SIGN(I936)=SIGN(L936:P936)), TRUE)","v":true}]
[null,{"$f":"Calcs!B937","v":93661289},null,{"$f":"Calcs!BT937","v":3095.6883529257539},null,{"$f":"Calcs!BJ937","v":16304.892668505996},null,-13209.204315580242,false,null,null,-14839.693582430842,-11578.715048729642,-12899.635480287667,-13518.773150872817,-15149.262417723417,null,{"$f":"IF(I937,AND(SIGN(I937)=SIGN(L937:P937)), TRUE)","v":true}]
[null,{"$f":"Calcs!B938","v":93673674},null,{"$f":"Calcs!BT938","v":14451.7370230991},null,{"$f":"Calcs!BJ938","v":28453.714752611104},null,-14001.977729512004,false,null,null,-16847.349204773116,-11156.606254250895,-12556.804027202092,-15447.151431821914,-18292.522907083025,null,{"$f":"IF(I938,AND(SIGN(I938)=SIGN(L938:P938)), TRUE)","v":true}]
[null,{"$f":"Calcs!B939","v":93673831},null,{"$f":"Calcs!BT939","v":3509.2936731842419},null,{"$f":"Calcs!BJ939","v":30378.062539462117},null,-26868.768866277875,false,null,null,-29906.575120224086,-23830.962612331663,-26517.839498959449,-27219.6982335963,-30257.504487542512,null,{"$f":"IF(I939,AND(SIGN(I939)=SIGN(L939:P939)), TRUE)","v":true}]
[null,{"$f":"Calcs!B940","v":93673895},null,{"$f":"Calcs!BT940","v":2242.2935612960719},null,{"$f":"Calcs!BJ940","v":5277.1383351485756},null,-3034.8447738525037,false,null,null,-3562.5586073673621,-2507.1309403376463,-2810.6154177228964,-3259.0741299821111,-3786.7879634969695,null,{"$f":"IF(I940,AND(SIGN(I940)=SIGN(L940:P940)), TRUE)","v":true}]
[null,{"$f":"Calcs!B941","v":93674164},null,{"$f":"Calcs!BT941","v":118.75693041365363},null,{"$f":"Calcs!BJ941","v":1586.7358858488365},null,-1467.9789554351828,false,null,null,-1626.6525440200667,-1309.3053668502992,-1456.1032623938174,-1479.8546484765482,-1638.528237061432,null,{"$f":"IF(I941,AND(SIGN(I941)=SIGN(L941:P941)), TRUE)","v":true}]
[null,{"$f":"Calcs!B942","v":93675027},null,{"$f":"Calcs!BT942","v":56152.293948813982},null,{"$f":"Calcs!BJ942","v":79669.199841471243},null,-23516.905892657262,false,null,null,-31483.825876804389,-15549.985908510134,-17901.676497775858,-29132.135287538658,-37099.055271685786,null,{"$f":"IF(I942,AND(SIGN(I942)=SIGN(L942:P942)), TRUE)","v":true}]
[null,{"$f":"Calcs!B943","v":93675460},null,{"$f":"Calcs!BT943","v":4917.709493045928},null,{"$f":"Calcs!BJ943","v":13960.031837702125},null,-9042.3223446561969,false,null,null,-10438.325528426411,-7646.3191608859852,-8550.5513953516038,-9534.0932939607883,-10930.096477731004,null,{"$f":"IF(I943,AND(SIGN(I943)=SIGN(L943:P943)), TRUE)","v":true}]
[null,{"$f":"Calcs!B944","v":93675681},null,{"$f":"Calcs!BT944","v":124323.10987518518},null,{"$f":"Calcs!BJ944","v":62738.543714702057},null,61584.566160483126,true,null,null,55310.711789012916,67858.420531953336,74016.877148001644,49152.255172964607,42878.400801494397,null,{"$f":"IF(I944,AND(SIGN(I944)=SIGN(L944:P944)), TRUE)","v":true}]
[null,{"$f":"Calcs!B945","v":93675692},null,{"$f":"Calcs!BT945","v":2894.6516058634029},null,{"$f":"Calcs!BJ945","v":4178.8984353583246},null,-1284.2468294949217,false,null,null,-1702.136673030755,-866.35698595908934,-994.7816689085812,-1573.7119900812618,-1991.6018336170951,null,{"$f":"IF(I945,AND(SIGN(I945)=SIGN(L945:P945)), TRUE)","v":true}]
[null,{"$f":"Calcs!B946","v":93676397},null,{"$f":"Calcs!BT946","v":4098.9639152123791},null,{"$f":"Calcs!BJ946","v":5506.217821949569},null,-1407.2539067371899,false,null,null,-1957.8756889321476,-856.63212454223321,-997.35751521595193,-1817.1502982584279,-2367.7720804533856,null,{"$f":"IF(I946,AND(SIGN(I946)=SIGN(L946:P946)), TRUE)","v":true}]
[null,{"$f":"Calcs!B947","v":93676469},null,{"$f":"Calcs!BT947","v":16419.681986675576},null,{"$f":"Calcs!BJ947","v":15224.574634160404},null,1195.1073525151714,true,null,null,-327.3501109008721,2717.5648159312113,2837.0755511827319,-446.86084615238542,-1969.318309568429,null,{"$f":"IF(I947,AND(SIGN(I947)=SIGN(L947:P947)), TRUE)","v":false}]
[null,{"$f":"Calcs!B948","v":93682509},null,{"$f":"Calcs!BT948","v":35250.011419944341},null,{"$f":"Calcs!BJ948","v":46398.60829253331},null,-11148.596872588969,false,null,null,-15788.457701842301,-6508.7360433356371,-7623.595730594534,-14673.598014583404,-19313.458843836735,null,{"$f":"IF(I948,AND(SIGN(I948)=SIGN(L948:P948)), TRUE)","v":true}]
[null,{"$f":"Calcs!B949","v":93682520},null,{"$f":"Calcs!BT949","v":4604.3050749316644},null,{"$f":"Calcs!BJ949","v":10863.253635449189},null,-6258.948560517525,false,null,null,-7345.2739240624451,-5172.6231969726068,-5798.5180530243579,-6719.3790680106913,-7805.7044315556113,null,{"$f":"IF(I949,AND(SIGN(I949)=SIGN(L949:P949)), TRUE)","v":true}]
[null,{"$f":"Calcs!B950","v":93683162},null,{"$f":"Calcs!BT950","v":23203.574726136492},null,{"$f":"Calcs!BJ950","v":35032.741447407112},null,-11829.16672127062,false,null,null,-15332.440866011337,-8325.89257652991,-9508.8092486569694,-14149.52419388427,-17652.798338624987,null,{"$f":"IF(I950,AND(SIGN(I950)=SIGN(L950:P950)), TRUE)","v":true}]
[null,{"$f":"Calcs!B951","v":93683270},null,{"$f":"Calcs!BT951","v":43085.163381582919},null,{"$f":"Calcs!BJ951","v":37722.022485639041},null,5363.1408959438777,true,null,null,1590.9386473799677,9135.3431445077804,9671.6572341021747,1054.624557785588,-2717.577690778322,null,{"$f":"IF(I951,AND(SIGN(I951)=SIGN(L951:P951)), TRUE)","v":false}]
[null,{"$f":"Calcs!B952","v":93687862},null,{"$f":"Calcs!BT952","v":859.02143135907136},null,{"$f":"Calcs!BJ952","v":3351.1885938444225},null,-2492.1671624853511,false,null,null,-2827.2860218697938,-2157.0483031009089,-2406.2650193494437,-2578.0693056212581,-2913.1881650057007,null,{"$f":"IF(I952,AND(SIGN(I952)=SIGN(L952:P952)), TRUE)","v":true}]
[null,{"$f":"Calcs!B953","v":93688612},null,{"$f":"Calcs!BT953","v":3291.8604185188406},null,{"$f":"Calcs!BJ953","v":4388.4541022615085},null,-1096.593683742668,false,null,null,-1535.4390939688192,-657.7482735165172,-767.40764189078345,-1425.779725594552,-1864.6251358207032,null,{"$f":"IF(I953,AND(SIGN(I953)=SIGN(L953:P953)), TRUE)","v":true}]
[null,{"$f":"Calcs!B954","v":93688868},null,{"$f":"Calcs!BT954","v":63616.239468478539},null,{"$f":"Calcs!BJ954","v":26056.790402079736},null,37559.449066398804,true,null,null,34953.770026190832,40165.128106606775,43921.073013246663,31197.825119550951,28592.146079342976,null,{"$f":"IF(I954,AND(SIGN(I954)=SIGN(L954:P954)), TRUE)","v":true}]
[null,{"$f":"Calcs!B955","v":93688888},null,{"$f":"Calcs!BT955","v":91236.109530867048},null,{"$f":"Calcs!BJ955","v":48118.7068866072},null,43117.402644259848,true,null,null,38305.531955599123,47929.273332920566,52241.013597346559,33993.791691173152,29181.921002512427,null,{"$f":"IF(I955,AND(SIGN(I955)=SIGN(L955:P955)), TRUE)","v":true}]
[null,{"$f":"Calcs!B956","v":93688921},null,{"$f":"Calcs!BT956","v":28154.969254015443},null,{"$f":"Calcs!BJ956","v":25141.673920715635},null,3013.2953332998077,true,null,null,499.12794122824198,5527.4627253713697,5828.7922587013527,197.79840789826267,-2316.368984173303,null,{"$f":"IF(I956,AND(SIGN(I956)=SIGN(L956:P956)), TRUE)","v":false}]
[null,{"$f":"Calcs!B957","v":93689513},null,{"$f":"Calcs!BT957","v":13700.080390033061},null,{"$f":"Calcs!BJ957","v":21487.215324458539},null,-7787.1349344254777,false,null,null,-9935.8564668713334,-5638.4134019796256,-6417.1268954221705,-9157.1429734287831,-11305.864505874639,null,{"$f":"IF(I957,AND(SIGN(I957)=SIGN(L957:P957)), TRUE)","v":true}]
[null,{"$f":"Calcs!B958","v":93689921},null,{"$f":"Calcs!BT958","v":1646.3905092795492},null,{"$f":"Calcs!BJ958","v":1668.3354408063581},null,-21.944931526808887,false,null,null,-188.77847560744476,144.88861255382699,142.69411940114628,-186.58398245476383,-353.4175265353997,null,{"$f":"IF(I958,AND(SIGN(I958)=SIGN(L958:P958)), TRUE)","v":true}]
[null,{"$f":"Calcs!B959","v":93712073},null,{"$f":"Calcs!BT959","v":57.141406829364655},null,{"$f":"Calcs!BJ959","v":3664.7711780492782},null,-3607.6297712199134,false,null,null,-3974.1068890248416,-3241.1526534149857,-3601.915630536977,-3613.3439119028499,-3979.8210297077781,null,{"$f":"IF(I959,AND(SIGN(I959)=SIGN(L959:P959)), TRUE)","v":true}]
[null,{"$f":"Calcs!B960","v":94172048},null,{"$f":"Calcs!BT960","v":6221.1732425993978},null,{"$f":"Calcs!BJ960","v":58285.110334934485},null,-52063.937092335087,false,null,null,-57892.448125828538,-46235.426058841636,-51441.819768075147,-52686.054416595027,-58514.565450088478,null,{"$f":"IF(I960,AND(SIGN(I960)=SIGN(L960:P960)), TRUE)","v":true}]
[null,{"$f":"Calcs!B961","v":94173685},null,{"$f":"Calcs!BT961","v":2161.8652124881078},null,{"$f":"Calcs!BJ961","v":5301.1676519458815},null,-3139.3024394577737,false,null,null,-3669.4192046523626,-2609.1856742631858,-2923.1159182089627,-3355.4889607065843,-3885.6057259011732,null,{"$f":"IF(I961,AND(SIGN(I961)=SIGN(L961:P961)), TRUE)","v":true}]
[null,{"$f":"Calcs!B962","v":94173696},null,{"$f":"Calcs!BT962","v":41764.831477714863},null,{"$f":"Calcs!BJ962","v":41085.125615728808},null,679.70586198605452,true,null,null,-3428.8066995868285,4788.2184235589375,4856.1890097575451,-3496.7772857854288,-7605.2898473583118,null,{"$f":"IF(I962,AND(SIGN(I962)=SIGN(L962:P962)), TRUE)","v":false}]
[null,{"$f":"Calcs!B963","v":94173757},null,{"$f":"Calcs!BT963","v":19851.271030212189},null,{"$f":"Calcs!BJ963","v":26324.116551449777},null,-6472.8455212375884,false,null,null,-9105.257176382569,-3840.4338660926114,-4487.7184182163692,-8457.9726242588076,-11090.384279403788,null,{"$f":"IF(I963,AND(SIGN(I963)=SIGN(L963:P963)), TRUE)","v":true}]
[null,{"$f":"Calcs!B964","v":94180768},null,{"$f":"Calcs!BT964","v":21329.531946309569},null,{"$f":"Calcs!BJ964","v":16932.658569835639},null,4396.87337647393,true,null,null,2703.6075194903642,6090.1392334574939,6529.826571104888,2263.9201818429719,570.65432485940619,null,{"$f":"IF(I964,AND(SIGN(I964)=SIGN(L964:P964)), TRUE)","v":true}]
[null,{"$f":"Calcs!B965","v":94180858},null,{"$f":"Calcs!BT965","v":20994.501541917532},null,{"$f":"Calcs!BJ965","v":16518.152855082091},null,4476.3486868354412,true,null,null,2824.5334013272295,6128.1639723436492,6575.7988410271973,2376.8985326436887,725.083247135477,null,{"$f":"IF(I965,AND(SIGN(I965)=SIGN(L965:P965)), TRUE)","v":true}]
[null,{"$f":"Calcs!B966","v":94181126},null,{"$f":"Calcs!BT966","v":52744.062771473655},null,{"$f":"Calcs!BJ966","v":45736.800859074145},null,7007.26191239951,true,null,null,2433.581826492089,11580.941998306924,12281.668189546879,1732.8556352521482,-2840.8244506552728,null,{"$f":"IF(I966,AND(SIGN(I966)=SIGN(L966:P966)), TRUE)","v":false}]
[null,{"$f":"Calcs!B967","v":94181323},null,{"$f":"Calcs!BT967","v":2267.110275907612},null,{"$f":"Calcs!BJ967","v":8550.6321380150384},null,-6283.5218621074264,false,null,null,-7138.5850759089308,-5428.4586483059229,-6056.8108345166656,-6510.2328896981871,-7365.2961034996915,null,{"$f":"IF(I967,AND(SIGN(I967)=SIGN(L967:P967)), TRUE)","v":true}]
[null,{"$f":"Calcs!B968","v":94181378},null,{"$f":"Calcs!BT968","v":12862.094477589208},null,{"$f":"Calcs!BJ968","v":17073.830806019818},null,-4211.7363284306102,false,null,null,-5919.1194090325935,-2504.3532478286288,-2925.5268806716886,-5497.9457761895301,-7205.3288567915133,null,{"$f":"IF(I968,AND(SIGN(I968)=SIGN(L968:P968)), TRUE)","v":true}]
[null,{"$f":"Calcs!B969","v":94181882},null,{"$f":"Calcs!BT969","v":4060.0133711720646},null,{"$f":"Calcs!BJ969","v":10829.212103319674},null,-6769.1987321476099,false,null,null,-7852.1199424795777,-5686.2775218156421,-6363.1973950304027,{"$f":"(1+O$7)*$D969-(1+O$6)*$F969","v":-7175.2000692648162},-8258.121279596784,null,{"$f":"IF(I969,AND(SIGN(I969)=SIGN(L969:P969)), TRUE)","v":true}]
[null,{"$f":"Calcs!B970","v":94182483},null,{"$f":"Calcs!BT970","v":2665.0383786220054},null,{"$f":"Calcs!BJ970","v":4996.6961836933388},null,{"$f":"D970-F970","v":-2331.6578050713333},{"$f":"H970>0","v":false},null,null,{"$f":"(1+L$7)*$D970-(1+L$6)*$F970","v":-2831.3274234406672},-1831.9881867019994,-2065.1539672091326,-2598.1616429335336,{"$f":"(1+P$7)*$D970-(1+P$6)*$F970","v":-3097.8312613028675},null,{"$f":"IF(I970,AND(SIGN(I970)=SIGN(L970:P970)), TRUE)","v":true}]
[null,{"$f":"Calcs!B971","v":94182677},null,{"$f":"Calcs!BT971","v":37561.844940475625},null,{"$f":"Calcs!BJ971","v":34030.518692652768},null,3531.3262478228571,true,null,null,128.27437855758035,6934.3781170881339,7287.510741870421,-224.85824622470682,-3627.9101154899836,null,{"$f":"IF(I971,AND(SIGN(I971)=SIGN(L971:P971)), TRUE)","v":false}]
[null,{"$f":"Calcs!B972","v":94182814},null,{"$f":"Calcs!BT972","v":5042.0862251504404},null,{"$f":"Calcs!BJ972","v":25507.119780341338},null,-20465.033555190897,false,null,null,-23015.745533225032,-17914.321577156763,-19960.824932675852,-20969.242177705943,-23519.954155740077,null,{"$f":"IF(I972,AND(SIGN(I972)=SIGN(L972:P972)), TRUE)","v":true}]
[null,{"$f":"Calcs!B973","v":94182865},null,{"$f":"Calcs!BT973","v":13466.327947607246},null,{"$f":"Calcs!BJ973","v":30833.618337077718},null,-17367.290389470472,false,null,null,-20450.652223178247,-14283.928555762701,-16020.657594709746,-18713.923184231197,-21797.285017938972,null,{"$f":"IF(I973,AND(SIGN(I973)=SIGN(L973:P973)), TRUE)","v":true}]
[null,{"$f":"Calcs!B974","v":94183046},null,{"$f":"Calcs!BT974","v":42702.469847158929},null,{"$f":"Calcs!BJ974","v":60026.234581206008},null,-17323.764734047079,false,null,null,-23326.388192167688,-11321.141275926479,-13053.517749331186,-21594.011718762973,-27596.635176883581,null,{"$f":"IF(I974,AND(SIGN(I974)=SIGN(L974:P974)), TRUE)","v":true}]
[null,{"$f":"Calcs!B975","v":94183057},null,{"$f":"Calcs!BT975","v":7912.4624920033039},null,{"$f":"Calcs!BJ975","v":28979.356057552195},null,-21066.893565548889,false,null,null,-23964.829171304111,-18168.957959793675,-20275.647316348561,-21858.139814749222,-24756.075420504443,null,{"$f":"IF(I975,AND(SIGN(I975)=SIGN(L975:P975)), TRUE)","v":true}]
[null,{"$f":"Calcs!B976","v":94183088},null,{"$f":"Calcs!BT976","v":14266.480453710617},null,{"$f":"Calcs!BJ976","v":31472.39767527279},null,-17205.917221562173,false,null,null,-20353.156989089453,-14058.677454034896,-15779.26917619111,-18632.565266933234,-21779.805034460514,null,{"$f":"IF(I976,AND(SIGN(I976)=SIGN(L976:P976)), TRUE)","v":true}]
[null,{"$f":"Calcs!B977","v":94183154},null,{"$f":"Calcs!BT977","v":2534.3537552133239},null,{"$f":"Calcs!BJ977","v":3159.5547923858994},null,-625.20103717257552,false,null,null,-941.15651641116574,-309.24555793398576,-371.76566165124314,-878.63641269390791,-1194.5918919324981,null,{"$f":"IF(I977,AND(SIGN(I977)=SIGN(L977:P977)), TRUE)","v":true}]
[null,{"$f":"Calcs!B978","v":94313656},null,{"$f":"Calcs!BT978","v":5668.5316767242994},null,{"$f":"Calcs!BJ978","v":8300.6271211697222},null,-2632.0954444454228,false,null,null,-3462.1581565623956,-1802.0327323284509,-2065.2422767729922,-3198.9486121178525,-4029.0113242348252,null,{"$f":"IF(I978,AND(SIGN(I978)=SIGN(L978:P978)), TRUE)","v":true}]
[null,{"$f":"Calcs!B979","v":94313686},null,{"$f":"Calcs!BT979","v":1531.4232326844949},null,{"$f":"Calcs!BJ979","v":3019.4838998882647},null,-1488.0606672037698,false,null,null,-1790.0090571925966,-1186.1122772149433,-1334.9183439353201,-1641.2029904722192,-1943.1513804610461,null,{"$f":"IF(I979,AND(SIGN(I979)=SIGN(L979:P979)), TRUE)","v":true}]
[null,{"$f":"Calcs!B980","v":94347797},null,{"$f":"Calcs!BT980","v":40705.390382402999},null,{"$f":"Calcs!BJ980","v":40549.472095455501},null,155.91828694749711,true,null,null,-3899.0289225980596,4210.8654964930465,4226.4573251878028,-3914.6207512928013,-7969.567960838358,null,{"$f":"IF(I980,AND(SIGN(I980)=SIGN(L980:P980)), TRUE)","v":false}]
[null,{"$f":"Calcs!B981","v":94361343},null,{"$f":"Calcs!BT981","v":353.73874430519572},null,{"$f":"Calcs!BJ981","v":18070.046231574834},null,-17716.307487269638,false,null,null,-19523.312110427123,-15909.302864112155,-17680.933612839119,-17751.681361700157,-19558.685984857642,null,{"$f":"IF(I981,AND(SIGN(I981)=SIGN(L981:P981)), TRUE)","v":true}]
[null,{"$f":"Calcs!B982","v":94386640},null,{"$f":"Calcs!BT982","v":4202.8520158679066},null,{"$f":"Calcs!BJ982","v":38549.031472079696},null,-34346.179456211787,false,null,null,-38201.08260341976,-30491.276309003824,-33925.894254624996,-34766.464657798577,-38621.36780500655,null,{"$f":"IF(I982,AND(SIGN(I982)=SIGN(L982:P982)), TRUE)","v":true}]
[null,{"$f":"Calcs!B983","v":94386680},null,{"$f":"Calcs!BT983","v":2293.8977814230657},null,{"$f":"Calcs!BJ983","v":26772.663798332847},null,-24478.76601690978,false,null,null,-27156.032396743067,-21801.4996370765,-24249.376238767476,-24708.155795052087,-27385.422174885374,null,{"$f":"IF(I983,AND(SIGN(I983)=SIGN(L983:P983)), TRUE)","v":true}]
[null,{"$f":"Calcs!B984","v":94386719},null,{"$f":"Calcs!BT984","v":12257.626508869635},null,{"$f":"Calcs!BJ984","v":42020.26652775734},null,-29762.640018887705,false,null,null,-33964.66667166345,-25560.613366111971,-28536.87736800074,-30988.402669774667,-35190.429322550408,null,{"$f":"IF(I984,AND(SIGN(I984)=SIGN(L984:P984)), TRUE)","v":true}]
[null,{"$f":"Calcs!B985","v":94395810},null,{"$f":"Calcs!BT985","v":1255.348110395943},null,{"$f":"Calcs!BJ985","v":16039.568962202395},null,-14784.220851806451,false,null,null,-16388.177748026694,-13180.263955586212,-14658.686040766857,-14909.755662846046,-16513.712559066287,null,{"$f":"IF(I985,AND(SIGN(I985)=SIGN(L985:P985)), TRUE)","v":true}]
[null,{"$f":"Calcs!B986","v":94781997},null,{"$f":"Calcs!BT986","v":2287.1867807104459},null,{"$f":"Calcs!BJ986","v":25199.744769642453},null,-22912.557988932007,false,null,null,-25432.532465896256,-20392.583511967761,-22683.839310860963,-23141.276667003051,-25661.2511439673,null,{"$f":"IF(I986,AND(SIGN(I986)=SIGN(L986:P986)), TRUE)","v":true}]
[null,{"$f":"Calcs!B987","v":94782272},null,{"$f":"Calcs!BT987","v":210.21270992205518},null,{"$f":"Calcs!BJ987","v":2678.8683342864374},null,-2468.6556243643822,false,null,null,-2736.5424577930262,-2200.7687909357387,-2447.6343533721765,-2489.6768953565879,-2757.5637287852319,null,{"$f":"IF(I987,AND(SIGN(I987)=SIGN(L987:P987)), TRUE)","v":true}]
[null,{"$f":"Calcs!B988","v":95293762},null,{"$f":"Calcs!BT988","v":14266.642513737497},null,{"$f":"Calcs!BJ988","v":15289.654033819777},null,-1023.0115200822802,false,null,null,-2551.976923464259,505.95388329969683,403.65273129147135,-2449.6757714560299,-3978.6411748380087,null,{"$f":"IF(I988,AND(SIGN(I988)=SIGN(L988:P988)), TRUE)","v":true}]
[null,{"$f":"Calcs!B989","v":95293775},null,{"$f":"Calcs!BT989","v":9.344837316120902E-4},null,{"$f":"Calcs!BJ989","v":13725.74599892838},null,-13725.745064444649,false,null,null,-15098.319664337489,-12353.170464551811,-13725.744970996275,-13725.745157893021,-15098.319757785861,null,{"$f":"IF(I989,AND(SIGN(I989)=SIGN(L989:P989)), TRUE)","v":true}]
[null,{"$f":"Calcs!B990","v":95295568},null,{"$f":"Calcs!BT990","v":1126.9895470052393},null,{"$f":"Calcs!BJ990","v":1608.0619045064464},null,-481.07235750120708,false,null,null,-641.87854795185194,-320.26616705056244,-368.37340280068315,-593.77131220173101,-754.57750265237587,null,{"$f":"IF(I990,AND(SIGN(I990)=SIGN(L990:P990)), TRUE)","v":true}]
[null,{"$f":"Calcs!B991","v":95356874},null,{"$f":"Calcs!BT991","v":9878.3010798199466},null,{"$f":"Calcs!BJ991","v":15649.092564246157},null,-5770.7914844262104,false,null,null,-7335.7007408508289,-4205.8822280015956,-4782.9613764442147,-6758.6215924082044,-8323.5308488328228,null,{"$f":"IF(I991,AND(SIGN(I991)=SIGN(L991:P991)), TRUE)","v":true}]
[null,{"$f":"Calcs!B992","v":95370132},null,{"$f":"Calcs!BT992","v":24273.57843685236},null,{"$f":"Calcs!BJ992","v":9443.4213791883158},null,14830.157057664044,true,null,null,13885.814919745211,15774.499195582875,17257.514901349281,12402.799213978808,11458.457076059974,null,{"$f":"IF(I992,AND(SIGN(I992)=SIGN(L992:P992)), TRUE)","v":true}]
[null,{"$f":"Calcs!B993","v":95399579},null,{"$f":"Calcs!BT993","v":1556.4103005712834},null,{"$f":"Calcs!BJ993","v":18239.252670689206},null,-16682.842370117924,false,null,null,-18506.767637186847,-14858.917103049002,-16527.201340060794,-16838.48340017505,-18662.408667243973,null,{"$f":"IF(I993,AND(SIGN(I993)=SIGN(L993:P993)), TRUE)","v":true}]
[null,{"$f":"Calcs!B994","v":95428954},null,{"$f":"Calcs!BT994","v":2069.8755817644073},null,{"$f":"Calcs!BJ994","v":1067.1019101070731},null,1002.7736716573343,true,null,null,896.06348064662689,1109.4838626680416,1209.7612298337751,795.78611348089362,689.07592247018624,null,{"$f":"IF(I994,AND(SIGN(I994)=SIGN(L994:P994)), TRUE)","v":true}]
[null,{"$f":"Calcs!B995","v":95434424},null,{"$f":"Calcs!BT995","v":10563.25928406254},null,{"$f":"Calcs!BJ995","v":16075.612937398355},null,-5512.3536533358147,false,null,null,-7119.9149470756529,-3904.7923595959801,-4456.0277249295596,-6568.679581742068,-8176.2408754819062,null,{"$f":"IF(I995,AND(SIGN(I995)=SIGN(L995:P995)), TRUE)","v":true}]
[null,{"$f":"Calcs!B996","v":95547150},null,{"$f":"Calcs!BT996","v":10177.392071973778},null,{"$f":"Calcs!BJ996","v":7308.316459594269},null,2869.075612379509,true,null,null,2138.2439664200811,3599.9072583389361,3886.8148195768881,1851.3364051821318,1120.5047592227038,null,{"$f":"IF(I996,AND(SIGN(I996)=SIGN(L996:P996)), TRUE)","v":true}]
[null,{"$f":"Calcs!B997","v":96664043},null,{"$f":"Calcs!BT997","v":4915.5814467496111},null,{"$f":"Calcs!BJ997","v":45726.788643741944},null,-40811.207196992335,false,null,null,-45383.886061366531,-36238.528332618138,-40319.649052317371,-41302.765341667291,-45875.444206041488,null,{"$f":"IF(I997,AND(SIGN(I997)=SIGN(L997:P997)), TRUE)","v":true}]
[null,{"$f":"Calcs!B998","v":97029324},null,{"$f":"Calcs!BT998","v":14263.348005083184},null,{"$f":"Calcs!BJ998","v":12598.370552521399},null,1664.977452561785,true,null,null,405.14039730964396,2924.8145078139241,3091.3122530701039,238.64265205346601,-1021.194403198675,null,{"$f":"IF(I998,AND(SIGN(I998)=SIGN(L998:P998)), TRUE)","v":false}]
[null,{"$f":"Calcs!B999","v":97030265},null,{"$f":"Calcs!BT999","v":4852.3657445562503},null,{"$f":"Calcs!BJ999","v":13612.607965674397},null,-8760.2422211181474,false,null,null,-10121.503017685587,-7398.9814245507068,-8275.005646662521,-9245.4787955737702,-10606.739592141214,null,{"$f":"IF(I999,AND(SIGN(I999)=SIGN(L999:P999)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1000","v":97030298},null,{"$f":"Calcs!BT1000","v":11651.230452379063},null,{"$f":"Calcs!BJ1000","v":24389.756549266567},null,-12738.526096887505,false,null,null,-15177.501751814165,-10299.550441960848,-11573.403051649597,-13903.64914212541,-16342.624797052071,null,{"$f":"IF(I1000,AND(SIGN(I1000)=SIGN(L1000:P1000)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1001","v":97030311},null,{"$f":"Calcs!BT1001","v":7149.5082443915107},null,{"$f":"Calcs!BJ1001","v":15580.008278453906},null,-8430.5000340623956,false,null,null,-9988.5008619077871,-6872.4992062170058,-7715.5492096232438,-9145.4508585015465,-10703.451686346938,null,{"$f":"IF(I1001,AND(SIGN(I1001)=SIGN(L1001:P1001)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1002","v":97232274},null,{"$f":"Calcs!BT1002","v":77728.897574694958},null,{"$f":"Calcs!BJ1002","v":75773.446855707822},null,1955.4507189871365,true,null,null,-5621.8939665836515,9532.7954045579099,9728.3404764566367,-5817.4390384823637,-13394.783724053152,null,{"$f":"IF(I1002,AND(SIGN(I1002)=SIGN(L1002:P1002)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1003","v":97303517},null,{"$f":"Calcs!BT1003","v":709.26403659303901},null,{"$f":"Calcs!BJ1003","v":2395.9231289981485},null,-1686.6590924051095,false,null,null,-1926.2514053049247,-1447.0667795052948,-1615.7326887458055,-1757.5854960644133,-1997.1778089642285,null,{"$f":"IF(I1003,AND(SIGN(I1003)=SIGN(L1003:P1003)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1004","v":97366506},null,{"$f":"Calcs!BT1004","v":61169.084075813291},null,{"$f":"Calcs!BJ1004","v":56594.047165324002},null,4575.0369104892889,true,null,null,-1084.3678060431193,10234.44162702169,10691.945318070626,-1541.871497092041,-7201.2762136244492,null,{"$f":"IF(I1004,AND(SIGN(I1004)=SIGN(L1004:P1004)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1005","v":97524659},null,{"$f":"Calcs!BT1005","v":4704.6441043292189},null,{"$f":"Calcs!BJ1005","v":7597.4692383885294},null,-2892.8251340593106,false,null,null,-3652.5720578981645,-2133.0782102204575,-2422.3607236263879,-3363.2895444922324,-4123.0364683310863,null,{"$f":"IF(I1005,AND(SIGN(I1005)=SIGN(L1005:P1005)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1006","v":97612028},null,{"$f":"Calcs!BT1006","v":14282.108494894397},null,{"$f":"Calcs!BJ1006","v":6922.3455585375259},null,7359.7629363568713,true,null,null,6667.5283805031177,8051.9974922106239,8787.9737858463122,5931.5520868674312,5239.3175310136776,null,{"$f":"IF(I1006,AND(SIGN(I1006)=SIGN(L1006:P1006)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1007","v":97612041},null,{"$f":"Calcs!BT1007","v":12508.69764645531},null,{"$f":"Calcs!BJ1007","v":6121.8689427272375},null,6386.8287037280725,true,null,null,5774.6418094553483,6999.0155980007958,7637.6984683736055,5135.9589390825413,4523.7720448098171,null,{"$f":"IF(I1007,AND(SIGN(I1007)=SIGN(L1007:P1007)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1008","v":97619667},null,{"$f":"Calcs!BT1008","v":117155.12146927913},null,{"$f":"Calcs!BJ1008","v":71164.824138291006},null,45990.29733098812,true,null,null,38873.814917159019,53106.77974481722,57705.809477916046,34274.785184060209,27158.302770231108,null,{"$f":"IF(I1008,AND(SIGN(I1008)=SIGN(L1008:P1008)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1009","v":97645945},null,{"$f":"Calcs!BT1009","v":5867.8599720611755},null,{"$f":"Calcs!BJ1009","v":9131.2405051299666},null,-3263.380533068791,false,null,null,-4176.5045835817882,-2350.2564825557938,-2676.5945358626732,-3850.1665302749088,-4763.290580787906,null,{"$f":"IF(I1009,AND(SIGN(I1009)=SIGN(L1009:P1009)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1010","v":97646181},null,{"$f":"Calcs!BT1010","v":20849.609330136351},null,{"$f":"Calcs!BJ1010","v":29185.607693395745},null,-8335.998363259394,false,null,null,-11254.55913259897,-5417.4375939198217,-6251.0374302457567,-10420.959296273028,-13339.520065612604,null,{"$f":"IF(I1010,AND(SIGN(I1010)=SIGN(L1010:P1010)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1011","v":97646229},null,{"$f":"Calcs!BT1011","v":27065.213672142097},null,{"$f":"Calcs!BJ1011","v":24330.684478806521},null,2734.5291933355766,true,null,null,301.46074545492229,5167.5976412162272,5441.0505605497892,28.007826121367543,-2405.0606217592867,null,{"$f":"IF(I1011,AND(SIGN(I1011)=SIGN(L1011:P1011)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1012","v":97646237},null,{"$f":"Calcs!BT1012","v":15421.656222250705},null,{"$f":"Calcs!BJ1012","v":15020.325441383293},null,401.33078086741261,true,null,null,-1100.7017632709176,1903.363325005741,1943.4964030924839,-1140.8348413576568,-2642.867385495987,null,{"$f":"IF(I1012,AND(SIGN(I1012)=SIGN(L1012:P1012)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1013","v":97646245},null,{"$f":"Calcs!BT1013","v":13176.096015652281},null,{"$f":"Calcs!BJ1013","v":8002.5634707297986},null,5173.5325449224829,true,null,null,4373.2761978495018,5973.788891995463,6491.1421464877121,3855.9229433572555,3055.6665962842744,null,{"$f":"IF(I1013,AND(SIGN(I1013)=SIGN(L1013:P1013)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1014","v":97646356},null,{"$f":"Calcs!BT1014","v":40610.578103021791},null,{"$f":"Calcs!BJ1014","v":24364.72601093604},null,16245.852092085752,true,null,null,13809.379490992145,18682.324693179355,20306.909902387935,12184.794281783576,9748.3216806899691,null,{"$f":"IF(I1014,AND(SIGN(I1014)=SIGN(L1014:P1014)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1015","v":99269880},null,{"$f":"Calcs!BT1015","v":91410.935928807128},null,{"$f":"Calcs!BJ1015","v":71405.117306264088},null,20005.81862254304,true,null,null,12865.306891916625,27146.330353169447,29146.912215423756,10864.725029662324,3724.2132990359096,null,{"$f":"IF(I1015,AND(SIGN(I1015)=SIGN(L1015:P1015)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1016","v":99269990},null,{"$f":"Calcs!BT1016","v":6817.5182910668018},null,{"$f":"Calcs!BJ1016","v":10966.379453370966},null,-4148.8611623041643,false,null,null,-5245.4991076412616,-3052.2232169670688,-3467.1093331974835,-4830.6129914108442,-5927.2509367479415,null,{"$f":"IF(I1016,AND(SIGN(I1016)=SIGN(L1016:P1016)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1017","v":99270310},null,{"$f":"Calcs!BT1017","v":41855.14008743962},null,{"$f":"Calcs!BJ1017","v":30321.994133601729},null,11533.145953837891,true,null,null,8500.9465404777147,14565.345367198064,15718.659962581856,7347.6319450939336,4315.4325317337571,null,{"$f":"IF(I1017,AND(SIGN(I1017)=SIGN(L1017:P1017)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1018","v":99271908},null,{"$f":"Calcs!BT1018","v":33840.045026122214},null,{"$f":"Calcs!BJ1018","v":29230.6626623907},null,4609.3823637315145,true,null,null,1686.3160974924431,7532.4486299705823,7993.3868663437388,1225.3778611192938,-1697.6884051197776,null,{"$f":"IF(I1018,AND(SIGN(I1018)=SIGN(L1018:P1018)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1019","v":99271914},null,{"$f":"Calcs!BT1019","v":17673.31030889658},null,{"$f":"Calcs!BJ1019","v":20877.471410726863},null,-3204.1611018302829,false,null,null,-5291.9082429029695,-1116.4139607575962,-1436.8300709406249,-4971.4921327199409,-7059.2392737926275,null,{"$f":"IF(I1019,AND(SIGN(I1019)=SIGN(L1019:P1019)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1020","v":99272188},null,{"$f":"Calcs!BT1020","v":4091.8095108088196},null,{"$f":"Calcs!BJ1020","v":10558.882289349967},null,-6467.0727785411473,false,null,null,-7522.9610074761458,-5411.1845496061505,-6057.8918274602656,-6876.2537296220298,-7932.1419585570284,null,{"$f":"IF(I1020,AND(SIGN(I1020)=SIGN(L1020:P1020)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1021","v":99274317},null,{"$f":"Calcs!BT1021","v":4356.5373488081505},null,{"$f":"Calcs!BJ1021","v":12431.166556473469},null,-8074.6292076653181,false,null,null,-9317.7458633126662,-6831.5125520179708,-7638.9754727845029,-8510.2829425461332,-9753.3995981934804,null,{"$f":"IF(I1021,AND(SIGN(I1021)=SIGN(L1021:P1021)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1022","v":99275284},null,{"$f":"Calcs!BT1022","v":7106.5794228128289},null,{"$f":"Calcs!BJ1022","v":36043.975195960455},null,-28937.395773147626,false,null,null,-32541.793292743678,-25332.998253551581,-28226.737830866343,-29648.053715428909,-33252.451235024957,null,{"$f":"IF(I1022,AND(SIGN(I1022)=SIGN(L1022:P1022)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1023","v":99275374},null,{"$f":"Calcs!BT1023","v":69741.902531036263},null,{"$f":"Calcs!BJ1023","v":42170.449757740491},null,27571.452773295772,true,null,null,23354.407797521722,31788.497749069822,34545.643026399404,20597.262520192147,16380.217544418098,null,{"$f":"IF(I1023,AND(SIGN(I1023)=SIGN(L1023:P1023)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1024","v":99311835},null,{"$f":"Calcs!BT1024","v":1.9425379712174617E-3},null,{"$f":"Calcs!BJ1024","v":22450.390439417253},null,-22450.388496879281,false,null,null,-24695.427540821009,-20205.349452937557,-22450.388302625484,-22450.388691133077,-24695.427735074805,null,{"$f":"IF(I1024,AND(SIGN(I1024)=SIGN(L1024:P1024)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1025","v":99311858},null,{"$f":"Calcs!BT1025","v":1.120641265742961E-3},null,{"$f":"Calcs!BJ1025","v":15568.994841588472},null,-15568.993720947206,false,null,null,-17125.893205106055,-14012.09423678836,-15568.99360888308,-15568.993833011333,-17125.893317170183,null,{"$f":"IF(I1025,AND(SIGN(I1025)=SIGN(L1025:P1025)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1026","v":99311866},null,{"$f":"Calcs!BT1026","v":4.5513145653330866E-4},null,{"$f":"Calcs!BJ1026","v":8099.8822037588907},null,-8099.8817486274338,false,null,null,-8909.8699690033245,-7289.8935282515449,-8099.8817031142889,-8099.8817941405796,-8909.8700145164694,null,{"$f":"IF(I1026,AND(SIGN(I1026)=SIGN(L1026:P1026)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1027","v":99311882},null,{"$f":"Calcs!BT1027","v":48088.168015730684},null,{"$f":"Calcs!BJ1027","v":42031.279964622765},null,6056.8880511079187,true,null,null,1853.7600546456379,10260.016047570192,10865.704852680989,1248.0712495348489,-2955.056746927432,null,{"$f":"IF(I1027,AND(SIGN(I1027)=SIGN(L1027:P1027)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1028","v":99311990},null,{"$f":"Calcs!BT1028","v":10736.724942933575},null,{"$f":"Calcs!BJ1028","v":48509.183284563449},null,-37772.45834162987,false,null,null,-42623.376670086218,-32921.540013173537,-36698.78584733652,-38846.130835923235,-43697.049164379583,null,{"$f":"IF(I1028,AND(SIGN(I1028)=SIGN(L1028:P1028)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1029","v":99312642},null,{"$f":"Calcs!BT1029","v":343.89174052982162},null,{"$f":"Calcs!BJ1029","v":4077.474694043025},null,-3733.5829535132034,false,null,null,-4141.3304229175064,-3325.8354841089008,-3699.1937794602213,-3767.9721275661855,-4175.719596970489,null,{"$f":"IF(I1029,AND(SIGN(I1029)=SIGN(L1029:P1029)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1030","v":99312674},null,{"$f":"Calcs!BT1030","v":6182.0863453277861},null,{"$f":"Calcs!BJ1030","v":42773.185120739625},null,-36591.09877541184,false,null,null,-40868.417287485805,-32313.780263337881,-35972.890140879063,-37209.307409944617,-41486.625922018582,null,{"$f":"IF(I1030,AND(SIGN(I1030)=SIGN(L1030:P1030)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1031","v":99313588},null,{"$f":"Calcs!BT1031","v":1077.2541852639349},null,{"$f":"Calcs!BJ1031","v":3056.6292187707672},null,-1979.3750335068323,false,null,null,-2285.0379553839093,-1673.7121116297556,-1871.6496149804386,-2087.1004520332258,-2392.7633739103026,null,{"$f":"IF(I1031,AND(SIGN(I1031)=SIGN(L1031:P1031)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1032","v":99321331},null,{"$f":"Calcs!BT1032","v":92305.365198868283},null,{"$f":"Calcs!BJ1032","v":90087.911116170231},null,2217.4540826980519,true,null,null,-6791.337028918977,11226.245194315066,11447.99060258489,-7013.082437188772,-16021.873548805801,null,{"$f":"IF(I1032,AND(SIGN(I1032)=SIGN(L1032:P1032)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1033","v":99321341},null,{"$f":"Calcs!BT1033","v":37053.629494856097},null,{"$f":"Calcs!BJ1033","v":53876.731924161882},null,-16823.102429305785,false,null,null,-22210.775621721979,-11435.429236889599,-13117.739479820171,{"$f":"(1+O$7)*$D1033-(1+O$6)*$F1033","v":-20528.465378791392},-25916.138571207586,null,{"$f":"IF(I1033,AND(SIGN(I1033)=SIGN(L1033:P1033)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1034","v":99321351},null,{"$f":"Calcs!BT1034","v":10098.514014019212},null,{"$f":"Calcs!BJ1034","v":21299.986897746177},null,{"$f":"D1034-F1034","v":-11201.472883726965},{"$f":"H1034>0","v":false},null,null,{"$f":"(1+L$7)*$D1034-(1+L$6)*$F1034","v":-13331.471573501585},-9071.4741939523483,-10191.621482325043,-12211.324285128885,{"$f":"(1+P$7)*$D1034-(1+P$6)*$F1034","v":-14341.322974903505},null,{"$f":"IF(I1034,AND(SIGN(I1034)=SIGN(L1034:P1034)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1035","v":99321375},null,{"$f":"Calcs!BT1035","v":16979.818343214192},null,{"$f":"Calcs!BJ1035","v":33857.307367405527},null,-16877.489024191334,false,null,null,-20263.219760931894,-13491.758287450783,-15179.507189869913,-18575.470858512752,-21961.201595253311,null,{"$f":"IF(I1035,AND(SIGN(I1035)=SIGN(L1035:P1035)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1036","v":99321480},null,{"$f":"Calcs!BT1036","v":12730.827242807823},null,{"$f":"Calcs!BJ1036","v":27100.063239696148},null,-14369.235996888325,false,null,null,-17079.242320857942,-11659.229672918711,-13096.153272607542,-15642.318721169107,-18352.325045138725,null,{"$f":"IF(I1036,AND(SIGN(I1036)=SIGN(L1036:P1036)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1037","v":99321490},null,{"$f":"Calcs!BT1037","v":44861.868523045778},null,{"$f":"Calcs!BJ1037","v":60137.370171393559},null,-15275.501648347781,false,null,null,-21289.238665487137,-9261.7646312084253,-10789.314796043196,-19761.688500652359,-25775.425517791715,null,{"$f":"IF(I1037,AND(SIGN(I1037)=SIGN(L1037:P1037)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1038","v":99322210},null,{"$f":"Calcs!BT1038","v":612.7087287021302},null,{"$f":"Calcs!BJ1038","v":9131.0402608233253},null,-8518.3315321211958,false,null,null,-9431.4355582035296,-7605.2275060388629,-8457.0606592509812,-8579.6024049914085,-9492.7064310737424,null,{"$f":"IF(I1038,AND(SIGN(I1038)=SIGN(L1038:P1038)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1039","v":99323057},null,{"$f":"Calcs!BT1039","v":9512.1667218888924},null,{"$f":"Calcs!BJ1039","v":21738.521929297036},null,-12226.355207408144,false,null,null,-14400.207400337849,-10052.503014478441,-11275.138535219254,-13177.571879597033,-15351.424072526739,null,{"$f":"IF(I1039,AND(SIGN(I1039)=SIGN(L1039:P1039)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1040","v":99415820},null,{"$f":"Calcs!BT1040","v":5054.9993878991772},null,{"$f":"Calcs!BJ1040","v":14126.234612216829},null,-9071.235224317652,false,null,null,-10483.858685539337,-7658.6117630959689,-8565.735285527735,-9576.735163107569,-10989.358624329256,null,{"$f":"IF(I1040,AND(SIGN(I1040)=SIGN(L1040:P1040)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1041","v":99418687},null,{"$f":"Calcs!BT1041","v":2.0720218662972911E-3},null,{"$f":"Calcs!BJ1041","v":22978.034187424786},null,-22978.032115402919,false,null,null,-25275.835534145401,-20680.228696660441,-22978.031908200734,-22978.032322605108,-25275.83574134759,null,{"$f":"IF(I1041,AND(SIGN(I1041)=SIGN(L1041:P1041)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1042","v":99418697},null,{"$f":"Calcs!BT1042","v":3.1624551602362772E-3},null,{"$f":"Calcs!BJ1042","v":30070.687528763225},null,-30070.684366308065,false,null,null,-33077.753119184388,-27063.615613431743,-30070.684050062548,-30070.684682553579,-33077.753435429906,null,{"$f":"IF(I1042,AND(SIGN(I1042)=SIGN(L1042:P1042)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1043","v":99418847},null,{"$f":"Calcs!BT1043","v":15237.606957138727},null,{"$f":"Calcs!BJ1043","v":26173.933321466611},null,-10936.326364327884,false,null,null,-13553.719696474549,-8318.9330321812231,-9412.5656686140101,-12460.087060041757,-15077.480392188421,null,{"$f":"IF(I1043,AND(SIGN(I1043)=SIGN(L1043:P1043)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1044","v":99418878},null,{"$f":"Calcs!BT1044","v":10105.954518721101},null,{"$f":"Calcs!BJ1044","v":19765.114287318196},null,-9659.1597685970955,false,null,null,-11635.671197328917,-7682.6483398652781,-8648.5643167249855,-10669.755220469206,-12646.266649201027,null,{"$f":"IF(I1044,AND(SIGN(I1044)=SIGN(L1044:P1044)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1045","v":99418932},null,{"$f":"Calcs!BT1045","v":9512.437810334186},null,{"$f":"Calcs!BJ1045","v":23022.087934886516},null,-13509.65012455233,false,null,null,-15811.858918040985,-11207.441331063679,-12558.406343518911,-14460.893905585748,-16763.102699074403,null,{"$f":"IF(I1045,AND(SIGN(I1045)=SIGN(L1045:P1045)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1046","v":99418949},null,{"$f":"Calcs!BT1046","v":3080.3819360928728},null,{"$f":"Calcs!BJ1046","v":10082.300839536714},null,-7001.9189034438414,false,null,null,-8010.1489873975142,-5993.6888194901703,-6693.8807098345533,-7309.9570970531286,-8318.1871810068005,null,{"$f":"IF(I1046,AND(SIGN(I1046)=SIGN(L1046:P1046)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1047","v":99418959},null,{"$f":"Calcs!BT1047","v":2045.4437784811832},null,{"$f":"Calcs!BJ1047","v":8722.2415088091402},null,-6676.7977303279567,false,null,null,-7549.0218812088715,-5804.5735794470429,-6472.2533524798382,-6881.3421081760753,-7753.56625905699,null,{"$f":"IF(I1047,AND(SIGN(I1047)=SIGN(L1047:P1047)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1048","v":99453402},null,{"$f":"Calcs!BT1048","v":9148.2038919174756},null,{"$f":"Calcs!BJ1048","v":26139.891789337085},null,-16991.687897419608,false,null,null,-19605.67707635332,-14377.698718485901,-16076.867508227861,-17906.508286611359,-20520.497465545071,null,{"$f":"IF(I1048,AND(SIGN(I1048)=SIGN(L1048:P1048)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1049","v":99453419},null,{"$f":"Calcs!BT1049","v":24980.861352880092},null,{"$f":"Calcs!BJ1049","v":49490.380387120138},null,-24509.519034240046,false,null,null,-29458.557072952062,-19560.480995528036,-22011.432898952033,-27007.605169528055,-31956.643208240072,null,{"$f":"IF(I1049,AND(SIGN(I1049)=SIGN(L1049:P1049)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1050","v":99453524},null,{"$f":"Calcs!BT1050","v":9446.0909416515897},null,{"$f":"Calcs!BJ1050","v":18937.104079344328},null,-9491.0131376927384,false,null,null,-11384.723545627174,-7597.3027297583067,-8546.4040435275783,-10435.622231857897,-12329.332639792332,null,{"$f":"IF(I1050,AND(SIGN(I1050)=SIGN(L1050:P1050)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1051","v":99453560},null,{"$f":"Calcs!BT1051","v":7229.1665528067515},null,{"$f":"Calcs!BJ1051","v":18098.080434505027},null,-10868.913881698276,false,null,null,-12678.721925148779,-9059.1058382477731,-10145.997226417599,-11591.83053697895,-13401.638580429453,null,{"$f":"IF(I1051,AND(SIGN(I1051)=SIGN(L1051:P1051)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1052","v":99454950},null,{"$f":"Calcs!BT1052","v":17181.743772728041},null,{"$f":"Calcs!BJ1052","v":32480.627759226463},null,-15298.883986498422,false,null,null,-18546.946762421074,-12050.821210575778,-13580.709609225618,-17017.058363771226,-20265.121139693878,null,{"$f":"IF(I1052,AND(SIGN(I1052)=SIGN(L1052:P1052)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1053","v":99454970},null,{"$f":"Calcs!BT1053","v":295.48675500399679},null,{"$f":"Calcs!BJ1053","v":13071.948337734984},null,-12776.461582730988,false,null,null,-14083.656416504487,-11469.266748957491,-12746.912907230588,-12806.010258231387,-14113.205092004886,null,{"$f":"IF(I1053,AND(SIGN(I1053)=SIGN(L1053:P1053)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1054","v":99454988},null,{"$f":"Calcs!BT1054","v":1027.0991957182614},null,{"$f":"Calcs!BJ1054","v":30063.678978030675},null,-29036.579782312416,false,null,null,-32042.947680115481,-26030.21188450935,-28933.869862740587,-29139.289701884241,-32145.657599687311,null,{"$f":"IF(I1054,AND(SIGN(I1054)=SIGN(L1054:P1054)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1055","v":99455414},null,{"$f":"Calcs!BT1055","v":1235.9088974769752},null,{"$f":"Calcs!BJ1055","v":12948.79808914879},null,-11712.889191671815,false,null,null,-13007.769000586695,-10418.009382756936,-11589.298301924116,-11836.480081419511,-13131.359890334392,null,{"$f":"IF(I1055,AND(SIGN(I1055)=SIGN(L1055:P1055)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1056","v":99455640},null,{"$f":"Calcs!BT1056","v":53162.95071806194},null,{"$f":"Calcs!BJ1056","v":42788.203443737926},null,10374.747274324014,true,null,null,6095.9269299502193,14653.567618697809,15691.042346130213,5058.452202517823,779.63185814402823,null,{"$f":"IF(I1056,AND(SIGN(I1056)=SIGN(L1056:P1056)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1057","v":99456084},null,{"$f":"Calcs!BT1057","v":11871.163864715616},null,{"$f":"Calcs!BJ1057","v":18612.70830258069},null,-6741.5444378650736,false,null,null,-8602.8152681231459,-4880.273607607005,-5554.4280513935119,-7928.6608243366354,-9789.9316545947077,null,{"$f":"IF(I1057,AND(SIGN(I1057)=SIGN(L1057:P1057)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1058","v":99471533},null,{"$f":"Calcs!BT1058","v":41553.612692350587},null,{"$f":"Calcs!BJ1058","v":23248.36400139449},null,18305.248690956098,true,null,null,15980.412290816646,20630.085091095545,22460.609960191163,14149.88742172104,11825.051021581588,null,{"$f":"IF(I1058,AND(SIGN(I1058)=SIGN(L1058:P1058)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1059","v":99591403},null,{"$f":"Calcs!BT1059","v":4603.4885677688981},null,{"$f":"Calcs!BJ1059","v":13111.997199063833},null,-8508.5086312949352,false,null,null,-9819.7083512013196,-7197.3089113885526,-8048.1597745180452,-8968.8574880718261,-10280.05720797821,null,{"$f":"IF(I1059,AND(SIGN(I1059)=SIGN(L1059:P1059)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1060","v":99591413},null,{"$f":"Calcs!BT1060","v":3598.0194615952782},null,{"$f":"Calcs!BJ1060","v":10801.177900389479},null,-7203.1584387942003,false,null,null,-8283.2762288331487,-6123.0406487552518,-6843.3564926346726,-7562.9603849537289,-8643.0781749926773,null,{"$f":"IF(I1060,AND(SIGN(I1060)=SIGN(L1060:P1060)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1061","v":99593955},null,{"$f":"Calcs!BT1061","v":7830.02156022705},null,{"$f":"Calcs!BJ1061","v":22461.403876282686},null,-14631.382316055635,false,null,null,-16877.522703683906,-12385.241928427367,-13848.38016003293,-15414.384472078342,-17660.524859706613,null,{"$f":"IF(I1061,AND(SIGN(I1061)=SIGN(L1061:P1061)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1062","v":99594185},null,{"$f":"Calcs!BT1062","v":14551.286787216166},null,{"$f":"Calcs!BJ1062","v":20678.228325615859},null,-6126.9415383996929,false,null,null,-8194.7643709612821,-4059.1187058381074,-4671.8128596780753,-7582.0702171213088,-9649.893049682898,null,{"$f":"IF(I1062,AND(SIGN(I1062)=SIGN(L1062:P1062)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1063","v":99620602},null,{"$f":"Calcs!BT1063","v":2169.8892903661181},null,{"$f":"Calcs!BJ1063","v":7728.4290149338522},null,-5558.5397245677341,false,null,null,-6331.3826260611204,-4785.6968230743487,-5341.5507955311223,-5775.5286536043459,-6548.3715550977322,null,{"$f":"IF(I1063,AND(SIGN(I1063)=SIGN(L1063:P1063)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1064","v":99620610},null,{"$f":"Calcs!BT1064","v":2709.8427952194625},null,{"$f":"Calcs!BJ1064","v":9350.107532292106},null,-6640.2647370726436,false,null,null,-7575.2754903018549,-5705.2539838434341,-6369.2804575506971,-6911.2490165945892,-7846.2597698238005,null,{"$f":"IF(I1064,AND(SIGN(I1064)=SIGN(L1064:P1064)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1065","v":99620618},null,{"$f":"Calcs!BT1065","v":6202.335120890828},null,{"$f":"Calcs!BJ1065","v":15382.767636409335},null,-9180.432515518507,false,null,null,-10718.70927915944,-7642.1557518775735,-8560.1990034294249,-9800.6660276075891,-11338.942791248523,null,{"$f":"IF(I1065,AND(SIGN(I1065)=SIGN(L1065:P1065)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1066","v":99620626},null,{"$f":"Calcs!BT1066","v":2461.6143854802149},null,{"$f":"Calcs!BJ1066","v":8615.5112933677665},null,-6153.8969078875516,false,null,null,-7015.4480372243297,-5292.3457785507753,-5907.73546933953,-6400.0583464355732,-7261.6094757723513,null,{"$f":"IF(I1066,AND(SIGN(I1066)=SIGN(L1066:P1066)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1067","v":99638925},null,{"$f":"Calcs!BT1067","v":21139.270821218273},null,{"$f":"Calcs!BJ1067","v":14818.07869167263},null,6321.1921295456432,true,null,null,4839.3842603783796,7802.9999987129067,8435.1192116674738,4207.2650474238162,2725.4571782565527,null,{"$f":"IF(I1067,AND(SIGN(I1067)=SIGN(L1067:P1067)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1068","v":99639063},null,{"$f":"Calcs!BT1068","v":2880.5571203142795},null,{"$f":"Calcs!BJ1068","v":3103.7867529854825},null,-223.22963267120303,false,null,null,-533.60830796975142,87.149042627345352,64.826079360225322,-511.28534470263094,-821.66402000117932,null,{"$f":"IF(I1068,AND(SIGN(I1068)=SIGN(L1068:P1068)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1069","v":99639190},null,{"$f":"Calcs!BT1069","v":3437.8758894167349},null,{"$f":"Calcs!BJ1069","v":2622.1991955061226},null,815.67669391061236,true,null,null,553.45677436000005,1077.8966134612247,1159.464282852286,471.88910496893914,209.66918541832683,null,{"$f":"IF(I1069,AND(SIGN(I1069)=SIGN(L1069:P1069)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1070","v":99639355},null,{"$f":"Calcs!BT1070","v":3541.6732131461577},null,{"$f":"Calcs!BJ1070","v":22543.504042006814},null,-19001.830828860657,false,null,null,-21256.181233061339,-16747.480424659974,-18647.66350754604,-19355.998150175274,-21610.348554375956,null,{"$f":"IF(I1070,AND(SIGN(I1070)=SIGN(L1070:P1070)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1071","v":99682706},null,{"$f":"Calcs!BT1071","v":3135.4791555697698},null,{"$f":"Calcs!BJ1071","v":3319.6501155479577},null,-184.17095997818797,false,null,null,-516.13597153298406,147.79405157660767,129.37695557878942,-497.7188755351649,-829.68388708996099,null,{"$f":"IF(I1071,AND(SIGN(I1071)=SIGN(L1071:P1071)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1072","v":99694660},null,{"$f":"Calcs!BT1072","v":4161.5152660698786},null,{"$f":"Calcs!BJ1072","v":13380.324569967092},null,-9218.8093038972129,false,null,null,-10556.841760893923,-7880.7768469005041,-8802.6577772902237,-9634.9608305042002,-10972.993287500911,null,{"$f":"IF(I1072,AND(SIGN(I1072)=SIGN(L1072:P1072)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1073","v":99698080},null,{"$f":"Calcs!BT1073","v":90388.293484827343},null,{"$f":"Calcs!BJ1073","v":58773.706443146395},null,31614.587041680948,true,null,null,25737.216397366305,37491.957685995585,40653.416390163693,22575.757693198218,16698.387048883575,null,{"$f":"IF(I1073,AND(SIGN(I1073)=SIGN(L1073:P1073)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1074","v":102116605},null,{"$f":"Calcs!BT1074","v":8577.2830845724275},null,{"$f":"Calcs!BJ1074","v":9261.29918229539},null,-684.01609772296251,false,null,null,-1610.1460159525031,242.1138205065763,173.71221073428023,-1541.7444061802053,-2467.8743244097459,null,{"$f":"IF(I1074,AND(SIGN(I1074)=SIGN(L1074:P1074)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1075","v":106559935},null,{"$f":"Calcs!BT1075","v":399.1940630505369},null,{"$f":"Calcs!BJ1075","v":19413.685529157585},null,-19014.491466107047,false,null,null,-20955.860019022806,-17073.122913191288,-18974.572059801994,-19054.410872412103,-20995.779425327863,null,{"$f":"IF(I1075,AND(SIGN(I1075)=SIGN(L1075:P1075)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1076","v":106762516},null,{"$f":"Calcs!BT1076","v":1242.6064329125429},null,{"$f":"Calcs!BJ1076","v":4489.5774771168399},null,-3246.971044204297,false,null,null,-3695.9287919159815,-2798.0132964926129,-3122.7104009130426,-3371.2316874955513,-3820.1894352072359,null,{"$f":"IF(I1076,AND(SIGN(I1076)=SIGN(L1076:P1076)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1077","v":106763181},null,{"$f":"Calcs!BT1077","v":30184.72304979555},null,{"$f":"Calcs!BJ1077","v":44111.81831065625},null,-13927.0952608607,false,null,null,-18338.277091926331,-9515.9134297950768,-10908.622955881139,-16945.567565840254,-21356.749396905885,null,{"$f":"IF(I1077,AND(SIGN(I1077)=SIGN(L1077:P1077)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1078","v":107368835},null,{"$f":"Calcs!BT1078","v":2366.1193688273352},null,{"$f":"Calcs!BJ1078","v":11669.236969692191},null,-9303.1176008648545,false,null,null,-10470.041297834076,-8136.1939038956361,-9066.5056639821214,-9539.7295377475893,-10706.653234716809,null,{"$f":"IF(I1078,AND(SIGN(I1078)=SIGN(L1078:P1078)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1079","v":108334114},null,{"$f":"Calcs!BT1079","v":12843.497695623506},null,{"$f":"Calcs!BJ1079","v":24503.89580405378},null,-11660.398108430274,false,null,null,-14110.787688835653,-9210.008528024895,-10376.048338867922,-12944.747877992624,-15395.137458398003,null,{"$f":"IF(I1079,AND(SIGN(I1079)=SIGN(L1079:P1079)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1080","v":108398746},null,{"$f":"Calcs!BT1080","v":6950.3191879695078},null,{"$f":"Calcs!BJ1080","v":11193.656741412162},null,-4243.3375534426541,false,null,null,-5362.7032275838719,-3123.9718793014381,-3548.3056346457024,-4938.3694722396049,-6057.7351463808227,null,{"$f":"IF(I1080,AND(SIGN(I1080)=SIGN(L1080:P1080)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1081","v":108413631},null,{"$f":"Calcs!BT1081","v":1919.614768293774},null,{"$f":"Calcs!BJ1081","v":14036.124674226929},null,-12116.509905933155,false,null,null,-13520.122373355849,-10712.897438510463,-11924.548429103777,-12308.471382762531,-13712.083850185227,null,{"$f":"IF(I1081,AND(SIGN(I1081)=SIGN(L1081:P1081)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1082","v":108414470},null,{"$f":"Calcs!BT1082","v":38181.066318098587},null,{"$f":"Calcs!BJ1082","v":16910.631696104774},null,21270.434621993812,true,null,null,19579.371452383333,22961.497791604292,25088.541253803673,17452.327990183952,15761.264820573473,null,{"$f":"IF(I1082,AND(SIGN(I1082)=SIGN(L1082:P1082)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1083","v":108414821},null,{"$f":"Calcs!BT1083","v":13811.269977663425},null,{"$f":"Calcs!BJ1083","v":18782.915963228279},null,-4971.6459855648536,false,null,null,-6849.9375818876833,-3093.3543892420275,-3590.5189877985104,-6352.7729833311951,-8231.0645796540248,null,{"$f":"IF(I1083,AND(SIGN(I1083)=SIGN(L1083:P1083)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1084","v":109467929},null,{"$f":"Calcs!BT1084","v":29137.7070487893},null,{"$f":"Calcs!BJ1084","v":17356.175278388171},null,11781.531770401129,true,null,null,10045.91424256231,13517.149298239945,14695.302475280063,8867.7610655221979,7132.1435376833797,null,{"$f":"IF(I1084,AND(SIGN(I1084)=SIGN(L1084:P1084)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1085","v":109524325},null,{"$f":"Calcs!BT1085","v":107.20965207342124},null,{"$f":"Calcs!BJ1085","v":10302.569576845357},null,-10195.359924771936,false,null,null,-11225.616882456472,-9165.1029670873995,-10184.638959564594,-10206.080889979277,-11236.337847663814,null,{"$f":"IF(I1085,AND(SIGN(I1085)=SIGN(L1085:P1085)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1086","v":112402440},null,{"$f":"Calcs!BT1086","v":1414.2884063798863},null,{"$f":"Calcs!BJ1086","v":11373.876617391963},null,-9959.5882110120765,false,null,null,-11096.975872751274,-8822.2005492728804,-9818.1593703740873,-10101.017051650066,-11238.404713389264,null,{"$f":"IF(I1086,AND(SIGN(I1086)=SIGN(L1086:P1086)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1087","v":112750674},null,{"$f":"Calcs!BT1087","v":25646.336792845985},null,{"$f":"Calcs!BJ1087","v":22339.25484922971},null,3307.0819436162747,true,null,null,1073.1564586933018,5541.0074285392438,5871.715622900876,742.44826433167691,-1491.4772205912959,null,{"$f":"IF(I1087,AND(SIGN(I1087)=SIGN(L1087:P1087)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1088","v":112760628},null,{"$f":"Calcs!BT1088","v":9201.0021169818865},null,{"$f":"Calcs!BJ1088","v":20504.01577883539},null,-11303.013661853503,false,null,null,-13353.415239737045,-9252.6120839699652,-10382.913450155314,-12223.113873551692,-14273.515451435234,null,{"$f":"IF(I1088,AND(SIGN(I1088)=SIGN(L1088:P1088)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1089","v":112780879},null,{"$f":"Calcs!BT1089","v":15990.882648291772},null,{"$f":"Calcs!BJ1089","v":83170.471543145512},null,-67179.588894853747,false,null,null,-75496.636049168301,-58862.541740539185,-65580.500630024559,-68778.67715968292,-77095.724313997474,null,{"$f":"IF(I1089,AND(SIGN(I1089)=SIGN(L1089:P1089)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1090","v":112857469},null,{"$f":"Calcs!BT1090","v":388.85080911389196},null,{"$f":"Calcs!BJ1090","v":5455.0554016019705},null,-5066.2045924880786,false,null,null,-5611.7101326482762,-4520.6990523278819,-5027.3195115766894,-5105.0896733994678,-5650.5952135596654,null,{"$f":"IF(I1090,AND(SIGN(I1090)=SIGN(L1090:P1090)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1091","v":112917404},null,{"$f":"Calcs!BT1091","v":2786.0798824685721},null,{"$f":"Calcs!BJ1091","v":16693.366623395792},null,-13907.28674092722,false,null,null,-15576.623403266802,-12237.950078587641,-13628.678752680362,-14185.894729174077,-15855.231391513658,null,{"$f":"IF(I1091,AND(SIGN(I1091)=SIGN(L1091:P1091)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1092","v":112942263},null,{"$f":"Calcs!BT1092","v":37111.084321415692},null,{"$f":"Calcs!BJ1092","v":56178.540229037237},null,-19067.455907621545,false,null,null,-24685.309930525276,-13449.60188471782,-15356.347475479975,-22778.564339763114,-28396.418362666845,null,{"$f":"IF(I1092,AND(SIGN(I1092)=SIGN(L1092:P1092)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1093","v":112963579},null,{"$f":"Calcs!BT1093","v":642.99320979527477},null,{"$f":"Calcs!BJ1093","v":10011.214110678013},null,-9368.2209008827376,false,null,null,-10369.342311950541,-8367.0994898149365,-9303.9215799032099,-9432.5202218622653,-10433.641632930068,null,{"$f":"IF(I1093,AND(SIGN(I1093)=SIGN(L1093:P1093)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1094","v":113014488},null,{"$f":"Calcs!BT1094","v":40510.658476756274},null,{"$f":"Calcs!BJ1094","v":40720.680977636315},null,-210.02250088004075,false,null,null,-4282.0905986436774,3862.0455968835886,3841.0433467955881,-4261.0883485556697,-8333.1564463193063,null,{"$f":"IF(I1094,AND(SIGN(I1094)=SIGN(L1094:P1094)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1095","v":113112859},null,{"$f":"Calcs!BT1095","v":922.11414868940483},null,{"$f":"Calcs!BJ1095","v":3243.3570347165069},null,-2321.242886027102,false,null,null,-2645.578589498753,-1996.9071825554515,-2229.0314711581614,-2413.4543008960427,-2737.7900043676937,null,{"$f":"IF(I1095,AND(SIGN(I1095)=SIGN(L1095:P1095)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1096","v":113227653},null,{"$f":"Calcs!BT1096","v":1190.650082639715},null,{"$f":"Calcs!BJ1096","v":37351.570518347238},null,-36160.920435707521,false,null,null,-39896.07748754225,-32425.7633838728,-36041.855427443552,-36279.985443971498,-40015.142495806227,null,{"$f":"IF(I1096,AND(SIGN(I1096)=SIGN(L1096:P1096)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1097","v":113227841},null,{"$f":"Calcs!BT1097","v":28.304854801047441},null,{"$f":"Calcs!BJ1097","v":16555.19805181128},null,-16526.893197010231,false,null,null,-18182.413002191362,-14871.373391829104,-16524.062711530129,{"$f":"(1+O$7)*$D1097-(1+O$6)*$F1097","v":-16529.723682490338},-18185.243487671469,null,{"$f":"IF(I1097,AND(SIGN(I1097)=SIGN(L1097:P1097)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1098","v":113242260},null,{"$f":"Calcs!BT1098","v":16094.376761598458},null,{"$f":"Calcs!BJ1098","v":47831.356306572736},null,{"$f":"D1098-F1098","v":-31736.979544974278},{"$f":"H1098>0","v":false},null,null,{"$f":"(1+L$7)*$D1098-(1+L$6)*$F1098","v":-36520.115175631552},-26953.843914317007,-30127.541868814431,-33346.417221134121,{"$f":"(1+P$7)*$D1098-(1+P$6)*$F1098","v":-38129.552851791399},null,{"$f":"IF(I1098,AND(SIGN(I1098)=SIGN(L1098:P1098)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1099","v":114337179},null,{"$f":"Calcs!BT1099","v":3741.6541904899041},null,{"$f":"Calcs!BJ1099","v":15200.545317363096},null,-11458.891126873192,false,null,null,-12978.945658609502,-9938.8365951368833,-11084.7257078242,-11833.056545922182,-13353.111077658492,null,{"$f":"IF(I1099,AND(SIGN(I1099)=SIGN(L1099:P1099)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1100","v":114337499},null,{"$f":"Calcs!BT1100","v":1873.0267416328675},null,{"$f":"Calcs!BJ1100","v":20152.587020674775},null,-18279.560279041907,false,null,null,-20294.818981109387,-16264.301576974431,-18092.257604878621,-18466.862953205193,-20482.121655272673,null,{"$f":"IF(I1100,AND(SIGN(I1100)=SIGN(L1100:P1100)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1101","v":114358420},null,{"$f":"Calcs!BT1101","v":97.395998305761282},null,{"$f":"Calcs!BJ1101","v":6044.3743960559223},null,-5946.9783977501611,false,null,null,-6551.4158373557539,-5342.5409581445692,-5937.2387979195846,-5956.7179975807367,-6561.1554371863294,null,{"$f":"IF(I1101,AND(SIGN(I1101)=SIGN(L1101:P1101)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1102","v":114359819},null,{"$f":"Calcs!BT1102","v":79181.158976891325},null,{"$f":"Calcs!BJ1102","v":43783.417647759728},null,35397.741329131597,true,null,null,31019.399564355619,39776.083093907568,43315.857226820743,27479.625431442466,23101.283666666488,null,{"$f":"IF(I1102,AND(SIGN(I1102)=SIGN(L1102:P1102)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1103","v":114681066},null,{"$f":"Calcs!BT1103","v":277.56134604726606},null,{"$f":"Calcs!BJ1103","v":3447.0054945736833},null,-3169.4441485264174,false,null,null,-3514.144697983786,-2824.7435990690492,-3141.6880139216905,-3197.2002831311438,-3541.9008325885125,null,{"$f":"IF(I1103,AND(SIGN(I1103)=SIGN(L1103:P1103)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1104","v":115284115},null,{"$f":"Calcs!BT1104","v":2322.3496528255073},null,{"$f":"Calcs!BJ1104","v":28234.447236835684},null,-25912.097584010175,false,null,null,-28735.542307693744,-23088.652860326605,-25679.862618727624,-26144.332549292725,-28967.777272976295,null,{"$f":"IF(I1104,AND(SIGN(I1104)=SIGN(L1104:P1104)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1105","v":115284153},null,{"$f":"Calcs!BT1105","v":476.03366046937799},null,{"$f":"Calcs!BJ1105","v":5570.4962443823661},null,-5094.4625839129876,false,null,null,-5651.5122083512251,-4537.4129594747519,-5046.8592178660501,-5142.065949959926,-5699.1155743981635,null,{"$f":"IF(I1105,AND(SIGN(I1105)=SIGN(L1105:P1105)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1106","v":115288552},null,{"$f":"Calcs!BT1106","v":2053.8734555698466},null,{"$f":"Calcs!BJ1106","v":22215.103379110285},null,-20161.229923540439,false,null,null,-22382.740261451469,-17939.719585629409,-19955.842577983454,-20366.617269097424,-22588.127607008453,null,{"$f":"IF(I1106,AND(SIGN(I1106)=SIGN(L1106:P1106)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1107","v":115415175},null,{"$f":"Calcs!BT1107","v":1859.2466304679892},null,{"$f":"Calcs!BJ1107","v":6677.4467715116389},null,-4818.2001410436496,false,null,null,-5485.9448181948137,-4150.4554638924856,-4632.2754779968509,-5004.1248040904484,-5671.8694812416124,null,{"$f":"IF(I1107,AND(SIGN(I1107)=SIGN(L1107:P1107)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1108","v":115415185},null,{"$f":"Calcs!BT1108","v":18847.907938625562},null,{"$f":"Calcs!BJ1108","v":32880.115150981699},null,-14032.207212356137,false,null,null,-17320.21872745431,-10744.195697257968,-12147.41641849358,-15916.998006218691,-19205.009521316864,null,{"$f":"IF(I1108,AND(SIGN(I1108)=SIGN(L1108:P1108)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1109","v":115661145},null,{"$f":"Calcs!BT1109","v":4290.557068653341},null,{"$f":"Calcs!BJ1109","v":17358.177721454616},null,-13067.620652801275,false,null,null,-14803.438424946738,-11331.802880655814,-12638.564945935941,-13496.67635966661,-15232.494131812073,null,{"$f":"IF(I1109,AND(SIGN(I1109)=SIGN(L1109:P1109)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1110","v":115661153},null,{"$f":"Calcs!BT1110","v":2477.8457082926602},null,{"$f":"Calcs!BJ1110","v":10052.264193540082},null,-7574.4184852474227,false,null,null,-8579.6449046014313,-6569.1920658934141,-7326.6339144181566,-7822.2030560766889,-8827.4294754306975,null,{"$f":"IF(I1110,AND(SIGN(I1110)=SIGN(L1110:P1110)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1111","v":115671783},null,{"$f":"Calcs!BT1111","v":6224.0155936177616},null,{"$f":"Calcs!BJ1111","v":28298.525414961834},null,-22074.509821344072,false,null,null,-24904.362362840257,-19244.657279847888,-21452.108261982296,-22696.911380705849,-25526.763922202033,null,{"$f":"IF(I1111,AND(SIGN(I1111)=SIGN(L1111:P1111)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1112","v":115733280},null,{"$f":"Calcs!BT1112","v":6831.0794955900465},null,{"$f":"Calcs!BJ1112","v":16032.560411469849},null,-9201.4809158798016,false,null,null,-10804.736957026791,-7598.2248747328185,-8518.372966320796,-9884.5888654388073,-11487.844906585795,null,{"$f":"IF(I1112,AND(SIGN(I1112)=SIGN(L1112:P1112)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1113","v":115734422},null,{"$f":"Calcs!BT1113","v":84779.796685317924},null,{"$f":"Calcs!BJ1113","v":66959.693698762305},null,17820.102986555619,true,null,null,11124.133616679377,24516.072356431847,26298.082655087419,9342.1233180238341,2646.153948147592,null,{"$f":"IF(I1113,AND(SIGN(I1113)=SIGN(L1113:P1113)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1114","v":115759345},null,{"$f":"Calcs!BT1114","v":2598.2950032865288},null,{"$f":"Calcs!BJ1114","v":13927.99274863905},null,-11329.697745352521,false,null,null,-12722.497020216428,-9936.898470488617,-11069.868245023868,-11589.527245681174,-12982.326520545081,null,{"$f":"IF(I1114,AND(SIGN(I1114)=SIGN(L1114:P1114)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1115","v":115759418},null,{"$f":"Calcs!BT1115","v":1095.612375772087},null,{"$f":"Calcs!BJ1115","v":41723.904953923884},null,-40628.292578151799,false,null,null,-44800.683073544191,-36455.902082759414,-40518.731340574588,-40737.853815729002,-44910.244311121394,null,{"$f":"IF(I1115,AND(SIGN(I1115)=SIGN(L1115:P1115)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1116","v":115759542},null,{"$f":"Calcs!BT1116","v":2.6219303740617761E-3},null,{"$f":"Calcs!BJ1116","v":9713.0503380847586},null,-9713.047716154384,false,null,null,-10684.35274996286,-8741.7426823459082,-9713.0474539613479,-9713.047978347422,-10684.353012155898,null,{"$f":"IF(I1116,AND(SIGN(I1116)=SIGN(L1116:P1116)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1117","v":115759610},null,{"$f":"Calcs!BT1117","v":2228.2672312621862},null,{"$f":"Calcs!BJ1117","v":3218.6268628459457},null,-990.35963158375944,false,null,null,-1312.2223178683544,-668.49694529916496,-767.53290845754054,-1213.1863547099781,-1535.049040994573,null,{"$f":"IF(I1117,AND(SIGN(I1117)=SIGN(L1117:P1117)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1118","v":115801006},null,{"$f":"Calcs!BT1118","v":1885.1604378222412},null,{"$f":"Calcs!BJ1118","v":4586.295477226},null,-2701.135039403759,false,null,null,-3159.7645871263594,-2242.5054916811596,-2512.6189956215344,-2889.6510831859832,-3348.2806309085836,null,{"$f":"IF(I1118,AND(SIGN(I1118)=SIGN(L1118:P1118)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1119","v":116251490},null,{"$f":"Calcs!BT1119","v":2366.3325194588979},null,{"$f":"Calcs!BJ1119","v":20525.041431033034},null,-18158.708911574136,false,null,null,-20211.213054677442,-16106.204768470834,-17922.075659628244,-18395.342163520025,-20447.846306623331,null,{"$f":"IF(I1119,AND(SIGN(I1119)=SIGN(L1119:P1119)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1120","v":116251627},null,{"$f":"Calcs!BT1120","v":305.24197469838327},null,{"$f":"Calcs!BJ1120","v":53239.955029033241},null,-52934.713054334861,false,null,null,-58258.708557238191,-47610.717551431531,-52904.188856865017,-52965.237251804698,-58289.232754708028,null,{"$f":"IF(I1120,AND(SIGN(I1120)=SIGN(L1120:P1120)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1121","v":116251641},null,{"$f":"Calcs!BT1121","v":14211.657285267225},null,{"$f":"Calcs!BJ1121","v":31397.306060281207},null,-17185.648775013982,false,null,null,-20325.379381042105,-14045.918168985863,-15764.483046487259,-18606.814503540707,-21746.545109568826,null,{"$f":"IF(I1121,AND(SIGN(I1121)=SIGN(L1121:P1121)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1122","v":116266016},null,{"$f":"Calcs!BT1122","v":76.852077055760446},null,{"$f":"Calcs!BJ1122","v":4105.0082862066056},null,-4028.1562091508449,false,null,null,-4438.6570377715061,-3617.6553805301846,-4020.4710014452689,-4035.8414168564213,-4446.3422454770825,null,{"$f":"IF(I1122,AND(SIGN(I1122)=SIGN(L1122:P1122)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1123","v":116270444},null,{"$f":"Calcs!BT1123","v":9372.0646618606006},null,{"$f":"Calcs!BJ1123","v":12227.918585229581},null,-2855.8539233689808,false,null,null,-4078.6457818919407,-1633.0620648460226,-1918.6474571829203,-3793.0603895550412,-5015.8522480780011,null,{"$f":"IF(I1123,AND(SIGN(I1123)=SIGN(L1123:P1123)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1124","v":116272679},null,{"$f":"Calcs!BT1124","v":4091.0294613685737},null,{"$f":"Calcs!BJ1124","v":27103.066904295807},null,-23012.037442927234,false,null,null,-25722.344133356819,-20301.730752497653,-22602.934496790374,-23421.14038906409,-26131.447079493675,null,{"$f":"IF(I1124,AND(SIGN(I1124)=SIGN(L1124:P1124)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1125","v":116316415},null,{"$f":"Calcs!BT1125","v":11744.931649271599},null,{"$f":"Calcs!BJ1125","v":19333.587806499894},null,-7588.6561572282953,false,null,null,-9522.014937878288,-5655.2973765783063,-6414.1629923011351,-8763.1493221554556,-10696.508102805448,null,{"$f":"IF(I1125,AND(SIGN(I1125)=SIGN(L1125:P1125)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1126","v":116369563},null,{"$f":"Calcs!BT1126","v":98.588602144481229},null,{"$f":"Calcs!BJ1126","v":3719.0373851498634},null,-3620.4487830053822,false,null,null,-3992.352521520369,-3248.5450444903959,-3610.589922790934,-3630.3076432198304,-4002.2113817348172,null,{"$f":"IF(I1126,AND(SIGN(I1126)=SIGN(L1126:P1126)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1127","v":116414855},null,{"$f":"Calcs!BT1127","v":1041.1228860941951},null,{"$f":"Calcs!BJ1127","v":20786.360251203743},null,-19745.237365109548,false,null,null,-21823.873390229925,-17666.601339989174,-19641.125076500128,-19849.349653718968,-21927.985678839344,null,{"$f":"IF(I1127,AND(SIGN(I1127)=SIGN(L1127:P1127)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1128","v":116414877},null,{"$f":"Calcs!BT1128","v":2156.0036644157508},null,{"$f":"Calcs!BJ1128","v":5718.3766648391256},null,-3562.3730004233748,false,null,null,-4134.2106669072882,-2990.5353339394624,-3346.7726339817996,-3777.9733668649496,-4349.811033348863,null,{"$f":"IF(I1128,AND(SIGN(I1128)=SIGN(L1128:P1128)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1129","v":116583439},null,{"$f":"Calcs!BT1129","v":2069.4141655000444},null,{"$f":"Calcs!BJ1129","v":1952.2818676278685},null,117.13229787217597,true,null,null,-78.09588889061115,312.36048463496286,324.07371442218073,-89.809118677828337,-285.03730544061546,null,{"$f":"IF(I1129,AND(SIGN(I1129)=SIGN(L1129:P1129)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1130","v":116693624},null,{"$f":"Calcs!BT1130","v":46268.469044125355},null,{"$f":"Calcs!BJ1130","v":52208.696849815482},null,-5940.2278056901268,false,null,null,-11161.09749067168,-719.35812070858083,-1313.3809012775891,-10567.074710102665,-15787.944395084218,null,{"$f":"IF(I1130,AND(SIGN(I1130)=SIGN(L1130:P1130)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1131","v":116846731},null,{"$f":"Calcs!BT1131","v":1439.4462881587615},null,{"$f":"Calcs!BJ1131","v":28534.813696802023},null,-27095.367408643262,false,null,null,-29948.848778323467,-24241.886038963061,-26951.422779827386,-27239.312037459138,-30092.793407139343,null,{"$f":"IF(I1131,AND(SIGN(I1131)=SIGN(L1131:P1131)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1132","v":116846745},null,{"$f":"Calcs!BT1132","v":7879.8948660946626},null,{"$f":"Calcs!BJ1132","v":28335.570611691022},null,-20455.67574559636,false,null,null,-23289.232806765463,-17622.11868442726,-19667.686258986891,-21243.665232205825,-24077.222293374929,null,{"$f":"IF(I1132,AND(SIGN(I1132)=SIGN(L1132:P1132)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1133","v":116848738},null,{"$f":"Calcs!BT1133","v":16055.163829886089},null,{"$f":"Calcs!BJ1133","v":27924.068561537133},null,-11868.904731651044,false,null,null,-14661.311587804761,-9076.4978754973308,-10263.388348662433,-13474.421114639652,-16266.827970793369,null,{"$f":"IF(I1133,AND(SIGN(I1133)=SIGN(L1133:P1133)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1134","v":116848844},null,{"$f":"Calcs!BT1134","v":1357.3187344698449},null,{"$f":"Calcs!BJ1134","v":12322.033409352363},null,-10964.714674882518,false,null,null,-12196.918015817755,-9732.5113339472828,-10828.982801435533,-11100.446548329503,-12332.64988926474,null,{"$f":"IF(I1134,AND(SIGN(I1134)=SIGN(L1134:P1134)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1135","v":116849758},null,{"$f":"Calcs!BT1135","v":3574.7241687131436},null,{"$f":"Calcs!BJ1135","v":25366.948765690388},null,-21792.224596977245,false,null,null,-24328.919473546284,-19255.529720408205,-21434.75218010593,-22149.697013848559,-24686.391890417599,null,{"$f":"IF(I1135,AND(SIGN(I1135)=SIGN(L1135:P1135)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1136","v":116934625},null,{"$f":"Calcs!BT1136","v":3071.9794338178299},null,{"$f":"Calcs!BJ1136","v":19122.330062990237},null,-16050.350629172408,false,null,null,-17962.583635471434,-14138.117622873386,-15743.152685790625,-16357.548572554189,-18269.781578853217,null,{"$f":"IF(I1136,AND(SIGN(I1136)=SIGN(L1136:P1136)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1137","v":116972788},null,{"$f":"Calcs!BT1137","v":10119.311542180983},null,{"$f":"Calcs!BJ1137","v":11896.514257733392},null,-1777.2027155524083,false,null,null,-2966.8541413257481,-587.55128977906861,-765.27156133430981,-2789.1338697705069,-3978.7852955438466,null,{"$f":"IF(I1137,AND(SIGN(I1137)=SIGN(L1137:P1137)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1138","v":117122795},null,{"$f":"Calcs!BT1138","v":37733.980904347336},null,{"$f":"Calcs!BJ1138","v":39042.633687957721},null,-1308.6527836103851,false,null,null,-5212.9161524061637,2595.6105851853863,2464.7453068243485,-5082.0508740451187,-8986.3142428408974,null,{"$f":"IF(I1138,AND(SIGN(I1138)=SIGN(L1138:P1138)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1139","v":117451732},null,{"$f":"Calcs!BT1139","v":2000.5935747002172},null,{"$f":"Calcs!BJ1139","v":20086.506399482179},null,-18085.912824781961,false,null,null,-20094.563464730181,-16077.262184833746,-17885.853467311939,-18285.972182251982,-20294.622822200203,null,{"$f":"IF(I1139,AND(SIGN(I1139)=SIGN(L1139:P1139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1140","v":117758722},null,{"$f":"Calcs!BT1140","v":10462.74424068537},null,{"$f":"Calcs!BJ1140","v":60799.177604852724},null,-50336.433364167358,false,null,null,-56416.351124652632,-44256.515603682084,-49290.158940098816,-51382.707788235894,-57462.625548721167,null,{"$f":"IF(I1140,AND(SIGN(I1140)=SIGN(L1140:P1140)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1141","v":117881691},null,{"$f":"Calcs!BT1141","v":39501.363486745518},null,{"$f":"Calcs!BJ1141","v":35820.702794052129},null,3680.6606926933891,true,null,null,98.590413288169657,7262.7309720986013,7630.7970413679432,-269.47565598116489,-3851.5459353863844,null,{"$f":"IF(I1141,AND(SIGN(I1141)=SIGN(L1141:P1141)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1142","v":118378659},null,{"$f":"Calcs!BT1142","v":31802.372521428064},null,{"$f":"Calcs!BJ1142","v":25745.410505247961},null,6056.9620161801031,true,null,null,3482.420965655303,8631.5030667048995,9237.1992683229146,2876.7247640372989,302.1837135124988,null,{"$f":"IF(I1142,AND(SIGN(I1142)=SIGN(L1142:P1142)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1143","v":118390446},null,{"$f":"Calcs!BT1143","v":103.61146931657868},null,{"$f":"Calcs!BJ1143","v":27885.020921741518},null,-27781.409452424938,false,null,null,-30569.91154459909,-24992.907360250785,-27771.048305493281,-27791.770599356598,-30580.27269153075,null,{"$f":"IF(I1143,AND(SIGN(I1143)=SIGN(L1143:P1143)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1144","v":118453072},null,{"$f":"Calcs!BT1144","v":21039.30671931068},null,{"$f":"Calcs!BJ1144","v":21165.823212294548},null,-126.51649298386837,false,null,null,-2243.0988142133247,1990.0658282455843,1977.4141789472014,-2230.4471649149345,-4347.0294861443908,null,{"$f":"IF(I1144,AND(SIGN(I1144)=SIGN(L1144:P1144)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1145","v":118453220},null,{"$f":"Calcs!BT1145","v":83.460460088309503},null,{"$f":"Calcs!BJ1145","v":4549.5506469567845},null,-4466.090186868475,false,null,null,-4921.0452515641537,-4011.1351221727969,-4457.7441408596442,-4474.4362328773059,-4929.3912975729845,null,{"$f":"IF(I1145,AND(SIGN(I1145)=SIGN(L1145:P1145)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1146","v":118453254},null,{"$f":"Calcs!BT1146","v":3436.8541752009969},null,{"$f":"Calcs!BJ1146","v":41676.847541862488},null,-38239.993366661489,false,null,null,-42407.678120847741,-34072.308612475244,-37896.307949141388,-38583.678784181589,-42751.363538367841,null,{"$f":"IF(I1146,AND(SIGN(I1146)=SIGN(L1146:P1146)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1147","v":118453429},null,{"$f":"Calcs!BT1147","v":1538.4926178024411},null,{"$f":"Calcs!BJ1147","v":13827.870595316937},null,-12289.377977514496,false,null,null,-13672.16503704619,-10906.590917982803,-12135.528715734252,-12443.22723929474,-13826.014298826434,null,{"$f":"IF(I1147,AND(SIGN(I1147)=SIGN(L1147:P1147)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1148","v":118661672},null,{"$f":"Calcs!BT1148","v":1372.653932011975},null,{"$f":"Calcs!BJ1148","v":33155.451072617507},null,-31782.797140605533,false,null,null,-35098.34224786728,-28467.252033343782,-31645.531747404333,-31920.062533806729,-35235.607641068476,null,{"$f":"IF(I1148,AND(SIGN(I1148)=SIGN(L1148:P1148)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1149","v":118666348},null,{"$f":"Calcs!BT1149","v":21798.632802783552},null,{"$f":"Calcs!BJ1149","v":27776.888996153622},null,-5978.2561933700708,false,null,null,-8755.9450929854356,-3200.5672937547097,-3798.3929130917131,-8158.1194736484249,-10935.80837326379,null,{"$f":"IF(I1149,AND(SIGN(I1149)=SIGN(L1149:P1149)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1150","v":118666917},null,{"$f":"Calcs!BT1150","v":13546.635093191599},null,{"$f":"Calcs!BJ1150","v":21699.474289501406},null,-8152.8391963098074,false,null,null,-10322.786625259949,-5982.8917673596661,-6798.1756869906458,-9507.5027056289673,-11677.450134579109,null,{"$f":"IF(I1150,AND(SIGN(I1150)=SIGN(L1150:P1150)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1151","v":118667269},null,{"$f":"Calcs!BT1151","v":21892.100535808273},null,{"$f":"Calcs!BJ1151","v":25851.539987769404},null,-3959.4394519611305,false,null,null,-6544.5934507380734,-1374.2854531841913,-1770.2293983803029,-6148.6495055419582,-8733.8035043189011,null,{"$f":"IF(I1151,AND(SIGN(I1151)=SIGN(L1151:P1151)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1152","v":118673839},null,{"$f":"Calcs!BT1152","v":4536.2939787892965},null,{"$f":"Calcs!BJ1152","v":40837.823897023176},null,-36301.529918233879,false,null,null,-40385.312307936198,-32217.74752853156,-35847.900520354946,-36755.159316112811,-40838.94170581513,null,{"$f":"IF(I1152,AND(SIGN(I1152)=SIGN(L1152:P1152)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1153","v":118678106},null,{"$f":"Calcs!BT1153","v":5338.5966781856541},null,{"$f":"Calcs!BJ1153","v":10254.510943250749},null,-4915.9142650650947,false,null,null,-5941.3653593901699,-3890.4631707400195,-4382.0545972465288,-5449.7739328836597,-6475.2250272087349,null,{"$f":"IF(I1153,AND(SIGN(I1153)=SIGN(L1153:P1153)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1154","v":118724370},null,{"$f":"Calcs!BT1154","v":56616.107302232311},null,{"$f":"Calcs!BJ1154","v":42817.238868201333},null,13798.868434030977,true,null,null,9517.1445472108389,18080.592320851109,19460.479164254211,8137.2577038077507,3855.5338169876122,null,{"$f":"IF(I1154,AND(SIGN(I1154)=SIGN(L1154:P1154)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1155","v":119192725},null,{"$f":"Calcs!BT1155","v":3908.1740857556733},null,{"$f":"Calcs!BJ1155","v":7621.6987994924802},null,-3713.5247137368069,false,null,null,-4475.6945936860548,-2951.3548337875591,-3322.7073051612397,-4104.3421223123742,-4866.512002261622,null,{"$f":"IF(I1155,AND(SIGN(I1155)=SIGN(L1155:P1155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1156","v":119772451},null,{"$f":"Calcs!BT1156","v":58.225946486601345},null,{"$f":"Calcs!BJ1156","v":3350.4877387711676},null,-3292.2617922845661,false,null,null,-3627.3105661616833,-2957.2130184074495,-3286.4391976359061,-3298.0843869332266,-3633.1331608103437,null,{"$f":"IF(I1156,AND(SIGN(I1156)=SIGN(L1156:P1156)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1157","v":120105833},null,{"$f":"Calcs!BT1157","v":26592.582001524977},null,{"$f":"Calcs!BJ1157","v":37615.893003117606},null,-11023.311001592629,false,null,null,-14784.900301904396,-7261.7217012808687,-8364.052801440128,-13682.569201745126,-17444.158502056893,null,{"$f":"IF(I1157,AND(SIGN(I1157)=SIGN(L1157:P1157)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1158","v":120235127},null,{"$f":"Calcs!BT1158","v":0.35465531245849036},null,{"$f":"Calcs!BJ1158","v":2502.8535887461649},null,-2502.4989334337065,false,null,null,-2752.7842923083231,-2252.2135745590899,-2502.4634679024607,-2502.5343989649523,-2752.8197578395689,null,{"$f":"IF(I1158,AND(SIGN(I1158)=SIGN(L1158:P1158)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1159","v":120248879},null,{"$f":"Calcs!BT1159","v":19914.638461435676},null,{"$f":"Calcs!BJ1159","v":24028.31557577374},null,-4113.6771143380647,false,null,null,-6516.5086719154424,-1710.8455567606907,-2122.2132681944968,-6105.1409604816326,-8507.9725180590103,null,{"$f":"IF(I1159,AND(SIGN(I1159)=SIGN(L1159:P1159)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1160","v":120460382},null,{"$f":"Calcs!BT1160","v":1919.0751322126021},null,{"$f":"Calcs!BJ1160","v":3363.4034965497203},null,-1444.3283643371183,false,null,null,-1780.6687139920905,-1107.9880146821465,-1252.4208511158581,-1636.2358775583784,-1972.5762272133506,null,{"$f":"IF(I1160,AND(SIGN(I1160)=SIGN(L1160:P1160)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1161","v":120460727},null,{"$f":"Calcs!BT1161","v":38139.187013153671},null,{"$f":"Calcs!BJ1161","v":38196.60149238586},null,-57.414479232189478,false,null,null,-3877.0746284707784,3762.2456700063922,3756.504222083182,{"$f":"(1+O$7)*$D1161-(1+O$6)*$F1161","v":-3871.3331805475536},-7690.9933297861426,null,{"$f":"IF(I1161,AND(SIGN(I1161)=SIGN(L1161:P1161)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1162","v":120462884},null,{"$f":"Calcs!BT1162","v":1812.7127815710126},null,{"$f":"Calcs!BJ1162","v":4076.1731060498382},null,{"$f":"D1162-F1162","v":-2263.4603244788259},{"$f":"H1162>0","v":false},null,null,{"$f":"(1+L$7)*$D1162-(1+L$6)*$F1162","v":-2671.0776350838096},-1855.843013873842,-2082.1890463217242,-2444.7316026359267,{"$f":"(1+P$7)*$D1162-(1+P$6)*$F1162","v":-2852.3489132409113},null,{"$f":"IF(I1162,AND(SIGN(I1162)=SIGN(L1162:P1162)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1163","v":120530430},null,{"$f":"Calcs!BT1163","v":10532.956346256853},null,{"$f":"Calcs!BJ1163","v":21326.01865760993},null,-10793.062311353076,false,null,null,-12925.664177114073,-8660.4604455920835,-9739.7666767273895,-11846.357945978762,-13978.959811739758,null,{"$f":"IF(I1163,AND(SIGN(I1163)=SIGN(L1163:P1163)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1164","v":120985942},null,{"$f":"Calcs!BT1164","v":27636.715691151643},null,{"$f":"Calcs!BJ1164","v":34014.499148121235},null,-6377.7834569695915,false,null,null,-9779.2333717817164,-2976.3335421574702,-3614.1118878544257,-9141.4550260847536,-12542.904940896879,null,{"$f":"IF(I1164,AND(SIGN(I1164)=SIGN(L1164:P1164)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1165","v":120986025},null,{"$f":"Calcs!BT1165","v":8778.3908487314911},null,{"$f":"Calcs!BJ1165","v":20132.562590010359},null,-11354.171741278868,false,null,null,-13367.428000279906,-9340.9154822778328,-10476.332656405717,-12232.010826152016,-14245.267085153055,null,{"$f":"IF(I1165,AND(SIGN(I1165)=SIGN(L1165:P1165)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1166","v":120986058},null,{"$f":"Calcs!BT1166","v":24665.628365706194},null,{"$f":"Calcs!BJ1166","v":31538.4782964654},null,-6872.8499307592065,false,null,null,-10026.697760405747,-3719.0021011126664,-4406.2870941885849,-9339.4127673298244,-12493.260596976364,null,{"$f":"IF(I1166,AND(SIGN(I1166)=SIGN(L1166:P1166)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1167","v":121039995},null,{"$f":"Calcs!BT1167","v":950.50599384716043},null,{"$f":"Calcs!BJ1167","v":26422.23626170545},null,-25471.730267858289,false,null,null,-28113.953894028837,-22829.506641687745,-25376.679668473575,-25566.780867243004,-28209.004493413551,null,{"$f":"IF(I1167,AND(SIGN(I1167)=SIGN(L1167:P1167)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1168","v":121040023},null,{"$f":"Calcs!BT1168","v":3055.9570988390624},null,{"$f":"Calcs!BJ1168","v":19333.587806499894},null,-16277.630707660832,false,null,null,-18210.989488310825,-14344.271927010843,-15972.034997776926,-16583.226417544738,-18516.585198194731,null,{"$f":"IF(I1168,AND(SIGN(I1168)=SIGN(L1168:P1168)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1169","v":121093499},null,{"$f":"Calcs!BT1169","v":20380.898063565644},null,{"$f":"Calcs!BJ1169","v":32371.494612105365},null,-11990.596548539721,false,null,null,-15227.746009750259,-8753.4470873291866,-9952.5067421831554,-14028.686354896287,-17265.835816106824,null,{"$f":"IF(I1169,AND(SIGN(I1169)=SIGN(L1169:P1169)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1170","v":121095412},null,{"$f":"Calcs!BT1170","v":2234.448873323734},null,{"$f":"Calcs!BJ1170","v":2102.5652197643594},null,131.88365355937458,true,null,null,-78.372868417061454,342.14017553581039,355.32854089174816,-91.561233772998776,-301.81775574943481,null,{"$f":"IF(I1170,AND(SIGN(I1170)=SIGN(L1170:P1170)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1171","v":121312299},null,{"$f":"Calcs!BT1171","v":45.56352070632272},null,{"$f":"Calcs!BJ1171","v":4605.6190528171692},null,-4560.0555321108468,false,null,null,-5020.6174373925642,-4099.4936268291303,-4555.499180040214,-4564.6118841814787,-5025.173789463196,null,{"$f":"IF(I1171,AND(SIGN(I1171)=SIGN(L1171:P1171)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1172","v":121337346},null,{"$f":"Calcs!BT1172","v":6720.1807394001735},null,{"$f":"Calcs!BJ1172","v":15457.859251400921},null,-8737.678512000748,false,null,null,-10283.464437140843,-7191.8925868606566,-8065.6604380607305,-9409.6965859407646,-10955.48251108086,null,{"$f":"IF(I1172,AND(SIGN(I1172)=SIGN(L1172:P1172)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1173","v":121337364},null,{"$f":"Calcs!BT1173","v":40986.596056301598},null,{"$f":"Calcs!BJ1173","v":22597.570004800753},null,18389.026051500845,true,null,null,16129.269051020769,20648.783051980921,22487.685657131009,14290.366445870688,12030.609445390612,null,{"$f":"IF(I1173,AND(SIGN(I1173)=SIGN(L1173:P1173)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1174","v":121563182},null,{"$f":"Calcs!BT1174","v":10210.957328407248},null,{"$f":"Calcs!BJ1174","v":16940.668342101406},null,-6729.7110136941574,false,null,null,-8423.7778479042991,-5035.6441794840175,-5708.6152808534316,-7750.8067465348813,-9444.873580745023,null,{"$f":"IF(I1174,AND(SIGN(I1174)=SIGN(L1174:P1174)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1175","v":121857066},null,{"$f":"Calcs!BT1175","v":3864.2181943116502},null,{"$f":"Calcs!BJ1175","v":7379.5033106062901},null,-3515.2851162946399,false,null,null,-4253.2354473552696,-2777.3347852340112,-3128.8632968634747,-3901.7069357258047,-4639.6572667864348,null,{"$f":"IF(I1175,AND(SIGN(I1175)=SIGN(L1175:P1175)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1176","v":121910462},null,{"$f":"Calcs!BT1176","v":5745.4331305977566},null,{"$f":"Calcs!BJ1176","v":7601.6743688280585},null,-1856.2412382303019,false,null,null,-2616.4086751131081,-1096.0738013474966,-1281.6979251705261,-2430.7845512900776,-3190.9519881728838,null,{"$f":"IF(I1176,AND(SIGN(I1176)=SIGN(L1176:P1176)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1177","v":121945591},null,{"$f":"Calcs!BT1177","v":102167.89325483447},null,{"$f":"Calcs!BJ1177","v":82243.340403382739},null,19924.552851451735,true,null,null,11700.21881111346,28148.886891790011,30141.342176935199,9707.7635259682866,1483.4294856300112,null,{"$f":"IF(I1177,AND(SIGN(I1177)=SIGN(L1177:P1177)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1178","v":122540508},null,{"$f":"Calcs!BT1178","v":42977.567611510945},null,{"$f":"Calcs!BJ1178","v":16209.776622849991},null,26767.790988660956,true,null,null,25146.813326375952,28388.768650945953,31065.547749812053,22470.034227509859,20849.056565224855,null,{"$f":"IF(I1178,AND(SIGN(I1178)=SIGN(L1178:P1178)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1179","v":122618766},null,{"$f":"Calcs!BT1179","v":16767.808939563318},null,{"$f":"Calcs!BJ1179","v":12715.513471908271},null,4052.2954676550471,true,null,null,2780.7441204642182,5323.8468148458742,5729.07636161138,2375.514573698716,1103.9632265078872,null,{"$f":"IF(I1179,AND(SIGN(I1179)=SIGN(L1179:P1179)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1180","v":122668912},null,{"$f":"Calcs!BT1180","v":8619.8283535972187},null,{"$f":"Calcs!BJ1180","v":14003.084363630634},null,-5383.2560100334158,false,null,null,-6783.56444639648,-3982.9475736703534,-4521.2731746736936,-6245.2388453931371,-7645.5472817562013,null,{"$f":"IF(I1180,AND(SIGN(I1180)=SIGN(L1180:P1180)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1181","v":124452045},null,{"$f":"Calcs!BT1181","v":10.305839639658757},null,{"$f":"Calcs!BJ1181","v":9411.4824122785594},null,-9401.1765726389003,false,null,null,-10342.324813866757,-8460.0283314110438,-9400.1459886749344,-9402.2071566028662,-10343.355397830723,null,{"$f":"IF(I1181,AND(SIGN(I1181)=SIGN(L1181:P1181)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1182","v":124566373},null,{"$f":"Calcs!BT1182","v":2976.0660304015992},null,{"$f":"Calcs!BJ1182","v":8819.059631071621},null,-5842.9936006700218,false,null,null,-6724.899563777185,-4961.0876375628595,-5545.3869976298611,-6140.6002037101816,-7022.5061668173448,null,{"$f":"IF(I1182,AND(SIGN(I1182)=SIGN(L1182:P1182)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1183","v":124633504},null,{"$f":"Calcs!BT1183","v":44179.459500436766},null,{"$f":"Calcs!BJ1183","v":48178.780178600464},null,-3999.3206781636982,false,null,null,-8817.1986960237482,818.55733969634457,418.62527187998057,-8417.2666282073769,-13235.144646067427,null,{"$f":"IF(I1183,AND(SIGN(I1183)=SIGN(L1183:P1183)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1184","v":124837893},null,{"$f":"Calcs!BT1184","v":5608.905782851085},null,{"$f":"Calcs!BJ1184","v":11900.519143866277},null,-6291.6133610151919,false,null,null,-7481.6652754018214,-5101.5614466285642,-5730.7227827300831,-6852.5039393002999,-8042.5558536869294,null,{"$f":"IF(I1184,AND(SIGN(I1184)=SIGN(L1184:P1184)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1185","v":124932406},null,{"$f":"Calcs!BT1185","v":3.6357599800788947},null,{"$f":"Calcs!BJ1185","v":1331.6246391840946},null,-1327.9888792040156,false,null,null,-1461.1513431224253,-1194.8264152856061,-1327.6253032060079,-1328.3524552020235,-1461.5149191204332,null,{"$f":"IF(I1185,AND(SIGN(I1185)=SIGN(L1185:P1185)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1186","v":124971076},null,{"$f":"Calcs!BT1186","v":797.95447939707992},null,{"$f":"Calcs!BJ1186","v":29566.071876019774},null,-28768.117396622692,false,null,null,-31724.724584224678,-25811.510209020715,-28688.321948682988,-28847.912844562401,-31804.520032164382,null,{"$f":"IF(I1186,AND(SIGN(I1186)=SIGN(L1186:P1186)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1187","v":125516839},null,{"$f":"Calcs!BT1187","v":0.31272931708474516},null,{"$f":"Calcs!BJ1187","v":1501.8322998316853},null,-1501.5195705146007,false,null,null,-1651.7028004977692,-1351.3363405314321,-1501.4882975828921,-1501.550843446309,-1651.7340734294778,null,{"$f":"IF(I1187,AND(SIGN(I1187)=SIGN(L1187:P1187)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1188","v":125727077},null,{"$f":"Calcs!BT1188","v":13105.857078405872},null,{"$f":"Calcs!BJ1188","v":43675.285722171851},null,-30569.428643765979,false,null,null,-34936.957215983173,-26201.900071548796,-29258.842935925393,-31880.014351606565,-36247.542923823756,null,{"$f":"IF(I1188,AND(SIGN(I1188)=SIGN(L1188:P1188)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1189","v":125773440},null,{"$f":"Calcs!BT1189","v":12467.148643465633},null,{"$f":"Calcs!BJ1189","v":21262.941701016996},null,-8795.7930575513637,false,null,null,-10922.087227653064,-6669.498887449663,-7549.0781932047994,-10042.507921897926,-12168.802091999627,null,{"$f":"IF(I1189,AND(SIGN(I1189)=SIGN(L1189:P1189)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1190","v":125797442},null,{"$f":"Calcs!BT1190","v":483.35405297417856},null,{"$f":"Calcs!BJ1190","v":18933.099193211448},null,-18449.745140237268,false,null,null,-20343.055059558414,-16556.435220916122,-18401.409734939851,-18498.080545534689,-20391.390464855835,null,{"$f":"IF(I1190,AND(SIGN(I1190)=SIGN(L1190:P1190)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1191","v":125813678},null,{"$f":"Calcs!BT1191","v":21568.417438056633},null,{"$f":"Calcs!BJ1191","v":33104.388774423227},null,-11535.971336366594,false,null,null,-14846.410213808922,-8225.5324589242737,-9379.1295925609302,-13692.813080172258,-17003.251957614586,null,{"$f":"IF(I1191,AND(SIGN(I1191)=SIGN(L1191:P1191)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1192","v":125984250},null,{"$f":"Calcs!BT1192","v":92.061401884606312},null,{"$f":"Calcs!BJ1192","v":19193.41679184894},null,-19101.355389964334,false,null,null,-21020.697069149228,-17182.01371077944,-19092.149249775874,-19110.561530152794,-21029.903209337688,null,{"$f":"IF(I1192,AND(SIGN(I1192)=SIGN(L1192:P1192)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1193","v":126106017},null,{"$f":"Calcs!BT1193","v":7690.7987026231567},null,{"$f":"Calcs!BJ1193","v":70105.531756143057},null,-62414.7330535199,false,null,null,-69425.286229134217,-55404.179877905597,-61645.653183257586,-63183.812923782214,-70194.366099396531,null,{"$f":"IF(I1193,AND(SIGN(I1193)=SIGN(L1193:P1193)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1194","v":126896230},null,{"$f":"Calcs!BT1194","v":543.70089433164594},null,{"$f":"Calcs!BJ1194","v":57837.564309584632},null,-57293.863415252985,false,null,null,-63077.619846211455,-51510.106984294522,-57239.493325819822,-57348.233504686148,-63131.989935644619,null,{"$f":"IF(I1194,AND(SIGN(I1194)=SIGN(L1194:P1194)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1195","v":126960560},null,{"$f":"Calcs!BT1195","v":853.55474553392776},null,{"$f":"Calcs!BJ1195","v":3153.6475853398956},null,-2300.0928398059677,false,null,null,-2615.4575983399577,-1984.7280812719782,-2214.7373652525748,-2385.4483143593607,-2700.8130728933506,null,{"$f":"IF(I1195,AND(SIGN(I1195)=SIGN(L1195:P1195)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1196","v":126995205},null,{"$f":"Calcs!BT1196","v":8188.2310173798041},null,{"$f":"Calcs!BJ1196","v":15105.429271707089},null,-6917.1982543272852,false,null,null,-8427.7411814979969,-5406.6553271565763,-6098.375152589304,-7736.0213560652655,-9246.5642832359772,null,{"$f":"IF(I1196,AND(SIGN(I1196)=SIGN(L1196:P1196)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1197","v":127209419},null,{"$f":"Calcs!BT1197","v":2555.2408152351836},null,{"$f":"Calcs!BJ1197","v":38857.407704311809},null,-36302.166889076623,false,null,null,-40187.907659507808,-32416.426118645446,-36046.642807553108,-36557.690970600146,-40443.431741031331,null,{"$f":"IF(I1197,AND(SIGN(I1197)=SIGN(L1197:P1197)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1198","v":127278784},null,{"$f":"Calcs!BT1198","v":7954.6052376811986},null,{"$f":"Calcs!BJ1198","v":10943.351358106878},null,-2988.7461204256797,false,null,null,-4083.0812562363681,-1894.4109846149913,-2193.2855966575589,-3784.2066441937995,-4878.5417800044879,null,{"$f":"IF(I1198,AND(SIGN(I1198)=SIGN(L1198:P1198)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1199","v":127280001},null,{"$f":"Calcs!BT1199","v":2294.3924690463928},null,{"$f":"Calcs!BJ1199","v":3203.9089063075962},null,-909.51643726120346,false,null,null,-1229.9073278919632,-589.12554663044375,-680.07719035656419,-1138.9556841658427,-1459.3465747966025,null,{"$f":"IF(I1199,AND(SIGN(I1199)=SIGN(L1199:P1199)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1200","v":127420299},null,{"$f":"Calcs!BT1200","v":2.0512387607141136E-3},null,{"$f":"Calcs!BJ1200","v":7719.4180211348612},null,-7719.4159698961003,false,null,null,-8491.3577720095873,-6947.4741677826141,-7719.4157647722241,-7719.4161750199764,-8491.3579771334626,null,{"$f":"IF(I1200,AND(SIGN(I1200)=SIGN(L1200:P1200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1201","v":127494743},null,{"$f":"Calcs!BT1201","v":0.96755507201243773},null,{"$f":"Calcs!BJ1201","v":1201.4658398653482},null,-1200.4982847933359,false,null,null,-1320.6448687798709,-1080.3517008068011,-1200.4015292861345,-1200.595040300537,-1320.741624287072,null,{"$f":"IF(I1201,AND(SIGN(I1201)=SIGN(L1201:P1201)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1202","v":127494761},null,{"$f":"Calcs!BT1202","v":1.8228236962090705},null,{"$f":"Calcs!BJ1202","v":2160.7361908445064},null,-2158.9133671482973,false,null,null,-2374.9869862327482,-1942.8397480638466,-2158.7310847786766,-2159.095649517918,-2375.1692686023689,null,{"$f":"IF(I1202,AND(SIGN(I1202)=SIGN(L1202:P1202)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1203","v":127703930},null,{"$f":"Calcs!BT1203","v":2330.6604256372016},null,{"$f":"Calcs!BJ1203","v":7459.6010332639798},null,-5128.9406076267787,false,null,null,-5874.9007109531776,-4382.9805043003798,-4895.8745650630581,-5362.0066501904985,-6107.9667535168974,null,{"$f":"IF(I1203,AND(SIGN(I1203)=SIGN(L1203:P1203)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1204","v":127857325},null,{"$f":"Calcs!BT1204","v":11055.653682036809},null,{"$f":"Calcs!BJ1204","v":10163.399783727626},null,892.25389830918357,true,null,null,-124.08608006358008,1908.5938766819454,1997.8192665128663,-213.31146989449735,-1229.651448267261,null,{"$f":"IF(I1204,AND(SIGN(I1204)=SIGN(L1204:P1204)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1205","v":127927740},null,{"$f":"Calcs!BT1205","v":22639.699664972934},null,{"$f":"Calcs!BJ1205","v":33701.116808223014},null,-11061.417143250081,false,null,null,-14431.528824072382,-7691.3054624277793,-8797.4471767527866,-13325.387109747375,-16695.498790569676,null,{"$f":"IF(I1205,AND(SIGN(I1205)=SIGN(L1205:P1205)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1206","v":127988819},null,{"$f":"Calcs!BT1206","v":344.52515773395044},null,{"$f":"Calcs!BJ1206","v":28815.155726103938},null,-28470.630568369987,false,null,null,-31352.146140980381,-25589.114995759592,-28436.178052596591,-28505.083084143382,-31386.598656753777,null,{"$f":"IF(I1206,AND(SIGN(I1206)=SIGN(L1206:P1206)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1207","v":128022848},null,{"$f":"Calcs!BT1207","v":4359.9108195546796},null,{"$f":"Calcs!BJ1207","v":11632.191772963015},null,-7272.2809534083353,false,null,null,-8435.5001307046387,-6109.0617761120338,-6836.2898714528674,-7708.2720353638033,-8871.4912126601066,null,{"$f":"IF(I1207,AND(SIGN(I1207)=SIGN(L1207:P1207)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1208","v":128064729},null,{"$f":"Calcs!BT1208","v":324.53685650851639},null,{"$f":"Calcs!BJ1208","v":28134.325083513577},null,-27809.788227005061,false,null,null,-30623.220735356423,-24996.355718653704,-27777.334541354208,-27842.241912655911,-30655.674421007272,null,{"$f":"IF(I1208,AND(SIGN(I1208)=SIGN(L1208:P1208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1209","v":128083055},null,{"$f":"Calcs!BT1209","v":9.8882964505264681E-4},null,{"$f":"Calcs!BJ1209","v":12204.890489965495},null,-12204.889501135851,false,null,null,-13425.378550132402,-10984.400452139302,-12204.889402252886,-12204.889600018814,-13425.378649015365,null,{"$f":"IF(I1209,AND(SIGN(I1209)=SIGN(L1209:P1209)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1210","v":128083061},null,{"$f":"Calcs!BT1210","v":2.7437897952040657E-3},null,{"$f":"Calcs!BJ1210","v":25260.819283168948},null,-25260.816539379153,false,null,null,-27786.89846769605,-22734.73461106226,-25260.816265000172,-25260.816813758134,-27786.898742075031,null,{"$f":"IF(I1210,AND(SIGN(I1210)=SIGN(L1210:P1210)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1211","v":128097235},null,{"$f":"Calcs!BT1211","v":905.46153390920153},null,{"$f":"Calcs!BJ1211","v":107190.77734665347},null,-106285.31581274427,false,null,null,-117004.39354740964,-95566.238078078924,-106194.76965935335,-106375.86196613518,-117094.93970080055,null,{"$f":"IF(I1211,AND(SIGN(I1211)=SIGN(L1211:P1211)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1212","v":128101180},null,{"$f":"Calcs!BT1212","v":20196.651120150884},null,{"$f":"Calcs!BJ1212","v":22006.849300200302},null,-1810.1981800494177,false,null,null,-4010.8831100694515,390.48674997061244,209.46693196567139,-3829.8632920645068,-6030.5482220845406,null,{"$f":"IF(I1212,AND(SIGN(I1212)=SIGN(L1212:P1212)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1213","v":128299098},null,{"$f":"Calcs!BT1213","v":1434.1517491482355},null,{"$f":"Calcs!BJ1213","v":3133.8233989821165},null,-1699.671649833881,false,null,null,-2013.0539897320928,-1386.2893099356693,-1556.2564749190574,-1843.0868247487044,-2156.4691646469164,null,{"$f":"IF(I1213,AND(SIGN(I1213)=SIGN(L1213:P1213)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1214","v":128328178},null,{"$f":"Calcs!BT1214","v":17626.970583276798},null,{"$f":"Calcs!BJ1214","v":46265.445828614887},null,-28638.47524533809,false,null,null,-33265.019828199584,-24011.9306624766,-26875.778187010408,-30401.172303665771,-35027.716886527262,null,{"$f":"IF(I1214,AND(SIGN(I1214)=SIGN(L1214:P1214)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1215","v":128338539},null,{"$f":"Calcs!BT1215","v":420.15574984410614},null,{"$f":"Calcs!BJ1215","v":15959.471239544711},null,-15539.315489700606,false,null,null,-17135.262613655075,-13943.368365746133,-15497.299914716195,-15581.331064685015,-17177.278188639488,null,{"$f":"IF(I1215,AND(SIGN(I1215)=SIGN(L1215:P1215)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1216","v":128338630},null,{"$f":"Calcs!BT1216","v":181.8253700055638},null,{"$f":"Calcs!BJ1216","v":2813.4325083513572},null,-2631.6071383457934,false,null,null,-2912.9503891809295,-2350.2638875106577,-2613.4246013452371,-2649.7896753463497,-2931.1329261814858,null,{"$f":"IF(I1216,AND(SIGN(I1216)=SIGN(L1216:P1216)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1217","v":128403946},null,{"$f":"Calcs!BT1217","v":7651.1269485790745},null,{"$f":"Calcs!BJ1217","v":27812.93297134959},null,-20161.806022770514,false,null,null,-22943.099319905479,-17380.512725635555,-19396.69332791261,-20926.918717628425,-23708.212014763383,null,{"$f":"IF(I1217,AND(SIGN(I1217)=SIGN(L1217:P1217)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1218","v":128894110},null,{"$f":"Calcs!BT1218","v":6519.0521851399044},null,{"$f":"Calcs!BJ1218","v":6428.8434648128323},null,90.208720327072115,true,null,null,-552.67562615421139,733.09306680835562,742.11393884106292,-561.69649818691778,-1204.5808446682013,null,{"$f":"IF(I1218,AND(SIGN(I1218)=SIGN(L1218:P1218)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1219","v":129208063},null,{"$f":"Calcs!BT1219","v":2.5450712557828865},null,{"$f":"Calcs!BJ1219","v":22327.240190831057},null,-22324.695119575274,false,null,null,-24557.419138658381,-20091.97110049217,-22324.440612449696,-22324.949626700851,-24557.673645783958,null,{"$f":"IF(I1219,AND(SIGN(I1219)=SIGN(L1219:P1219)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1220","v":129256780},null,{"$f":"Calcs!BT1220","v":1624.0407834406085},null,{"$f":"Calcs!BJ1220","v":5478.78435193931},null,-3854.7435684987013,false,null,null,-4402.6220036926325,-3306.8651333047701,-3692.3394901546408,-4017.1476468427622,-4565.026082036693,null,{"$f":"IF(I1220,AND(SIGN(I1220)=SIGN(L1220:P1220)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1221","v":129257534},null,{"$f":"Calcs!BT1221","v":11031.186086740192},null,{"$f":"Calcs!BJ1221","v":18958.129731541969},null,-7926.9436448017768,false,null,null,-9822.7566179559763,-6031.130671647581,-6823.8250361277569,-9030.0622534757949,-10925.875226629994,null,{"$f":"IF(I1221,AND(SIGN(I1221)=SIGN(L1221:P1221)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1222","v":129365260},null,{"$f":"Calcs!BT1222","v":40419.381175481787},null,{"$f":"Calcs!BJ1222","v":42109.375244214003},null,-1689.994068732216,false,null,null,-5900.9315931536185,2520.9434556891865,2351.9440488159671,-5731.9321862803918,-9942.8697107017942,null,{"$f":"IF(I1222,AND(SIGN(I1222)=SIGN(L1222:P1222)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1223","v":129378779},null,{"$f":"Calcs!BT1223","v":44897.923851301639},null,{"$f":"Calcs!BJ1223","v":24382.747998534021},null,20515.175852767617,true,null,null,18076.901052914214,22953.450652621021,25004.968237897785,16025.383467637457,13587.108667784054,null,{"$f":"IF(I1223,AND(SIGN(I1223)=SIGN(L1223:P1223)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1224","v":129695210},null,{"$f":"Calcs!BT1224","v":3625.5168534179784},null,{"$f":"Calcs!BJ1224","v":10162.398562194405},null,-6536.8817087764264,false,null,null,-7553.1215649958676,-5520.641852556987,-6174.3300234346279,-6899.433394118224,-7915.6732503376652,null,{"$f":"IF(I1224,AND(SIGN(I1224)=SIGN(L1224:P1224)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1225","v":129716296},null,{"$f":"Calcs!BT1225","v":1.5640946915232234},null,{"$f":"Calcs!BJ1225","v":16139.691115524505},null,-16138.127020832982,false,null,null,-17752.096132385435,-14524.157909280531,-16137.970611363829,{"$f":"(1+O$7)*$D1225-(1+O$6)*$F1225","v":-16138.283430302134},-17752.252541854588,null,{"$f":"IF(I1225,AND(SIGN(I1225)=SIGN(L1225:P1225)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1226","v":129749470},null,{"$f":"Calcs!BT1226","v":9142.5202201383527},null,{"$f":"Calcs!BJ1226","v":77564.632178640444},null,{"$f":"D1226-F1226","v":-68422.111958502093},{"$f":"H1226>0","v":false},null,null,{"$f":"(1+L$7)*$D1226-(1+L$6)*$F1226","v":-76178.575176366139},-60665.648740638047,-67507.859936488254,-69336.363980515933,{"$f":"(1+P$7)*$D1226-(1+P$6)*$F1226","v":-77092.827198379979},null,{"$f":"IF(I1226,AND(SIGN(I1226)=SIGN(L1226:P1226)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1227","v":130063390},null,{"$f":"Calcs!BT1227","v":391.34522891401411},null,{"$f":"Calcs!BJ1227","v":16550.191944145172},null,-16158.846715231157,false,null,null,-17813.865909645676,-14503.827520816641,-16119.712192339757,-16197.981238122558,-17853.000432537079,null,{"$f":"IF(I1227,AND(SIGN(I1227)=SIGN(L1227:P1227)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1228","v":130222509},null,{"$f":"Calcs!BT1228","v":9918.1387939661363},null,{"$f":"Calcs!BJ1228","v":7590.1603211960137},null,2327.9784727701226,true,null,null,1568.9624406505209,3086.9945048897234,3319.7923521667362,1336.164593373509,577.14856125390725,null,{"$f":"IF(I1228,AND(SIGN(I1228)=SIGN(L1228:P1228)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1229","v":130434085},null,{"$f":"Calcs!BT1229","v":2498.1871422614731},null,{"$f":"Calcs!BJ1229","v":21275.957580948871},null,-18777.770438687396,false,null,null,-20905.366196782285,-16650.174680592514,-18527.951724461251,-19027.589152913544,-21155.184911008433,null,{"$f":"IF(I1229,AND(SIGN(I1229)=SIGN(L1229:P1229)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1230","v":130579906},null,{"$f":"Calcs!BT1230","v":8.0865484608239058E-4},null,{"$f":"Calcs!BJ1230","v":10457.758914494632},null,-10457.758105839786,false,null,null,-11503.533997289251,-9411.9822143903239,-10457.758024974302,-10457.75818670527,-11503.534078154735,null,{"$f":"IF(I1230,AND(SIGN(I1230)=SIGN(L1230:P1230)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1231","v":130670788},null,{"$f":"Calcs!BT1231","v":1822.3001254534865},null,{"$f":"Calcs!BJ1231","v":49614.531857239563},null,-47792.231731786072,false,null,null,-52753.684917510036,-42830.778546062123,-47610.001719240725,-47974.461744331427,-52935.914930055391,null,{"$f":"IF(I1231,AND(SIGN(I1231)=SIGN(L1231:P1231)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1232","v":130672695},null,{"$f":"Calcs!BT1232","v":15429.299746758072},null,{"$f":"Calcs!BJ1232","v":28581.871108863419},null,-13152.571362105347,false,null,null,-16010.758472991693,-10294.384251219006,-11609.641387429539,-14695.501336781153,-17553.688447667497,null,{"$f":"IF(I1232,AND(SIGN(I1232)=SIGN(L1232:P1232)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1233","v":130769715},null,{"$f":"Calcs!BT1233","v":163534.73639330859},null,{"$f":"Calcs!BJ1233","v":65859.35123375227},null,97675.385159556317,true,null,null,91089.450036181079,104261.32028293154,114028.8587988872,81321.911520225462,74735.976396850223,null,{"$f":"IF(I1233,AND(SIGN(I1233)=SIGN(L1233:P1233)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1234","v":131387952},null,{"$f":"Calcs!BT1234","v":1246.8364311899932},null,{"$f":"Calcs!BJ1234","v":4205.1304395287189},null,-2958.2940083387257,false,null,null,-3378.8070522915978,-2537.7809643858541,-2833.6103652197262,-3082.9776514577252,-3503.4906954105973,null,{"$f":"IF(I1234,AND(SIGN(I1234)=SIGN(L1234:P1234)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1235","v":131544174},null,{"$f":"Calcs!BT1235","v":7.0517115966595156E-4},null,{"$f":"Calcs!BJ1235","v":3514.9884366793972},null,-3514.9877315082376,false,null,null,-3866.4865751761777,-3163.488887840298,-3514.9876609911216,-3514.9878020253536,-3866.4866456932937,null,{"$f":"IF(I1235,AND(SIGN(I1235)=SIGN(L1235:P1235)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1236","v":131617701},null,{"$f":"Calcs!BT1236","v":6.9968021534805303E-3},null,{"$f":"Calcs!BJ1236","v":48527.205272161431},null,-48527.198275359275,false,null,null,-53379.918802575419,-43674.47774814313,-48527.197575679063,-48527.198975039493,-53379.919502255638,null,{"$f":"IF(I1236,AND(SIGN(I1236)=SIGN(L1236:P1236)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1237","v":131967374},null,{"$f":"Calcs!BT1237","v":296.37043218345229},null,{"$f":"Calcs!BJ1237","v":1201.4658398653482},null,-905.09540768189595,false,null,null,-1025.241991668431,-784.94882369536117,-875.45836446355065,-934.73245090024125,-1054.8790348867763,null,{"$f":"IF(I1237,AND(SIGN(I1237)=SIGN(L1237:P1237)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1238","v":132055978},null,{"$f":"Calcs!BT1238","v":3274.2363076474599},null,{"$f":"Calcs!BJ1238","v":9161.477395433245},null,-5887.2410877857856,false,null,null,-6803.3888273291104,-4971.0933482424607,-5559.8174570210394,-6214.6647185505317,-7130.8124580938565,null,{"$f":"IF(I1238,AND(SIGN(I1238)=SIGN(L1238:P1238)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1239","v":132055992},null,{"$f":"Calcs!BT1239","v":2214.5393983441254},null,{"$f":"Calcs!BJ1239","v":6755.141562489599},null,-4540.6021641454736,false,null,null,-5216.1163203944343,-3865.0880078965138,-4319.1482243110604,-4762.0561039798858,-5437.5702602288466,null,{"$f":"IF(I1239,AND(SIGN(I1239)=SIGN(L1239:P1239)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1240","v":132173526},null,{"$f":"Calcs!BT1240","v":3407.3090629164799},null,{"$f":"Calcs!BJ1240","v":9761.9099489059536},null,-6354.6008859894737,false,null,null,-7330.7918808800696,-5378.4098910988778,-6013.8699796978253,-6695.331792281122,-7671.5227871717179,null,{"$f":"IF(I1240,AND(SIGN(I1240)=SIGN(L1240:P1240)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1241","v":132173546},null,{"$f":"Calcs!BT1241","v":1022.5225339141549},null,{"$f":"Calcs!BJ1241","v":1792.1865444658108},null,-769.66401055165591,false,null,null,-948.88266499823715,-590.44535610507489,-667.41175716024031,-871.91626394307139,-1051.1349183896527,null,{"$f":"IF(I1241,AND(SIGN(I1241)=SIGN(L1241:P1241)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1242","v":132173570},null,{"$f":"Calcs!BT1242","v":1948.7697444064966},null,{"$f":"Calcs!BJ1242","v":3196.0993783484714},null,-1247.3296339419749,false,null,null,-1566.9395717768225,-927.71969610712767,-1052.4526595013249,-1442.2066083826244,-1761.816546217472,null,{"$f":"IF(I1242,AND(SIGN(I1242)=SIGN(L1242:P1242)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1243","v":132338724},null,{"$f":"Calcs!BT1243","v":50544.882944859062},null,{"$f":"Calcs!BJ1243","v":55492.703478780772},null,-4947.8205339217093,false,null,null,-10497.090881799792,601.44981395636569,106.66776056420349,-10002.308828407615,-15551.579176285697,null,{"$f":"IF(I1243,AND(SIGN(I1243)=SIGN(L1243:P1243)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1244","v":132461176},null,{"$f":"Calcs!BT1244","v":4462.4742071596338},null,{"$f":"Calcs!BJ1244","v":3694.5074575859458},null,767.96674957368805,true,null,null,398.51600381509297,1137.4174953322827,1214.214170289652,321.71932885772458,-47.731416900870499,null,{"$f":"IF(I1244,AND(SIGN(I1244)=SIGN(L1244:P1244)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1245","v":132540734},null,{"$f":"Calcs!BT1245","v":1.1671104874039884E-2},null,{"$f":"Calcs!BJ1245","v":21025.652197643594},null,-21025.640526538722,false,null,null,-23128.20574630308,-18923.075306774364,-21025.639359428234,-21025.641693649206,-23128.206913413567,null,{"$f":"IF(I1245,AND(SIGN(I1245)=SIGN(L1245:P1245)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1246","v":132566054},null,{"$f":"Calcs!BT1246","v":555.36729013954277},null,{"$f":"Calcs!BJ1246","v":2393.720441625062},null,-1838.3531514855192,false,null,null,-2077.7251956480259,-1598.9811073230132,-1782.8164224715649,-1893.8898804994735,-2133.2619246619797,null,{"$f":"IF(I1246,AND(SIGN(I1246)=SIGN(L1246:P1246)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1247","v":132652095},null,{"$f":"Calcs!BT1247","v":2.119698408205295E-2},null,{"$f":"Calcs!BJ1247","v":91321.416045098682},null,-91321.394848114607,false,null,null,-100453.53645262448,-82189.253243604733,-91321.392728416191,-91321.396967813009,-100453.53857232288,null,{"$f":"IF(I1247,AND(SIGN(I1247)=SIGN(L1247:P1247)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1248","v":132720257},null,{"$f":"Calcs!BT1248","v":2546.447852648228},null,{"$f":"Calcs!BJ1248","v":6279.4612120562433},null,-3733.0133594080153,false,null,null,-4360.9594806136402,-3105.0672382023913,-3478.3685741431923,-3987.6581446728378,-4615.6042658784627,null,{"$f":"IF(I1248,AND(SIGN(I1248)=SIGN(L1248:P1248)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1249","v":132720279},null,{"$f":"Calcs!BT1249","v":1487.8008504851637},null,{"$f":"Calcs!BJ1249","v":4015.6993254432814},null,-2527.8984749581177,false,null,null,-2929.4684075024466,-2126.3285424137898,-2379.1183899096013,-2676.6785600066341,-3078.248492550963,null,{"$f":"IF(I1249,AND(SIGN(I1249)=SIGN(L1249:P1249)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1250","v":132850155},null,{"$f":"Calcs!BT1250","v":3053.7047295012821},null,{"$f":"Calcs!BJ1250","v":3130.9198565357756},null,-77.215127034493435,false,null,null,-390.30711268807136,235.87685861908403,228.15534591563483,-382.58559998462169,-695.67758563819962,null,{"$f":"IF(I1250,AND(SIGN(I1250)=SIGN(L1250:P1250)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1251","v":132941880},null,{"$f":"Calcs!BT1251","v":8.7113982262962963E-3},null,{"$f":"Calcs!BJ1251","v":46216.385973487064},null,-46216.377262088834,false,null,null,-50838.015859437553,-41594.738664740129,-46216.376390949015,-46216.37813322866,-50838.016730577372,null,{"$f":"IF(I1251,AND(SIGN(I1251)=SIGN(L1251:P1251)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1252","v":132947183},null,{"$f":"Calcs!BT1252","v":1.1904907219673078E-4},null,{"$f":"Calcs!BJ1252","v":2002.4430664422468},null,-2002.4429473931746,false,null,null,-2202.6872540373997,-1802.1986407489499,-2002.4429354882675,-2002.4429592980819,-2202.687265942307,null,{"$f":"IF(I1252,AND(SIGN(I1252)=SIGN(L1252:P1252)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1253","v":133360273},null,{"$f":"Calcs!BT1253","v":7976.4053224399195},null,{"$f":"Calcs!BJ1253","v":18933.099193211448},null,-10956.693870771529,false,null,null,-12850.003790092675,-9063.3839514503834,-10159.053338527536,-11754.33440301552,-13647.644322336666,null,{"$f":"IF(I1253,AND(SIGN(I1253)=SIGN(L1253:P1253)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1254","v":133575871},null,{"$f":"Calcs!BT1254","v":5283.7425432144346},null,{"$f":"Calcs!BJ1254","v":9442.9207684217017},null,-4159.1782252072671,false,null,null,-5103.4703020494389,-3214.8861483650971,-3630.8039708858232,-4687.5524795287101,-5631.8445563708819,null,{"$f":"IF(I1254,AND(SIGN(I1254)=SIGN(L1254:P1254)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1255","v":133615372},null,{"$f":"Calcs!BT1255","v":2863.9982344683117},null,{"$f":"Calcs!BJ1255","v":9411.1820458185939},null,-6547.1838113502818,false,null,null,-7488.3020159321422,-5606.0656067684231,-6260.7839879034509,-6833.5836347971135,-7774.701839378974,null,{"$f":"IF(I1255,AND(SIGN(I1255)=SIGN(L1255:P1255)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1256","v":133616071},null,{"$f":"Calcs!BT1256","v":111.40313269523267},null,{"$f":"Calcs!BJ1256","v":29175.59547806354},null,-29064.192345368308,false,null,null,-31981.751893174664,-26146.632797561953,-29053.052032098785,-29075.332658637832,-31992.892206444187,null,{"$f":"IF(I1256,AND(SIGN(I1256)=SIGN(L1256:P1256)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1257","v":133862447},null,{"$f":"Calcs!BT1257","v":14439.50323031832},null,{"$f":"Calcs!BJ1257","v":9005.1867140974282},null,5434.3165162208916,true,null,null,4533.797844811148,6334.8351876306342,6878.2668392527248,3990.3661931890601,3089.8475217793166,null,{"$f":"IF(I1257,AND(SIGN(I1257)=SIGN(L1257:P1257)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1258","v":134100767},null,{"$f":"Calcs!BT1258","v":1283.1375020967778},null,{"$f":"Calcs!BJ1258","v":10217.465746521566},null,-8934.3282444247889,false,null,null,-9956.0748190769464,-7912.5816697726323,-8806.014494215111,-9062.6419946344649,-10084.388569286624,null,{"$f":"IF(I1258,AND(SIGN(I1258)=SIGN(L1258:P1258)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1259","v":134129008},null,{"$f":"Calcs!BT1259","v":2.3476315877815068E-3},null,{"$f":"Calcs!BJ1259","v":25341.918227359864},null,-25341.915879728276,false,null,null,-27876.107702464265,-22807.724056992291,-25341.915644965116,-25341.916114491436,-27876.107937227425,null,{"$f":"IF(I1259,AND(SIGN(I1259)=SIGN(L1259:P1259)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1260","v":134178772},null,{"$f":"Calcs!BT1260","v":25879.9978469382},null,{"$f":"Calcs!BJ1260","v":32130.200222599073},null,-6250.2023756608723,false,null,null,-9463.2223979207811,-3037.1823534009673,-3662.2025909670483,-8838.2021603546928,-12051.222182614601,null,{"$f":"IF(I1260,AND(SIGN(I1260)=SIGN(L1260:P1260)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1261","v":134199137},null,{"$f":"Calcs!BT1261","v":12949.075282776801},null,{"$f":"Calcs!BJ1261","v":13363.303803902336},null,-414.22852112553483,false,null,null,-1750.5589015157693,922.10185926469785,880.67900715214637,-1709.1360494032142,-3045.4664297934487,null,{"$f":"IF(I1261,AND(SIGN(I1261)=SIGN(L1261:P1261)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1262","v":134763054},null,{"$f":"Calcs!BT1262","v":18288.633507709688},null,{"$f":"Calcs!BJ1262","v":13110.995977530612},null,5177.6375301790758,true,null,null,3866.5379324260139,6488.737127932136,7006.5008809500468,3348.7741794081085,2037.6745816550465,null,{"$f":"IF(I1262,AND(SIGN(I1262)=SIGN(L1262:P1262)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1263","v":145699397},null,{"$f":"Calcs!BT1263","v":7.4869530353680602E-3},null,{"$f":"Calcs!BJ1263","v":13865.917013579339},null,-13865.909526626303,false,null,null,-15252.501227984238,-12479.317825268372,-13865.908777931001,-13865.910275321607,-15252.501976679541,null,{"$f":"IF(I1263,AND(SIGN(I1263)=SIGN(L1263:P1263)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1264","v":155422702},null,{"$f":"Calcs!BT1264","v":33.397740831031371},null,{"$f":"Calcs!BJ1264","v":3004.2653325833035},null,-2970.8675917522719,false,null,null,-3271.2941250106023,-2670.4410584939415,-2967.5278176691691,-2974.2073658353752,-3274.6338990937056,null,{"$f":"IF(I1264,AND(SIGN(I1264)=SIGN(L1264:P1264)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1265","v":163535795},null,{"$f":"Calcs!BT1265","v":1.8177898030558026E-4},null,{"$f":"Calcs!BJ1265","v":2192.2746691409725},null,-2192.2744873619922,false,null,null,-2411.5019542760897,-1973.047020447895,-2192.274469184094,-2192.27450553989,-2411.5019724539875,null,{"$f":"IF(I1265,AND(SIGN(I1265)=SIGN(L1265:P1265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1266","v":163535807},null,{"$f":"Calcs!BT1266","v":3.9367030552739379E-4},null,{"$f":"Calcs!BJ1266","v":4485.4724688306324},null,-4485.4720751603272,false,null,null,-4934.0193220433912,-4036.9248282772637,-4485.4720357932965,-4485.472114527357,-4934.019361410421,null,{"$f":"IF(I1266,AND(SIGN(I1266)=SIGN(L1266:P1266)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1267","v":163535818},null,{"$f":"Calcs!BT1267","v":6.4589413659632555E-3},null,{"$f":"Calcs!BJ1267","v":39778.531514875234},null,-39778.525055933867,false,null,null,-43756.378207421396,-35800.671904446346,-39778.524410039732,-39778.525701828003,-43756.378853315531,null,{"$f":"IF(I1267,AND(SIGN(I1267)=SIGN(L1267:P1267)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1268","v":163535834},null,{"$f":"Calcs!BT1268","v":3.0837126760161482E-3},null,{"$f":"Calcs!BJ1268","v":23929.194643984858},null,-23929.191560272182,false,null,null,-26322.11102467067,-21536.272095873697,-23929.191251900913,-23929.191868643451,-26322.111333041939,null,{"$f":"IF(I1268,AND(SIGN(I1268)=SIGN(L1268:P1268)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1269","v":167959763},null,{"$f":"Calcs!BT1269","v":383.82164762716747},null,{"$f":"Calcs!BJ1269","v":4484.2710029907676},null,-4100.4493553636003,false,null,null,-4548.8764556626775,-3652.0222550645235,-4062.0671906008834,-4138.8315201263167,-4587.2586204253939,null,{"$f":"IF(I1269,AND(SIGN(I1269)=SIGN(L1269:P1269)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1270","v":169538480},null,{"$f":"Calcs!BT1270","v":2875.3404832995384},null,{"$f":"Calcs!BJ1270","v":4375.3381001763091},null,-1499.9976168767707,false,null,null,-1937.5314268944021,-1062.4638068591398,-1212.4635685468165,-1787.5316652067245,-2225.0654752243559,null,{"$f":"IF(I1270,AND(SIGN(I1270)=SIGN(L1270:P1270)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1271","v":49840322},null,{"$f":"Calcs!BT1271","v":2955.796782116955},null,{"$f":"Calcs!BJ1271","v":12084.743905978954},null,-9128.947123861999,false,null,null,-10337.421514459895,-7920.4727332641032,-8833.3674456503031,-9424.5268020736949,-10633.001192671591,null,{"$f":"IF(I1271,AND(SIGN(I1271)=SIGN(L1271:P1271)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1272","v":49840368},null,{"$f":"Calcs!BT1272","v":7595.2792953191902},null,{"$f":"Calcs!BJ1272","v":22514.468617543404},null,-14919.189322224214,false,null,null,-17170.636183978557,-12667.742460469875,-14159.661392692293,-15678.717251756132,-17930.164113510473,null,{"$f":"IF(I1272,AND(SIGN(I1272)=SIGN(L1272:P1272)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1273","v":50397681},null,{"$f":"Calcs!BT1273","v":18478.1446091045},null,{"$f":"Calcs!BJ1273","v":24682.11323696714},null,-6203.9686278626396,false,null,null,-8672.1799515593557,-3735.7573041659271,-4356.1541669521866,-8051.7830887730888,-10519.994412469805,null,{"$f":"IF(I1273,AND(SIGN(I1273)=SIGN(L1273:P1273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1274","v":50401380},null,{"$f":"Calcs!BT1274","v":417.68144115059471},null,{"$f":"Calcs!BJ1274","v":2788.7023364807951},null,-2371.0208953302003,false,null,null,-2649.89112897828,-2092.1506616821207,-2329.252751215141,-2412.7890394452597,-2691.6592730933394,null,{"$f":"IF(I1274,AND(SIGN(I1274)=SIGN(L1274:P1274)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1275","v":50405470},null,{"$f":"Calcs!BT1275","v":3838.9215541010835},null,{"$f":"Calcs!BJ1275","v":27496.546966851718},null,-23657.625412750633,false,null,null,-26407.280109435807,-20907.970716065465,-23273.733257340526,-24041.517568160743,-26791.172264845918,null,{"$f":"IF(I1275,AND(SIGN(I1275)=SIGN(L1275:P1275)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1276","v":50641129},null,{"$f":"Calcs!BT1276","v":260.26949705227253},null,{"$f":"Calcs!BJ1276","v":20882.477518392971},null,-20622.208021340699,false,null,null,-22710.455773179998,-18533.960269501404,-20596.18107163547,-20648.234971045924,-22736.482722885223,null,{"$f":"IF(I1276,AND(SIGN(I1276)=SIGN(L1276:P1276)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1277","v":50954271},null,{"$f":"Calcs!BT1277","v":2773.9368485219907},null,{"$f":"Calcs!BJ1277","v":16686.358072663243},null,-13912.421224141252,false,null,null,-15581.057031407576,-12243.785416874927,-13635.027539289053,-14189.81490899345,-15858.450716259775,null,{"$f":"IF(I1277,AND(SIGN(I1277)=SIGN(L1277:P1277)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1278","v":82689818},null,{"$f":"Calcs!BT1278","v":4102.7051107748475},null,{"$f":"Calcs!BJ1278","v":5067.2823017854271},null,-964.57719101057955,false,null,null,-1471.3054211891231,-457.84896083203694,-554.30667993309453,-1374.8477020880641,-1881.5759322666077,null,{"$f":"IF(I1278,AND(SIGN(I1278)=SIGN(L1278:P1278)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1279","v":86042755},null,{"$f":"Calcs!BT1279","v":11087.991498151559},null,{"$f":"Calcs!BJ1279","v":27738.842577891228},null,-16650.851079739667,false,null,null,-19424.735337528793,-13876.966821950546,-15542.051929924512,-17759.650229554823,-20533.53448734395,null,{"$f":"IF(I1279,AND(SIGN(I1279)=SIGN(L1279:P1279)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1280","v":88572016},null,{"$f":"Calcs!BT1280","v":298.01677088515999},null,{"$f":"Calcs!BJ1280","v":4284.0266963465419},null,-3986.009925461382,false,null,null,-4414.412595096037,-3557.6072558267279,-3956.2082483728659,-4015.811602549898,-4444.2142721845521,null,{"$f":"IF(I1280,AND(SIGN(I1280)=SIGN(L1280:P1280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1281","v":93808260},null,{"$f":"Calcs!BT1281","v":3642.8573089141491},null,{"$f":"Calcs!BJ1281","v":21097.740148035515},null,-17454.882839121365,false,null,null,-19564.656853924917,-15345.108824317813,-17090.597108229951,-17819.168570012782,-19928.942584816334,null,{"$f":"IF(I1281,AND(SIGN(I1281)=SIGN(L1281:P1281)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1282","v":115054180},null,{"$f":"Calcs!BT1282","v":288.51161768414585},null,{"$f":"Calcs!BJ1282","v":2636.2162969712194},null,-2347.7046792870738,false,null,null,-2611.3263089841957,-2084.0830495899518,-2318.8535175186589,-2376.5558410554881,-2640.1774707526101,null,{"$f":"IF(I1282,AND(SIGN(I1282)=SIGN(L1282:P1282)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1283","v":125133449},null,{"$f":"Calcs!BT1283","v":6.6746024277558718},null,{"$f":"Calcs!BJ1283","v":16019.544531537975},null,-16012.869929110218,false,null,null,-17614.824382264018,-14410.915475956421,-16012.202468867443,-16013.537389352994,-17615.491842506795,null,{"$f":"IF(I1283,AND(SIGN(I1283)=SIGN(L1283:P1283)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1284","v":125210139},null,{"$f":"Calcs!BT1284","v":5391.9254480590898},null,{"$f":"Calcs!BJ1284","v":13606.600636475068},null,-8214.6751884159785,false,null,null,-9575.3352520634871,-6854.0151247684717,-7675.4826436100693,-8753.8677332218867,-10114.527796869395,null,{"$f":"IF(I1284,AND(SIGN(I1284)=SIGN(L1284:P1284)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1285","v":133008490},null,{"$f":"Calcs!BT1285","v":9.5512531042913906E-3},null,{"$f":"Calcs!BJ1285","v":45542.563881629256},null,-45542.554330376151,false,null,null,-50096.810718539084,-40988.297942213227,-45542.553375250842,-45542.555285501461,-50096.811673664393,null,{"$f":"IF(I1285,AND(SIGN(I1285)=SIGN(L1285:P1285)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1286","v":143094826},null,{"$f":"Calcs!BT1286","v":317.32858774251736},null,{"$f":"Calcs!BJ1286","v":24205.531787153879},null,-23888.20319941136,false,null,null,-26308.756378126749,-21467.650020695972,-23856.470340637112,-23919.936058185613,-26340.489236901001,null,{"$f":"IF(I1286,AND(SIGN(I1286)=SIGN(L1286:P1286)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1287","v":163743999},null,{"$f":"Calcs!BT1287","v":3.4705581115304085E-3},null,{"$f":"Calcs!BJ1287","v":26232.004170393433},null,-26232.00069983532,false,null,null,-28855.201116874665,-23608.800282795979,-26232.000352779509,-26232.001046891131,-28855.201463930476,null,{"$f":"IF(I1287,AND(SIGN(I1287)=SIGN(L1287:P1287)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1288","v":49322797},null,{"$f":"Calcs!BT1288","v":14312.895879224579},null,{"$f":"Calcs!BJ1288","v":27827.951294347913},null,-13515.055415123334,false,null,null,-16297.850544558129,-10732.260285688542,-12083.765827200874,-14946.345003045792,-17729.140132480585,null,{"$f":"IF(I1288,AND(SIGN(I1288)=SIGN(L1288:P1288)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1289","v":49228440},null,{"$f":"Calcs!BT1289","v":2931.92778232008},null,{"$f":"Calcs!BJ1289","v":8391.0374256195919},null,-5459.1096432995118,false,null,null,-6298.2133858614716,-4620.005900737553,-5165.9168650675037,{"$f":"(1+O$7)*$D1289-(1+O$6)*$F1289","v":-5752.3024215315199},-6591.4061640934797,null,{"$f":"IF(I1289,AND(SIGN(I1289)=SIGN(L1289:P1289)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1290","v":49338504},null,{"$f":"Calcs!BT1290","v":33772.434930173556},null,{"$f":"Calcs!BJ1290","v":23682.894146812447},null,{"$f":"D1290-F1290","v":10089.54078336111},{"$f":"H1290>0","v":true},null,null,{"$f":"(1+L$7)*$D1290-(1+L$6)*$F1290","v":7721.2513686798629},12457.830198042353,13466.784276378472,6712.2972903437549,{"$f":"(1+P$7)*$D1290-(1+P$6)*$F1290","v":4344.007875662508},null,{"$f":"IF(I1290,AND(SIGN(I1290)=SIGN(L1290:P1290)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1291","v":49834144},null,{"$f":"Calcs!BT1291","v":26502.858788532816},null,{"$f":"Calcs!BJ1291","v":13306.234176508729},null,13196.624612024087,true,null,null,11866.001194373213,14527.24802967496,15846.91049087737,10546.338733170807,9215.7153155199339,null,{"$f":"IF(I1291,AND(SIGN(I1291)=SIGN(L1291:P1291)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1292","v":49834368},null,{"$f":"Calcs!BT1292","v":75409.485657766723},null,{"$f":"Calcs!BJ1292","v":33328.662397864748},null,42080.823259901976,true,null,null,38747.9570201155,45413.689499688451,49621.771825678654,34539.874694125312,31207.008454338837,null,{"$f":"IF(I1292,AND(SIGN(I1292)=SIGN(L1292:P1292)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1293","v":49834382},null,{"$f":"Calcs!BT1293","v":31840.759245494562},null,{"$f":"Calcs!BJ1293","v":16693.366623395792},null,15147.392622098771,true,null,null,13478.055959759189,16816.729284438348,18331.468546648226,11963.316697549315,10293.980035209734,null,{"$f":"IF(I1293,AND(SIGN(I1293)=SIGN(L1293:P1293)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1294","v":49967324},null,{"$f":"Calcs!BT1294","v":36394.699229248465},null,{"$f":"Calcs!BJ1294","v":15879.373516887021},null,20515.325712361446,true,null,null,18927.38836067274,22103.263064050145,24154.795635286297,16875.855789436595,15287.918437747892,null,{"$f":"IF(I1294,AND(SIGN(I1294)=SIGN(L1294:P1294)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1295","v":50345916},null,{"$f":"Calcs!BT1295","v":15933.567003432598},null,{"$f":"Calcs!BJ1295","v":38103.487889796292},null,-22169.920886363696,false,null,null,-25980.269675343327,-18359.572097384065,-20576.564186020434,-23763.277586706954,-27573.626375686585,null,{"$f":"IF(I1295,AND(SIGN(I1295)=SIGN(L1295:P1295)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1296","v":50345927},null,{"$f":"Calcs!BT1296","v":8847.9102913074894},null,{"$f":"Calcs!BJ1296","v":26600.453694618805},null,-17752.543403311316,false,null,null,-20412.588772773201,-15092.498033849435,-16867.752374180567,-18637.334432442065,-21297.37980190395,null,{"$f":"IF(I1296,AND(SIGN(I1296)=SIGN(L1296:P1296)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1297","v":50346702},null,{"$f":"Calcs!BT1297","v":227.83251700328583},null,{"$f":"Calcs!BJ1297","v":4246.0804002374625},null,-4018.2478832341767,false,null,null,-4442.8559232579237,-3593.6398432104306,-3995.4646315338482,-4041.0311349345052,-4465.6391749582526,null,{"$f":"IF(I1297,AND(SIGN(I1297)=SIGN(L1297:P1297)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1298","v":50379555},null,{"$f":"Calcs!BT1298","v":7674.1709167794534},null,{"$f":"Calcs!BJ1298","v":5994.6136858548325},null,1679.5572309246209,true,null,null,1080.0958623391371,2279.0185995101037,2446.9743226025676,912.14013924667597,312.67877066119217,null,{"$f":"IF(I1298,AND(SIGN(I1298)=SIGN(L1298:P1298)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1299","v":50379572},null,{"$f":"Calcs!BT1299","v":875.65053209873986},null,{"$f":"Calcs!BJ1299","v":749.58452527665872},null,126.06600682208114,true,null,null,51.107554294415195,201.02445934974696,213.63106003195514,38.500953612207127,-36.457498915458814,null,{"$f":"IF(I1299,AND(SIGN(I1299)=SIGN(L1299:P1299)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1300","v":50392614},null,{"$f":"Calcs!BT1300","v":4573.5532662884953},null,{"$f":"Calcs!BJ1300","v":14273.414177600334},null,-9699.86091131184,false,null,null,-11127.202329071875,-8272.5194935518048,-9242.5055846829891,-10157.216237940687,-11584.557655700723,null,{"$f":"IF(I1300,AND(SIGN(I1300)=SIGN(L1300:P1300)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1301","v":50392626},null,{"$f":"Calcs!BT1301","v":15421.269677658618},null,{"$f":"Calcs!BJ1301","v":34380.946229280147},null,-18959.676551621531,false,null,null,-22397.771174549547,-15521.581928693517,-17417.549583855667,-20501.803519387391,-23939.898142315407,null,{"$f":"IF(I1301,AND(SIGN(I1301)=SIGN(L1301:P1301)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1302","v":50392634},null,{"$f":"Calcs!BT1302","v":37122.644408406959},null,{"$f":"Calcs!BJ1302","v":25155.691022180723},null,11966.953386226236,true,null,null,9451.3842840081597,14482.522488444309,15679.217827066936,8254.6889453855438,5739.1198431674675,null,{"$f":"IF(I1302,AND(SIGN(I1302)=SIGN(L1302:P1302)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1303","v":50392654},null,{"$f":"Calcs!BT1303","v":93743.667373122982},null,{"$f":"Calcs!BJ1303","v":46884.200736145554},null,46859.466636977428,true,null,null,42171.04656336287,51547.886710591985,56233.83337428973,37485.099899665125,32796.679826050567,null,{"$f":"IF(I1303,AND(SIGN(I1303)=SIGN(L1303:P1303)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1304","v":50392726},null,{"$f":"Calcs!BT1304","v":3312.9458535898129},null,{"$f":"Calcs!BJ1304","v":4958.1491546643274},null,-1645.2033010745145,false,null,null,-2141.0182165409478,-1149.388385608082,-1313.9087157155327,-1976.4978864334958,-2472.3128018999291,null,{"$f":"IF(I1304,AND(SIGN(I1304)=SIGN(L1304:P1304)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1305","v":50394796},null,{"$f":"Calcs!BT1305","v":43470.622769212161},null,{"$f":"Calcs!BJ1305","v":29831.395582323377},null,13639.227186888784,true,null,null,10656.087628656445,16622.366745121122,17986.289463810004,9292.1649099675706,6309.0253517352321,null,{"$f":"IF(I1305,AND(SIGN(I1305)=SIGN(L1305:P1305)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1306","v":50394973},null,{"$f":"Calcs!BT1306","v":28254.478619531594},null,{"$f":"Calcs!BJ1306","v":20595.126938358513},null,7659.3516811730806,true,null,null,5599.8389873372289,9718.8643750089323,10484.799543126242,4833.9038192199223,2774.3911253840706,null,{"$f":"IF(I1306,AND(SIGN(I1306)=SIGN(L1306:P1306)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1307","v":50402175},null,{"$f":"Calcs!BT1307","v":296.51743671092402},null,{"$f":"Calcs!BJ1307","v":3667.2742318823316},null,-3370.7567951714077,false,null,null,-3737.4842183596411,-3004.0293719831748,-3341.1050515003153,-3400.4085388425001,-3767.1359620307335,null,{"$f":"IF(I1307,AND(SIGN(I1307)=SIGN(L1307:P1307)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1308","v":50437261},null,{"$f":"Calcs!BT1308","v":2401.9919806627536},null,{"$f":"Calcs!BJ1308","v":2482.8291580817418},null,-80.837177418988176,false,null,null,-329.12009322716267,167.44573838918586,159.36202064728741,-321.03637548526331,-569.3192912934378,null,{"$f":"IF(I1308,AND(SIGN(I1308)=SIGN(L1308:P1308)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1309","v":50446189},null,{"$f":"Calcs!BT1309","v":14279.858513781088},null,{"$f":"Calcs!BJ1309","v":12396.123802810731},null,1883.7347109703569,true,null,null,644.12233068928253,3123.3470912514294,3311.720562348466,455.74885959224775,-783.86352068882661,null,{"$f":"IF(I1309,AND(SIGN(I1309)=SIGN(L1309:P1309)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1310","v":50446264},null,{"$f":"Calcs!BT1310","v":90325.887071883961},null,{"$f":"Calcs!BJ1310","v":46108.254047899165},null,44217.633023984796,true,null,null,39606.807619194878,48828.458428774713,53250.221731173202,35185.044316796404,30574.218912006487,null,{"$f":"IF(I1310,AND(SIGN(I1310)=SIGN(L1310:P1310)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1311","v":50446421},null,{"$f":"Calcs!BT1311","v":47031.450309880165},null,{"$f":"Calcs!BJ1311","v":28785.119080107299},null,18246.331229772866,true,null,null,15367.819321762134,21124.843137783595,22949.47626076089,13543.18619878485,10664.674290774117,null,{"$f":"IF(I1311,AND(SIGN(I1311)=SIGN(L1311:P1311)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1312","v":50446436},null,{"$f":"Calcs!BT1312","v":259119.95870456917},null,{"$f":"Calcs!BJ1312","v":84995.698398207576},null,174124.2603063616,true,null,null,165624.69046654084,182623.83014618236,200036.25617681854,148212.26443590468,139712.69459608392,null,{"$f":"IF(I1312,AND(SIGN(I1312)=SIGN(L1312:P1312)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1313","v":50447985},null,{"$f":"Calcs!BT1313","v":4710.6231051862505},null,{"$f":"Calcs!BJ1313","v":9726.7670730898953},null,-5016.1439679036448,false,null,null,-5988.8206752126353,-4043.4672605946562,-4545.0816573850198,-5487.2062784222699,-6459.8829857312603,null,{"$f":"IF(I1313,AND(SIGN(I1313)=SIGN(L1313:P1313)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1314","v":50468614},null,{"$f":"Calcs!BT1314","v":50929.758047666473},null,{"$f":"Calcs!BJ1314","v":26387.193508042707},null,24542.564539623767,true,null,null,21903.845188819494,27181.283890428036,29635.540344390422,19449.58873485712,16810.869384052847,null,{"$f":"IF(I1314,AND(SIGN(I1314)=SIGN(L1314:P1314)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1315","v":50468750},null,{"$f":"Calcs!BT1315","v":88692.945858441424},null,{"$f":"Calcs!BJ1315","v":40513.428120259516},null,48179.517738181908,true,null,null,44128.174926155953,52230.860550207857,57048.812324026061,39310.22315233777,35258.880340311815,null,{"$f":"IF(I1315,AND(SIGN(I1315)=SIGN(L1315:P1315)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1316","v":50468761},null,{"$f":"Calcs!BT1316","v":28011.812538296457},null,{"$f":"Calcs!BJ1316","v":15860.350307755816},null,12151.462230540641,true,null,null,10565.427199765058,13737.497261316223,14952.643484370288,9350.2809767109975,7764.2459459354141,null,{"$f":"IF(I1316,AND(SIGN(I1316)=SIGN(L1316:P1316)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1317","v":50481708},null,{"$f":"Calcs!BT1317","v":1411.8235184152825},null,{"$f":"Calcs!BJ1317","v":14437.614509048597},null,-13025.790990633315,false,null,null,-14469.552441538177,-11582.029539728455,-12884.608638791786,-13166.973342474843,-14610.734793379705,null,{"$f":"IF(I1317,AND(SIGN(I1317)=SIGN(L1317:P1317)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1318","v":50481714},null,{"$f":"Calcs!BT1318","v":956.94088975887098},null,{"$f":"Calcs!BJ1318","v":12182.863616234628},null,-11225.922726475757,false,null,null,-12444.209088099222,-10007.636364852295,-11130.228637499869,-11321.616815451645,-12539.90317707511,null,{"$f":"IF(I1318,AND(SIGN(I1318)=SIGN(L1318:P1318)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1319","v":50481720},null,{"$f":"Calcs!BT1319","v":1886.2252711649476},null,{"$f":"Calcs!BJ1319","v":19449.729504353541},null,-17563.504233188592,false,null,null,-19508.477183623949,-15618.531282753242,-17374.881706072098,-17752.126760305087,-19697.099710740444,null,{"$f":"IF(I1319,AND(SIGN(I1319)=SIGN(L1319:P1319)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1320","v":50481750},null,{"$f":"Calcs!BT1320","v":6204.4057071531397},null,{"$f":"Calcs!BJ1320","v":40949.960708743936},null,-34745.555001590794,false,null,null,-38840.55107246519,-30650.558930716408,-34125.114430875481,-35365.995572306114,-39460.991643180503,null,{"$f":"IF(I1320,AND(SIGN(I1320)=SIGN(L1320:P1320)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1321","v":50481847},null,{"$f":"Calcs!BT1321","v":618.57885597570373},null,{"$f":"Calcs!BJ1321","v":8830.9741673169538},null,-8212.3953113412499,false,null,null,-9095.4927280729462,-7329.2978946095545,-8150.5374257436797,-8274.2531969388201,-9157.3506136705164,null,{"$f":"IF(I1321,AND(SIGN(I1321)=SIGN(L1321:P1321)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1322","v":50481892},null,{"$f":"Calcs!BT1322","v":1197.4339992810474},null,{"$f":"Calcs!BJ1322","v":14278.42028526644},null,-13080.986285985393,false,null,null,-14508.828314512039,-11653.144257458749,-12961.242886057287,-13200.729685913499,-14628.571714440142,null,{"$f":"IF(I1322,AND(SIGN(I1322)=SIGN(L1322:P1322)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1323","v":50481915},null,{"$f":"Calcs!BT1323","v":6815.0317004855569},null,{"$f":"Calcs!BJ1323","v":43286.811767282052},null,-36471.780066796491,false,null,null,-40800.461243524711,-32143.09889006829,-35790.276896747935,-37153.283236845047,-41481.96441357326,null,{"$f":"IF(I1323,AND(SIGN(I1323)=SIGN(L1323:P1323)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1324","v":50490593},null,{"$f":"Calcs!BT1324","v":29383.588207207082},null,{"$f":"Calcs!BJ1324","v":30905.706287469642},null,-1522.1180802625604,false,null,null,-4612.6887090095261,1568.4525484844016,1416.24074045815,-4460.4769009832671,-7551.0475297302328,null,{"$f":"IF(I1324,AND(SIGN(I1324)=SIGN(L1324:P1324)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1325","v":50506710},null,{"$f":"Calcs!BT1325","v":2606.5012639372499},null,{"$f":"Calcs!BJ1325","v":2269.2686050456759},null,337.23265889157392,true,null,null,110.30579838700623,564.15951939614138,597.88278528529918,76.582532497849115,-150.34432800671857,null,{"$f":"IF(I1325,AND(SIGN(I1325)=SIGN(L1325:P1325)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1326","v":50506770},null,{"$f":"Calcs!BT1326","v":33209.568557399834},null,{"$f":"Calcs!BJ1326","v":21534.272736519924},null,11675.29582087991,true,null,null,9521.868547227914,13828.723094531902,14996.252676619893,8354.3389651399266,6200.9116914879305,null,{"$f":"IF(I1326,AND(SIGN(I1326)=SIGN(L1326:P1326)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1327","v":50506787},null,{"$f":"Calcs!BT1327","v":48104.035864269441},null,{"$f":"Calcs!BJ1327","v":37914.257020017503},null,10189.778844251938,true,null,null,6398.3531422501837,13981.204546253684,15000.182430678884,5379.3752578249914,1587.9495558232375,null,{"$f":"IF(I1327,AND(SIGN(I1327)=SIGN(L1327:P1327)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1328","v":50506925},null,{"$f":"Calcs!BT1328","v":14518.277366152721},null,{"$f":"Calcs!BJ1328","v":9491.5801349362519},null,5026.6972312164689,true,null,null,4077.5392177228423,5975.8552447100938,6478.5249678317432,3574.8694946011965,2625.7114811075699,null,{"$f":"IF(I1328,AND(SIGN(I1328)=SIGN(L1328:P1328)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1329","v":50507397},null,{"$f":"Calcs!BT1329","v":13879.233048635748},null,{"$f":"Calcs!BJ1329","v":11690.262621889837},null,2188.970426745911,true,null,null,1019.9441645569259,3357.9966889348943,3576.8937316094871,801.0471218823368,-367.97914030664833,null,{"$f":"IF(I1329,AND(SIGN(I1329)=SIGN(L1329:P1329)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1330","v":50509370},null,{"$f":"Calcs!BT1330","v":29370.214733239183},null,{"$f":"Calcs!BJ1330","v":37749.055467036014},null,-8378.840733796831,false,null,null,-12153.746280500432,-4603.9351870932296,-5441.8192604729084,-11315.86220712075,-15090.767753824352,null,{"$f":"IF(I1330,AND(SIGN(I1330)=SIGN(L1330:P1330)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1331","v":50509435},null,{"$f":"Calcs!BT1331","v":4007.3095934514613},null,{"$f":"Calcs!BJ1331","v":9952.1420402179683},null,-5944.832446766507,false,null,null,-6940.0466507883039,-4949.6182427447102,-5544.1014874213606,-6345.5634061116525,-7340.7776101334493,null,{"$f":"IF(I1331,AND(SIGN(I1331)=SIGN(L1331:P1331)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1332","v":50509476},null,{"$f":"Calcs!BT1332","v":4471.0712385594943},null,{"$f":"Calcs!BJ1332","v":10996.4160993676},null,-6525.3448608081053,false,null,null,-7624.9864707448669,-5425.7032508713455,-6078.2377369521555,-6972.4519846640542,-8072.0935946008158,null,{"$f":"IF(I1332,AND(SIGN(I1332)=SIGN(L1332:P1332)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1333","v":50587288},null,{"$f":"Calcs!BT1333","v":641.77162923400795},null,{"$f":"Calcs!BJ1333","v":2391.3175099453315},null,-1749.5458807113237,false,null,null,-1988.677631705857,-1510.4141297167907,-1685.3687177879228,-1813.7230436347245,-2052.8547946292579,null,{"$f":"IF(I1333,AND(SIGN(I1333)=SIGN(L1333:P1333)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1334","v":50636214},null,{"$f":"Calcs!BT1334","v":13969.230523126538},null,{"$f":"Calcs!BJ1334","v":25186.728889710583},null,-11217.498366584045,false,null,null,-13736.171255555106,-8698.825477612987,-9820.5753142713893,-12614.421418896698,-15133.094307867759,null,{"$f":"IF(I1334,AND(SIGN(I1334)=SIGN(L1334:P1334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1335","v":50675105},null,{"$f":"Calcs!BT1335","v":2721.0479840515145},null,{"$f":"Calcs!BJ1335","v":24681.112015433915},null,-21960.064031382401,false,null,null,-24428.175232925794,-19491.952829839011,-21687.959232977249,-22232.168829787552,-24700.280031330945,null,{"$f":"IF(I1335,AND(SIGN(I1335)=SIGN(L1335:P1335)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1336","v":50675117},null,{"$f":"Calcs!BT1336","v":684.79588388969842},null,{"$f":"Calcs!BJ1336","v":10523.839535687228},null,-9839.0436517975286,false,null,null,-10891.427605366254,-8786.6596982288065,-9770.5640634085594,-9907.5232401864996,-10959.907193755223,null,{"$f":"IF(I1336,AND(SIGN(I1336)=SIGN(L1336:P1336)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1337","v":50735235},null,{"$f":"Calcs!BT1337","v":2487.0646279031967},null,{"$f":"Calcs!BJ1337","v":1571.2169520839088},null,915.84767581928782,true,null,null,758.72598061089684,1072.9693710276786,1164.5541386096079,667.1412130289682,510.01951782057722,null,{"$f":"IF(I1337,AND(SIGN(I1337)=SIGN(L1337:P1337)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1338","v":50952722},null,{"$f":"Calcs!BT1338","v":24427.152738901346},null,{"$f":"Calcs!BJ1338","v":11284.767900935285},null,13142.384837966061,true,null,null,12013.908047872532,14270.861628059589,15585.100111856196,10699.669564075926,9571.1927739823968,null,{"$f":"IF(I1338,AND(SIGN(I1338)=SIGN(L1338:P1338)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1339","v":86041324},null,{"$f":"Calcs!BT1339","v":770.0130317210311},null,{"$f":"Calcs!BJ1339","v":4563.2673819619149},null,-3793.2543502408839,false,null,null,-4249.5810884370758,-3336.9276120446925,-3716.2530470687807,-3870.2556534129872,-4326.5823916091795,null,{"$f":"IF(I1339,AND(SIGN(I1339)=SIGN(L1339:P1339)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1340","v":92982990},null,{"$f":"Calcs!BT1340","v":4362.6819859334846},null,{"$f":"Calcs!BJ1340","v":16797.493662850793},null,-12434.811676917308,false,null,null,-14114.561043202388,-10755.062310632229,-11998.54347832396,-12871.079875510657,-14550.829241795736,null,{"$f":"IF(I1340,AND(SIGN(I1340)=SIGN(L1340:P1340)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1341","v":99272048},null,{"$f":"Calcs!BT1341","v":3438.50870362966},null,{"$f":"Calcs!BJ1341","v":14271.411734533889},null,-10832.903030904228,false,null,null,-12260.044204357619,-9405.7618574508415,-10489.052160541263,-11176.753901267195,-12603.895074720585,null,{"$f":"IF(I1341,AND(SIGN(I1341)=SIGN(L1341:P1341)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1342","v":99591961},null,{"$f":"Calcs!BT1342","v":1241.2555638326771},null,{"$f":"Calcs!BJ1342","v":12540.299703594568},null,-11299.044139761891,false,null,null,-12553.074110121348,-10045.014169402433,-11174.918583378623,-11423.169696145158,-12677.199666504615,null,{"$f":"IF(I1342,AND(SIGN(I1342)=SIGN(L1342:P1342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1343","v":103835909},null,{"$f":"Calcs!BT1343","v":5187.8808453804695},null,{"$f":"Calcs!BJ1343","v":12575.342457257311},null,-7387.4616118768417,false,null,null,-8644.9958576025747,-6129.9273661511115,-6868.673527338794,-7906.2496964148886,-9163.7839421406206,null,{"$f":"IF(I1343,AND(SIGN(I1343)=SIGN(L1343:P1343)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1344","v":112750401},null,{"$f":"Calcs!BT1344","v":14289.816307931807},null,{"$f":"Calcs!BJ1344","v":9361.421335617506},null,4928.3949723143014,true,null,null,3992.2528387525508,5864.537105876052,6357.3766031074829,3499.4133415211218,2563.2712079593712,null,{"$f":"IF(I1344,AND(SIGN(I1344)=SIGN(L1344:P1344)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1345","v":112941810},null,{"$f":"Calcs!BT1345","v":5482.8370234278173},null,{"$f":"Calcs!BJ1345","v":13317.247613374162},null,-7834.4105899463448,false,null,null,-9166.1353512837613,-6502.6858286089282,-7286.1268876035629,-8382.6942922891267,-9714.4190536265432,null,{"$f":"IF(I1345,AND(SIGN(I1345)=SIGN(L1345:P1345)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1346","v":113254298},null,{"$f":"Calcs!BT1346","v":10218.904098648691},null,{"$f":"Calcs!BJ1346","v":13326.258607173155},null,-3107.3545085244641,false,null,null,-4439.9803692417809,-1774.7286478071492,-2085.464098659595,-4129.2449183893332,-5461.8707791066499,null,{"$f":"IF(I1346,AND(SIGN(I1346)=SIGN(L1346:P1346)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1347","v":115733543},null,{"$f":"Calcs!BT1347","v":15941.877663838481},null,{"$f":"Calcs!BJ1347","v":8875.8288920052619},null,7066.0487718332188,true,null,null,6178.4658826326922,7953.6316610337444,8660.2365382170683,5471.8610054493711,4584.2781162488445,null,{"$f":"IF(I1347,AND(SIGN(I1347)=SIGN(L1347:P1347)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1348","v":116318885},null,{"$f":"Calcs!BT1348","v":16068.038685243167},null,{"$f":"Calcs!BJ1348","v":24961.45404473583},null,-8893.4153594926629,false,null,null,-11389.560763966247,-6397.2699550190791,-7286.6114909683456,-10500.21922801698,-12996.364632490564,null,{"$f":"IF(I1348,AND(SIGN(I1348)=SIGN(L1348:P1348)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1349","v":117270645},null,{"$f":"Calcs!BT1349","v":148068.40871569456},null,{"$f":"Calcs!BJ1349","v":42290.596341727025},null,105777.81237396754,true,null,null,101548.75273979483,110006.87200814023,120584.653245537,90970.971502398097,86741.91186822539,null,{"$f":"IF(I1349,AND(SIGN(I1349)=SIGN(L1349:P1349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1350","v":118763037},null,{"$f":"Calcs!BT1350","v":17393.228777037533},null,{"$f":"Calcs!BJ1350","v":12095.75734284439},null,5297.4714341931431,true,null,null,4087.8956999087022,6507.0471684775821,7036.7943118968979,3558.1485564893901,2348.5728222049493,null,{"$f":"IF(I1350,AND(SIGN(I1350)=SIGN(L1350:P1350)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1351","v":121062055},null,{"$f":"Calcs!BT1351","v":175571.4045770943},null,{"$f":"Calcs!BJ1351","v":48993.774506642454},null,126577.63007045185,true,null,null,121678.2526197876,131477.00752111609,144134.77052816129,109020.48961274241,104121.11216207816,null,{"$f":"IF(I1351,AND(SIGN(I1351)=SIGN(L1351:P1351)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1352","v":122594084},null,{"$f":"Calcs!BT1352","v":10526.5367535121},null,{"$f":"Calcs!BJ1352","v":14182.303018077211},null,-3655.7662645651108,false,null,null,-5073.9965663728326,-2237.5359627573907,-2603.1125892138989,-4708.4199399163208,-6126.6502417240426,null,{"$f":"IF(I1352,AND(SIGN(I1352)=SIGN(L1352:P1352)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1353","v":122594086},null,{"$f":"Calcs!BT1353","v":3993.1774983832411},null,{"$f":"Calcs!BJ1353","v":6369.5711500461439},null,-2376.3936516629028,false,null,null,-3013.3507666675177,-1739.4365366582888,-1977.0759018245781,{"$f":"(1+O$7)*$D1353-(1+O$6)*$F1353","v":-2775.7114015012266},-3412.6685165058416,null,{"$f":"IF(I1353,AND(SIGN(I1353)=SIGN(L1353:P1353)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1354","v":125641244},null,{"$f":"Calcs!BT1354","v":37565.263346815314},null,{"$f":"Calcs!BJ1354","v":12004.646183321272},null,{"$f":"D1354-F1354","v":25560.61716349404},{"$f":"H1354>0","v":true},null,null,{"$f":"(1+L$7)*$D1354-(1+L$6)*$F1354","v":24360.152545161916},26761.081781826171,29317.143498175574,21804.090828812507,{"$f":"(1+P$7)*$D1354-(1+P$6)*$F1354","v":20603.626210480383},null,{"$f":"IF(I1354,AND(SIGN(I1354)=SIGN(L1354:P1354)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1355","v":126957800},null,{"$f":"Calcs!BT1355","v":1889.4201877483715},null,{"$f":"Calcs!BJ1355","v":5462.1640744878396},null,-3572.7438867394681,false,null,null,-4118.9602941882531,-3026.5274792906844,-3383.8018679646307,-3761.685905514305,-4307.9023129630896,null,{"$f":"IF(I1355,AND(SIGN(I1355)=SIGN(L1355:P1355)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1356","v":126957850},null,{"$f":"Calcs!BT1356","v":11520.860125678726},null,{"$f":"Calcs!BJ1356","v":18303.33084881536},null,-6782.4707231366338,false,null,null,-8612.8038080181723,-4952.1376382550989,-5630.3847105687601,-7934.5567357045056,-9764.8898205860442,null,{"$f":"IF(I1356,AND(SIGN(I1356)=SIGN(L1356:P1356)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1357","v":129378910},null,{"$f":"Calcs!BT1357","v":7551.5716485916582},null,{"$f":"Calcs!BJ1357","v":5128.5570596185598},null,2423.0145889730984,true,null,null,1910.1588830112423,2935.8702949349545,3178.1717538322655,1667.8574241139331,1155.001718152077,null,{"$f":"IF(I1357,AND(SIGN(I1357)=SIGN(L1357:P1357)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1358","v":129590597},null,{"$f":"Calcs!BT1358","v":39034.185846100096},null,{"$f":"Calcs!BJ1358","v":12452.192208671111},null,26581.993637428983,true,null,null,25336.774416561871,27827.212858296094,30485.412222038998,22678.575052818975,21433.355831951863,null,{"$f":"IF(I1358,AND(SIGN(I1358)=SIGN(L1358:P1358)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1359","v":129716883},null,{"$f":"Calcs!BT1359","v":14887.675034080445},null,{"$f":"Calcs!BJ1359","v":11942.57044826156},null,2945.1045858188845,true,null,null,1750.8475409927269,4139.3616306450403,4433.8720892269303,1456.3370824108406,262.08003758468294,null,{"$f":"IF(I1359,AND(SIGN(I1359)=SIGN(L1359:P1359)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1360","v":49332381},null,{"$f":"Calcs!BT1360","v":9.8968903625973326E-4},null,{"$f":"Calcs!BJ1360","v":14287.431279065433},null,-14287.430289376396,false,null,null,-15716.17341728294,-12858.687161469854,-14287.430190407493,-14287.430388345301,-15716.173516251845,null,{"$f":"IF(I1360,AND(SIGN(I1360)=SIGN(L1360:P1360)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1361","v":50448426},null,{"$f":"Calcs!BT1361","v":27636.271244583862},null,{"$f":"Calcs!BJ1361","v":16851.559625644728},null,10784.711618939134,true,null,null,9099.5556563746613,12469.867581503608,13548.338743397522,8021.0844944807504,6335.9285319162773,null,{"$f":"IF(I1361,AND(SIGN(I1361)=SIGN(L1361:P1361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1362","v":50448432},null,{"$f":"Calcs!BT1362","v":25789.367973200373},null,{"$f":"Calcs!BJ1362","v":14988.28635232022},null,10801.081620880153,true,null,null,9302.2529856481306,12299.910256112174,13380.018418200192,8222.1448235601183,6723.3161883280954,null,{"$f":"IF(I1362,AND(SIGN(I1362)=SIGN(L1362:P1362)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1363","v":50448443},null,{"$f":"Calcs!BT1363","v":18352.960390827157},null,{"$f":"Calcs!BJ1363","v":11592.142911634168},null,6760.8174791929887,true,null,null,5601.6031880295704,7920.0317703564051,8596.1135182757062,4925.5214401102749,3766.3071489468566,null,{"$f":"IF(I1363,AND(SIGN(I1363)=SIGN(L1363:P1363)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1364","v":50448449},null,{"$f":"Calcs!BT1364","v":12087.789698673119},null,{"$f":"Calcs!BJ1364","v":7835.5597189885129},null,4252.2299796846064,true,null,null,3468.6740077857539,5035.785951583458,5461.0089495519196,3043.451009817295,2259.8950379184425,null,{"$f":"IF(I1364,AND(SIGN(I1364)=SIGN(L1364:P1364)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1365","v":94182956},null,{"$f":"Calcs!BT1365","v":4.2334364379712497E-3},null,{"$f":"Calcs!BJ1365","v":36454.476024581105},null,-36454.471791144664,false,null,null,-40099.91939360278,-32809.024188686555,-36454.471367801023,-36454.472214488313,-40099.919816946429,null,{"$f":"IF(I1365,AND(SIGN(I1365)=SIGN(L1365:P1365)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1366","v":95414863},null,{"$f":"Calcs!BT1366","v":8034.5942866494188},null,{"$f":"Calcs!BJ1366","v":3844.6906875691138},null,4189.903599080305,true,null,null,3805.4345303233931,4574.3726678372168,4993.3630277452476,3386.4441704153633,3001.9751016584514,null,{"$f":"IF(I1366,AND(SIGN(I1366)=SIGN(L1366:P1366)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1367","v":140716147},null,{"$f":"Calcs!BT1367","v":3.8260429704450871E-4},null,{"$f":"Calcs!BJ1367","v":7080.6386829397834},null,-7080.6383003354867,false,null,null,-7788.7021686294656,-6372.5744320415088,-7080.6382620750564,-7080.6383385959161,-7788.702206889895,null,{"$f":"IF(I1367,AND(SIGN(I1367)=SIGN(L1367:P1367)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1368","v":49192115},null,{"$f":"Calcs!BT1368","v":3321.5906983926707},null,{"$f":"Calcs!BJ1368","v":5390.1762462492379},null,-2068.5855478565672,false,null,null,-2607.6031724814911,-1529.5679232316434,-1736.4264780172998,-2400.7446176958342,-2939.7622423207581,null,{"$f":"IF(I1368,AND(SIGN(I1368)=SIGN(L1368:P1368)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1369","v":49192125},null,{"$f":"Calcs!BT1369","v":5322.6260232891609},null,{"$f":"Calcs!BJ1369","v":5130.7597469916464},null,191.86627629751456,true,null,null,-321.20969840165071,704.94225099667892,724.12887862643129,-340.39632603140126,-853.47230073056653,null,{"$f":"IF(I1369,AND(SIGN(I1369)=SIGN(L1369:P1369)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1370","v":49192131},null,{"$f":"Calcs!BT1370","v":18435.955854519685},null,{"$f":"Calcs!BJ1370","v":21503.234868990065},null,-3067.2790144703795,false,null,null,-5217.602501369387,-916.95552757137193,-1223.6834290184088,-4910.8745999223465,-7061.1980868213541,null,{"$f":"IF(I1370,AND(SIGN(I1370)=SIGN(L1370:P1370)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1371","v":49218793},null,{"$f":"Calcs!BT1371","v":38958.402822461729},null,{"$f":"Calcs!BJ1371","v":45020.927462821033},null,-6062.5246403593046,false,null,null,-10564.61738664141,-1560.4318940771991,-2166.6843581131252,-9958.3649226054767,-14460.457668887582,null,{"$f":"IF(I1371,AND(SIGN(I1371)=SIGN(L1371:P1371)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1372","v":49219135},null,{"$f":"Calcs!BT1372","v":18816.452536633482},null,{"$f":"Calcs!BJ1372","v":35765.635609724966},null,-16949.183073091484,false,null,null,-20525.746634063984,-13372.619512118988,-15067.537819428133,-18830.828326754832,-22407.391887727332,null,{"$f":"IF(I1372,AND(SIGN(I1372)=SIGN(L1372:P1372)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1373","v":49219144},null,{"$f":"Calcs!BT1373","v":2465.7272799990988},null,{"$f":"Calcs!BJ1373","v":18251.267329087859},null,-15785.54004908876,false,null,null,-17610.666781997548,-13960.413316179975,-15538.96732108885,-16032.112777088671,-17857.239509997456,null,{"$f":"IF(I1373,AND(SIGN(I1373)=SIGN(L1373:P1373)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1374","v":49219167},null,{"$f":"Calcs!BT1374","v":247.67082570820469},null,{"$f":"Calcs!BJ1374","v":9918.1005080884479},null,-9670.4296823802433,false,null,null,-10662.23973318909,-8678.6196315713987,-9645.6625998094223,-9695.1967649510643,-10687.006815759911,null,{"$f":"IF(I1374,AND(SIGN(I1374)=SIGN(L1374:P1374)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1375","v":49219754},null,{"$f":"Calcs!BT1375","v":4597.0335976594097},null,{"$f":"Calcs!BJ1375","v":4854.6228481292619},null,-257.58925046985223,false,null,null,-743.05153528277879,227.87303434307341,202.11410929608883,-717.29261023579329,-1202.7548950487198,null,{"$f":"IF(I1375,AND(SIGN(I1375)=SIGN(L1375:P1375)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1376","v":49219764},null,{"$f":"Calcs!BT1376","v":7561.6788211368794},null,{"$f":"Calcs!BJ1376","v":7606.3801100341962},null,-44.701288897316772,false,null,null,-805.33929990073648,715.93672210610293,711.46659321637253,-800.86917101100425,-1561.507182014424,null,{"$f":"IF(I1376,AND(SIGN(I1376)=SIGN(L1376:P1376)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1377","v":49220165},null,{"$f":"Calcs!BT1377","v":3492.8413690658231},null,{"$f":"Calcs!BJ1377","v":4646.2686470659455},null,-1153.4272780001224,false,null,null,-1618.0541427067178,-688.80041329352798,-804.14314109353973,-1502.7114149067047,-1967.3382796133001,null,{"$f":"IF(I1377,AND(SIGN(I1377)=SIGN(L1377:P1377)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1378","v":49228420},null,{"$f":"Calcs!BT1378","v":1857.5953454183013},null,{"$f":"Calcs!BJ1378","v":6730.6116349256799},null,-4873.016289507379,false,null,null,-5546.0774529999471,-4199.955126014811,-4687.2567549655487,-5058.7758240492085,-5731.8369875417775,null,{"$f":"IF(I1378,AND(SIGN(I1378)=SIGN(L1378:P1378)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1379","v":49228886},null,{"$f":"Calcs!BT1379","v":3328.3303841906745},null,{"$f":"Calcs!BJ1379","v":10221.470632654447},null,-6893.1402484637729,false,null,null,-7915.2873117292183,-5870.9931851983292,-6560.3072100447052,-7225.9732868828396,-8248.1203501482851,null,{"$f":"IF(I1379,AND(SIGN(I1379)=SIGN(L1379:P1379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1380","v":49228932},null,{"$f":"Calcs!BT1380","v":10899.14208936959},null,{"$f":"Calcs!BJ1380","v":20681.231990215525},null,-9782.0899008459346,false,null,null,-11850.213099867487,-7713.9667018243817,-8692.1756919089748,-10872.004109782893,-12940.127308804445,null,{"$f":"IF(I1380,AND(SIGN(I1380)=SIGN(L1380:P1380)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1381","v":49228962},null,{"$f":"Calcs!BT1381","v":8924.2576004039765},null,{"$f":"Calcs!BJ1381","v":21428.143253998485},null,-12503.885653594509,false,null,null,-14646.699978994358,-10361.071328194659,-11611.459893554111,-13396.311413634907,-15539.125739034756,null,{"$f":"IF(I1381,AND(SIGN(I1381)=SIGN(L1381:P1381)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1382","v":49228972},null,{"$f":"Calcs!BT1382","v":21579.985396165182},null,{"$f":"Calcs!BJ1382","v":41107.152489459673},null,-19527.167093294491,false,null,null,-23637.88234224046,-15416.451844348521,-17369.16855367797,-21685.165632911008,-25795.880881856978,null,{"$f":"IF(I1382,AND(SIGN(I1382)=SIGN(L1382:P1382)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1383","v":49229022},null,{"$f":"Calcs!BT1383","v":13058.679264631279},null,{"$f":"Calcs!BJ1383","v":25767.437378978837},null,-12708.758114347558,false,null,null,-15285.501852245445,-10132.014376449675,-11402.89018788443,-14014.626040810686,-16591.369778708573,null,{"$f":"IF(I1383,AND(SIGN(I1383)=SIGN(L1383:P1383)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1384","v":49230193},null,{"$f":"Calcs!BT1384","v":6301.8655503250102},null,{"$f":"Calcs!BJ1384","v":4248.1829654572266},null,2053.6825848677836,true,null,null,1628.8642883220609,2478.5008814135062,2683.8691399002855,1423.4960298352826,998.67773328955991,null,{"$f":"IF(I1384,AND(SIGN(I1384)=SIGN(L1384:P1384)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1385","v":49230197},null,{"$f":"Calcs!BT1385","v":7866.7120388217472},null,{"$f":"Calcs!BJ1385","v":7735.8380542796885},null,130.87398454205868,true,null,null,-642.70982088591063,904.45778997002708,917.54518842423477,-655.79721934011559,-1429.3810247680849,null,{"$f":"IF(I1385,AND(SIGN(I1385)=SIGN(L1385:P1385)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1386","v":49240074},null,{"$f":"Calcs!BT1386","v":4841.809568467047},null,{"$f":"Calcs!BJ1386","v":6291.475870454894},null,-1449.666301987847,false,null,null,-2078.8138890333366,-820.51871494235729,-965.48534514114181,-1933.8472588345512,-2562.9948458800409,null,{"$f":"IF(I1386,AND(SIGN(I1386)=SIGN(L1386:P1386)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1387","v":49274868},null,{"$f":"Calcs!BT1387","v":41049.314516754355},null,{"$f":"Calcs!BJ1387","v":57038.589526074189},null,-15989.275009319834,false,null,null,-21693.133961927255,-10285.416056712413,-11884.343557644395,-20094.206460995265,-25798.065413602686,null,{"$f":"IF(I1387,AND(SIGN(I1387)=SIGN(L1387:P1387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1388","v":49275018},null,{"$f":"Calcs!BT1388","v":1997.0854391467158},null,{"$f":"Calcs!BJ1388","v":8813.0523018722961},null,-6815.9668627255805,false,null,null,-7697.2720929128109,-5934.6616325383511,-6616.2583188109083,-7015.6754066402518,-7896.9806368274822,null,{"$f":"IF(I1388,AND(SIGN(I1388)=SIGN(L1388:P1388)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1389","v":49275041},null,{"$f":"Calcs!BT1389","v":262.1402967388583},null,{"$f":"Calcs!BJ1389","v":5280.2421219015623},null,-5018.1018251627038,false,null,null,-5546.1260373528603,-4490.0776129725473,-4991.8877954888185,-5044.31585483659,-5572.3400670267465,null,{"$f":"IF(I1389,AND(SIGN(I1389)=SIGN(L1389:P1389)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1390","v":49275067},null,{"$f":"Calcs!BT1390","v":1201.2358701253972},null,{"$f":"Calcs!BJ1390","v":6227.3976923287428},null,-5026.1618222033458,false,null,null,-5648.9015914362208,-4403.4220529704717,-4906.0382351908056,-5146.285409215885,-5769.02517844876,null,{"$f":"IF(I1390,AND(SIGN(I1390)=SIGN(L1390:P1390)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1391","v":49275099},null,{"$f":"Calcs!BT1391","v":15562.53787383592},null,{"$f":"Calcs!BJ1391","v":34764.414076503854},null,-19201.876202667932,false,null,null,-22678.317610318321,-15725.434795017549,-17645.622415284342,-20758.129990051526,-24234.571397701915,null,{"$f":"IF(I1391,AND(SIGN(I1391)=SIGN(L1391:P1391)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1392","v":49275111},null,{"$f":"Calcs!BT1392","v":391.57591082141585},null,{"$f":"Calcs!BJ1392","v":7979.7356197723557},null,-7588.1597089509396,false,null,null,-8386.133270928176,-6790.1861469737041,-7549.0021178687985,-7627.3173000330817,-8425.2908620103171,null,{"$f":"IF(I1392,AND(SIGN(I1392)=SIGN(L1392:P1392)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1393","v":49276832},null,{"$f":"Calcs!BT1393","v":9649.9942731956526},null,{"$f":"Calcs!BJ1393","v":13960.031837702125},null,-4310.0375645064723,false,null,null,-5706.0407482766859,-2914.0343807362606,-3345.0381371869062,-5275.0369918260367,-6671.0401755962503,null,{"$f":"IF(I1393,AND(SIGN(I1393)=SIGN(L1393:P1393)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1394","v":49305997},null,{"$f":"Calcs!BT1394","v":1397.2451033762738},null,{"$f":"Calcs!BJ1394","v":4526.8229181526649},null,-3129.5778147763913,false,null,null,-3582.2601065916579,-2676.8955229611247,-2989.8533044387636,-3269.3023251140185,-3721.984616929285,null,{"$f":"IF(I1394,AND(SIGN(I1394)=SIGN(L1394:P1394)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1395","v":49306370},null,{"$f":"Calcs!BT1395","v":1415.9041098852485},null,{"$f":"Calcs!BJ1395","v":6586.1353676818735},null,-5170.231257796625,false,null,null,-5828.8447945648131,-4511.6177210284377,-5028.6408468080999,-5311.82166878515,-5970.4352055533382,null,{"$f":"IF(I1395,AND(SIGN(I1395)=SIGN(L1395:P1395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1396","v":49306376},null,{"$f":"Calcs!BT1396","v":7504.5165650272666},null,{"$f":"Calcs!BJ1396","v":21058.692508239888},null,-13554.175943212622,false,null,null,-15660.045194036613,-11448.306692388634,-12803.724286709894,-14304.627599715348,-16410.496850539341,null,{"$f":"IF(I1396,AND(SIGN(I1396)=SIGN(L1396:P1396)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1397","v":49306388},null,{"$f":"Calcs!BT1397","v":15908.882002366799},null,{"$f":"Calcs!BJ1397","v":33374.71858839292},null,-17465.836586026118,false,null,null,-20803.308444865412,-14128.36472718683,-15874.948385789437,-19056.724786262799,-22394.196645102093,null,{"$f":"IF(I1397,AND(SIGN(I1397)=SIGN(L1397:P1397)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1398","v":49306461},null,{"$f":"Calcs!BT1398","v":1220.7936848147806},null,{"$f":"Calcs!BJ1398","v":7028.5751632122856},null,-5807.7814783975045,false,null,null,-6510.6389947187345,-5104.9239620762764,-5685.7021099160265,-5929.8608468789826,-6632.7183632002125,null,{"$f":"IF(I1398,AND(SIGN(I1398)=SIGN(L1398:P1398)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1399","v":49306486},null,{"$f":"Calcs!BT1399","v":27696.016537430849},null,{"$f":"Calcs!BJ1399","v":43106.591891302254},null,-15410.575353871405,false,null,null,-19721.234543001636,-11099.916164741182,-12640.973700128317,-18180.177007614489,-22490.83619674472,null,{"$f":"IF(I1399,AND(SIGN(I1399)=SIGN(L1399:P1399)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1400","v":49306835},null,{"$f":"Calcs!BT1400","v":3619.4857060568856},null,{"$f":"Calcs!BJ1400","v":7896.5341103616793},null,-4277.0484043047936,false,null,null,-5066.7018153409617,-3487.3949932686255,-3915.0998336991047,-4638.9969749104821,-5428.6503859466502,null,{"$f":"IF(I1400,AND(SIGN(I1400)=SIGN(L1400:P1400)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1401","v":49307737},null,{"$f":"Calcs!BT1401","v":21351.888574040779},null,{"$f":"Calcs!BJ1401","v":15607.041259850874},null,5744.8473141899049,true,null,null,4184.1431882048164,7305.5514401749915,7880.0361715939835,3609.6584567858263,2048.9543308007378,null,{"$f":"IF(I1401,AND(SIGN(I1401)=SIGN(L1401:P1401)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1402","v":49307773},null,{"$f":"Calcs!BT1402","v":11701.87305654768},null,{"$f":"Calcs!BJ1402","v":7881.3155430567149},null,3820.557513490965,true,null,null,3032.4259591852933,4608.6890677966367,4990.7448191457333,2650.3702078361966,1862.238653530525,null,{"$f":"IF(I1402,AND(SIGN(I1402)=SIGN(L1402:P1402)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1403","v":49317648},null,{"$f":"Calcs!BT1403","v":3011.6167681611973},null,{"$f":"Calcs!BJ1403","v":4594.0048830318037},null,-1582.3881148706064,false,null,null,-2041.7886031737876,-1122.9876265674261,-1281.2264380544866,-1883.5497916867262,-2342.9502799899074,null,{"$f":"IF(I1403,AND(SIGN(I1403)=SIGN(L1403:P1403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1404","v":49317670},null,{"$f":"Calcs!BT1404","v":27237.260956618702},null,{"$f":"Calcs!BJ1404","v":29094.496533872618},null,-1857.2355772539158,false,null,null,-4766.685230641182,1052.2140761333467,866.49051840795801,-4580.961672915786,-7490.4113263030522,null,{"$f":"IF(I1404,AND(SIGN(I1404)=SIGN(L1404:P1404)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1405","v":49317676},null,{"$f":"Calcs!BT1405","v":14844.315704047349},null,{"$f":"Calcs!BJ1405","v":18819.96115995746},null,-3975.6454559101112,false,null,null,-5857.6415719058605,-2093.6493399143656,-2491.2138855053745,-5460.0770263148461,-7342.0731423105954,null,{"$f":"IF(I1405,AND(SIGN(I1405)=SIGN(L1405:P1405)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1406","v":49317706},null,{"$f":"Calcs!BT1406","v":4241.8483700610395},null,{"$f":"Calcs!BJ1406","v":7494.1431761601098},null,-3252.2948060990702,false,null,null,-4001.7091237150817,-2502.8804884830597,-2828.1099690929659,-3676.4796431051741,-4425.8939607211851,null,{"$f":"IF(I1406,AND(SIGN(I1406)=SIGN(L1406:P1406)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1407","v":49317770},null,{"$f":"Calcs!BT1407","v":12821.527189333097},null,{"$f":"Calcs!BJ1407","v":16717.395940193099},null,-3895.8687508600015,false,null,null,-5567.6083448793142,-2224.1291568406923,-2613.7160319266914,-5178.0214697933116,-6849.7610638126243,null,{"$f":"IF(I1407,AND(SIGN(I1407)=SIGN(L1407:P1407)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1408","v":49320949},null,{"$f":"Calcs!BT1408","v":1745.3827890394741},null,{"$f":"Calcs!BJ1408","v":5468.5718923004551},null,-3723.189103260981,false,null,null,-4270.0462924910271,-3176.3319140309359,-3548.6508243570333,-3897.7273821649287,-4444.5845713949748,null,{"$f":"IF(I1408,AND(SIGN(I1408)=SIGN(L1408:P1408)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1409","v":49332877},null,{"$f":"Calcs!BT1409","v":496.21925856222583},null,{"$f":"Calcs!BJ1409","v":1684.8555961045067},null,-1188.6363375422809,false,null,null,-1357.1218971527317,-1020.1507779318304,-1139.0144116860583,-1238.2582633985035,-1406.7438230089542,null,{"$f":"IF(I1409,AND(SIGN(I1409)=SIGN(L1409:P1409)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1410","v":49338822},null,{"$f":"Calcs!BT1410","v":2386.9611884812871},null,{"$f":"Calcs!BJ1410","v":4521.416321873272},null,-2134.4551333919849,false,null,null,-2586.5967655793124,-1682.3135012046578,-1895.7590145438558,-2373.1512522401135,-2825.2928844274411,null,{"$f":"IF(I1410,AND(SIGN(I1410)=SIGN(L1410:P1410)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1411","v":49338989},null,{"$f":"Calcs!BT1411","v":31634.902038529799},null,{"$f":"Calcs!BJ1411","v":35192.936892722493},null,-3558.0348541926942,false,null,null,-7077.3285434649442,-38.741164920444135,-394.54465033971064,-6721.5250580456741,-10240.818747317924,null,{"$f":"IF(I1411,AND(SIGN(I1411)=SIGN(L1411:P1411)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1412","v":49340984},null,{"$f":"Calcs!BT1412","v":1874.1212020705084},null,{"$f":"Calcs!BJ1412","v":2910.0503863071949},null,-1035.9291842366865,false,null,null,-1326.9342228674063,-744.92414560596717,-848.51706402963555,-1223.3413044437373,-1514.3463430744571,null,{"$f":"IF(I1412,AND(SIGN(I1412)=SIGN(L1412:P1412)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1413","v":49340992},null,{"$f":"Calcs!BT1413","v":6049.8111049338095},null,{"$f":"Calcs!BJ1413","v":8470.3341710507029},null,-2420.5230661168935,false,null,null,-3267.5564832219643,-1573.4896490118235,-1815.541955623512,-3025.504176610274,-3872.5375937153449,null,{"$f":"IF(I1413,AND(SIGN(I1413)=SIGN(L1413:P1413)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1414","v":49351345},null,{"$f":"Calcs!BT1414","v":6566.3626675228625},null,{"$f":"Calcs!BJ1414","v":7679.3691598060177},null,-1113.0064922831552,false,null,null,-1880.9434082637581,-345.06957630255329,-456.37022553086808,-1769.6427590354415,-2537.5796750160443,null,{"$f":"IF(I1414,AND(SIGN(I1414)=SIGN(L1414:P1414)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1415","v":49372637},null,{"$f":"Calcs!BT1415","v":5985.7743956272498},null,{"$f":"Calcs!BJ1415","v":14460.642604312688},null,-8474.8682086854387,false,null,null,-9920.9324691167094,-7028.8039482541699,-7876.2907691227128,-9073.4456482481637,-10519.509908679434,null,{"$f":"IF(I1415,AND(SIGN(I1415)=SIGN(L1415:P1415)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1416","v":49391381},null,{"$f":"Calcs!BT1416","v":92285.840449781259},null,{"$f":"Calcs!BJ1416","v":77278.282820139197},null,15007.557629642062,true,null,null,7279.7293476281338,22735.385911655976,24236.141674620201,5778.9735846639378,-1948.8546973499906,null,{"$f":"IF(I1416,AND(SIGN(I1416)=SIGN(L1416:P1416)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1417","v":49391427},null,{"$f":"Calcs!BT1417","v":3421.8318911946185},null,{"$f":"Calcs!BJ1417","v":5758.42552616797},null,-2336.5936349733515,false,null,null,-2912.4361875901491,-1760.7510823565549,-1994.4104458538895,{"$f":"(1+O$7)*$D1417-(1+O$6)*$F1417","v":-2678.7768240928135},-3254.6193767096111,null,{"$f":"IF(I1417,AND(SIGN(I1417)=SIGN(L1417:P1417)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1418","v":49432712},null,{"$f":"Calcs!BT1418","v":36072.627574612168},null,{"$f":"Calcs!BJ1418","v":54785.841076326658},null,{"$f":"D1418-F1418","v":-18713.21350171449},{"$f":"H1418>0","v":false},null,null,{"$f":"(1+L$7)*$D1418-(1+L$6)*$F1418","v":-24191.797609347159},-13234.629394081829,-15105.95074425327,-22320.476259175706,{"$f":"(1+P$7)*$D1418-(1+P$6)*$F1418","v":-27799.060366808375},null,{"$f":"IF(I1418,AND(SIGN(I1418)=SIGN(L1418:P1418)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1419","v":49644518},null,{"$f":"Calcs!BT1419","v":5261.7625206085822},null,{"$f":"Calcs!BJ1419","v":14215.343328673513},null,-8953.5808080649294,false,null,null,-10375.115140932281,-7532.0464751975787,-8427.4045560040722,-9479.7570601257885,-10901.29139299314,null,{"$f":"IF(I1419,AND(SIGN(I1419)=SIGN(L1419:P1419)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1420","v":49644527},null,{"$f":"Calcs!BT1420","v":5361.1925947573236},null,{"$f":"Calcs!BJ1420","v":14402.571755385859},null,-9041.3791606285358,false,null,null,-10481.636336167123,-7601.1219850899506,-8505.2599011528036,-9577.498420104268,-11017.755595642855,null,{"$f":"IF(I1420,AND(SIGN(I1420)=SIGN(L1420:P1420)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1421","v":49692775},null,{"$f":"Calcs!BT1421","v":3035.5440230792092},null,{"$f":"Calcs!BJ1421","v":9520.8158037063076},null,-6485.2717806270985,false,null,null,-7437.3533609977303,-5533.1902002564684,-6181.7173783191774,-6788.8261829350195,-7740.9077633056513,null,{"$f":"IF(I1421,AND(SIGN(I1421)=SIGN(L1421:P1421)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1422","v":49693632},null,{"$f":"Calcs!BT1422","v":4151.168484316895},null,{"$f":"Calcs!BJ1422","v":13137.027737394366},null,-8985.8592530774713,false,null,null,-10299.56202681691,-7672.1564793380348,-8570.7424046457818,-9400.9761015091608,-10714.678875248599,null,{"$f":"IF(I1422,AND(SIGN(I1422)=SIGN(L1422:P1422)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1423","v":49694239},null,{"$f":"Calcs!BT1423","v":1938.6372522062982},null,{"$f":"Calcs!BJ1423","v":6387.6932597974437},null,-4449.0560075911453,false,null,null,-5087.8253335708905,-3810.286681611401,-4255.1922823705154,-4642.9197328117752,-5281.6890587915204,null,{"$f":"IF(I1423,AND(SIGN(I1423)=SIGN(L1423:P1423)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1424","v":49720242},null,{"$f":"Calcs!BT1424","v":12123.680615473124},null,{"$f":"Calcs!BJ1424","v":15102.425607107425},null,-2978.7449916343012,false,null,null,-4488.9875523450464,-1468.5024309235596,-1766.3769300869881,-4191.1130531816125,-5701.3556138923577,null,{"$f":"IF(I1424,AND(SIGN(I1424)=SIGN(L1424:P1424)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1425","v":49720253},null,{"$f":"Calcs!BT1425","v":1774.8284661755411},null,{"$f":"Calcs!BJ1425","v":6059.0923525942744},null,-4284.2638864187338,false,null,null,-4890.1731216781609,-3678.3546511593063,-4106.7810398011788,-4461.746733036287,-5067.6559682957159,null,{"$f":"IF(I1425,AND(SIGN(I1425)=SIGN(L1425:P1425)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1426","v":49720276},null,{"$f":"Calcs!BT1426","v":4673.8898529357912},null,{"$f":"Calcs!BJ1426","v":11181.642083013507},null,-6507.7522300777155,false,null,null,-7625.9164383790676,-5389.5880217763652,-6040.3632447841355,-6975.1412153712945,-8093.3054236726466,null,{"$f":"IF(I1426,AND(SIGN(I1426)=SIGN(L1426:P1426)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1427","v":49720719},null,{"$f":"Calcs!BT1427","v":3488.8162069360292},null,{"$f":"Calcs!BJ1427","v":5651.5951885732766},null,-2162.7789816372474,false,null,null,-2727.9385004945757,-1597.61946277992,-1813.8973609436443,-2511.6606023308505,-3076.8201211881787,null,{"$f":"IF(I1427,AND(SIGN(I1427)=SIGN(L1427:P1427)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1428","v":49741102},null,{"$f":"Calcs!BT1428","v":1837.4348130315423},null,{"$f":"Calcs!BJ1428","v":8547.2279848020862},null,-6709.7931717705442,false,null,null,-7564.5159702507544,-5855.0703732903357,-6526.0496904673892,-6893.5366530736983,-7748.2594515539085,null,{"$f":"IF(I1428,AND(SIGN(I1428)=SIGN(L1428:P1428)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1429","v":49770507},null,{"$f":"Calcs!BT1429","v":11795.166441317509},null,{"$f":"Calcs!BJ1429","v":30777.549931217334},null,-18982.383489899825,false,null,null,-22060.138483021561,-15904.628496778092,-17802.866845768072,-20161.900134031574,-23239.65512715331,null,{"$f":"IF(I1429,AND(SIGN(I1429)=SIGN(L1429:P1429)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1430","v":49770564},null,{"$f":"Calcs!BT1430","v":8676.3222179614258},null,{"$f":"Calcs!BJ1430","v":25354.93410729173},null,-16678.611889330306,false,null,null,-19214.105300059477,-14143.118478601131,-15810.97966753416,-17546.244111126449,-20081.737521855619,null,{"$f":"IF(I1430,AND(SIGN(I1430)=SIGN(L1430:P1430)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1431","v":49783909},null,{"$f":"Calcs!BT1431","v":26039.028333576036},null,{"$f":"Calcs!BJ1431","v":32436.57401176474},null,-6397.5456781887042,false,null,null,-9641.2030793651829,-3153.8882770122291,-3793.642844831098,-9001.4485115463067,-12245.105912722785,null,{"$f":"IF(I1431,AND(SIGN(I1431)=SIGN(L1431:P1431)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1432","v":49783921},null,{"$f":"Calcs!BT1432","v":95230.56649522153},null,{"$f":"Calcs!BJ1432","v":83712.132392618107},null,11518.434102603424,true,null,null,3147.2208633416012,19889.647341865231,21041.490752125581,1995.3774530812661,-6375.8357861805562,null,{"$f":"IF(I1432,AND(SIGN(I1432)=SIGN(L1432:P1432)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1433","v":49785714},null,{"$f":"Calcs!BT1433","v":5630.1386885353577},null,{"$f":"Calcs!BJ1433","v":3555.037298008242},null,2075.1013905271157,true,null,null,1719.597660726291,2430.6051203279399,2638.1152593806519,1512.0875216735803,1156.5837918727557,null,{"$f":"IF(I1433,AND(SIGN(I1433)=SIGN(L1433:P1433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1434","v":49786556},null,{"$f":"Calcs!BT1434","v":12920.781301490912},null,{"$f":"Calcs!BJ1434","v":8605.4990780355583},null,4315.2822234553532,true,null,null,3454.7323156517959,5175.8321312589087,5607.3603536044448,3023.2040933062617,2162.6541855027044,null,{"$f":"IF(I1434,AND(SIGN(I1434)=SIGN(L1434:P1434)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1435","v":49786664},null,{"$f":"Calcs!BT1435","v":9302.5323612307984},null,{"$f":"Calcs!BJ1435","v":11781.37378141296},null,-2478.8414201821615,false,null,null,-3656.9787983234582,-1300.7040420408666,-1548.588184059081,-3409.0946563052403,-4587.232034446537,null,{"$f":"IF(I1435,AND(SIGN(I1435)=SIGN(L1435:P1435)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1436","v":49786850},null,{"$f":"Calcs!BT1436","v":3234.9918983247976},null,{"$f":"Calcs!BJ1436","v":2931.9771378847381},null,303.01476044005949,true,null,null,9.817046651585315,596.21247422853321,626.51395027253966,-20.484429392420225,-313.6821431808944,null,{"$f":"IF(I1436,AND(SIGN(I1436)=SIGN(L1436:P1436)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1437","v":49812463},null,{"$f":"Calcs!BT1437","v":12768.632669878671},null,{"$f":"Calcs!BJ1437","v":28125.314089714579},null,-15356.681419835908,false,null,null,-18169.212828807365,-12544.150010864452,-14079.81815284804,-16633.544686823774,-19446.076095795233,null,{"$f":"IF(I1437,AND(SIGN(I1437)=SIGN(L1437:P1437)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1438","v":49834193},null,{"$f":"Calcs!BT1438","v":20406.565312201532},null,{"$f":"Calcs!BJ1438","v":12290.995541822514},null,8115.5697703790174,true,null,null,6886.4702161967653,9344.6693245612678,10156.226301599174,6074.9132391588646,4845.8136849766124,null,{"$f":"IF(I1438,AND(SIGN(I1438)=SIGN(L1438:P1438)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1439","v":49840105},null,{"$f":"Calcs!BT1439","v":3108.1786588179893},null,{"$f":"Calcs!BJ1439","v":4673.1013841562726},null,-1564.9227253382833,false,null,null,-2032.2328637539113,-1097.6125869226562,-1254.1048594564841,-1875.740591220082,-2343.05072963571,null,{"$f":"IF(I1439,AND(SIGN(I1439)=SIGN(L1439:P1439)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1440","v":49840379},null,{"$f":"Calcs!BT1440","v":8547.251112074804},null,{"$f":"Calcs!BJ1440","v":22635.616423063162},null,-14088.365310988358,false,null,null,-16351.926953294676,-11824.803668682043,-13233.640199780877,-14943.090422195837,-17206.652064502156,null,{"$f":"IF(I1440,AND(SIGN(I1440)=SIGN(L1440:P1440)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1441","v":49840408},null,{"$f":"Calcs!BT1441","v":70706.323608237188},null,{"$f":"Calcs!BJ1441","v":77004.949341569823},null,-6298.6257333326357,false,null,null,-13999.120667489624,1401.8692008243379,772.00662749109324,-13369.25809415635,-21069.753028313338,null,{"$f":"IF(I1441,AND(SIGN(I1441)=SIGN(L1441:P1441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1442","v":49840447},null,{"$f":"Calcs!BT1442","v":16380.927935115171},null,{"$f":"Calcs!BJ1442","v":33637.038630096868},null,-17256.110694981697,false,null,null,-20619.814557991383,-13892.40683197201,-15618.017901470179,-18894.203488493215,-22257.907351502901,null,{"$f":"IF(I1442,AND(SIGN(I1442)=SIGN(L1442:P1442)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1443","v":49857932},null,{"$f":"Calcs!BT1443","v":10772.272200337269},null,{"$f":"Calcs!BJ1443","v":27888.024586341176},null,-17115.752386003907,false,null,null,-19904.554844638027,-14326.949927369791,-16038.525165970179,-18192.979606037632,-20981.782064671752,null,{"$f":"IF(I1443,AND(SIGN(I1443)=SIGN(L1443:P1443)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1444","v":49858656},null,{"$f":"Calcs!BT1444","v":2634.3129723910915},null,{"$f":"Calcs!BJ1444","v":3507.7796416402061},null,-873.4666692491146,false,null,null,-1224.2446334131355,-522.68870508509417,-610.03537201000518,-1136.8979664882236,-1487.6759306522445,null,{"$f":"IF(I1444,AND(SIGN(I1444)=SIGN(L1444:P1444)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1445","v":49861701},null,{"$f":"Calcs!BT1445","v":1693.3726410087704},null,{"$f":"Calcs!BJ1445","v":4797.7534650423022},null,-3104.380824033532,false,null,null,-3584.1561705377626,-2624.6054775293023,-2935.0435599326547,-3273.7180881344088,-3753.4934346386394,null,{"$f":"IF(I1445,AND(SIGN(I1445)=SIGN(L1445:P1445)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1446","v":49941079},null,{"$f":"Calcs!BT1446","v":35568.730326319739},null,{"$f":"Calcs!BJ1446","v":44039.730360264337},null,-8471.0000339445978,false,null,null,-12874.973069971034,-4067.0269979181685,-4914.1270013126195,-12027.873066576572,-16431.846102603009,null,{"$f":"IF(I1446,AND(SIGN(I1446)=SIGN(L1446:P1446)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1447","v":49967106},null,{"$f":"Calcs!BT1447","v":2701.5610086745555},null,{"$f":"Calcs!BJ1447","v":6120.4672325807269},null,-3418.9062239061714,false,null,null,-4030.9529471642445,-2806.8595006480991,-3148.7501230387156,-3689.0623247736266,-4301.1090480316998,null,{"$f":"IF(I1447,AND(SIGN(I1447)=SIGN(L1447:P1447)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1448","v":50330984},null,{"$f":"Calcs!BT1448","v":6832.630305708064},null,{"$f":"Calcs!BJ1448","v":13994.073369831644},null,-7161.4430641235795,false,null,null,-8560.8504011067453,-5762.0357271404155,-6478.1800335527723,-7844.7060946943857,-9244.1134316775515,null,{"$f":"IF(I1448,AND(SIGN(I1448)=SIGN(L1448:P1448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1449","v":50331018},null,{"$f":"Calcs!BT1449","v":1189.49489506487},null,{"$f":"Calcs!BJ1449","v":2618.1943093732375},null,-1428.6994143083675,false,null,null,-1690.5188452456914,-1166.8799833710436,-1309.7499248018805,-1547.6489038148545,-1809.4683347521784,null,{"$f":"IF(I1449,AND(SIGN(I1449)=SIGN(L1449:P1449)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1450","v":50331024},null,{"$f":"Calcs!BT1450","v":772.33098387685698},null,{"$f":"Calcs!BJ1450","v":3055.9283636975124},null,-2283.5973798206555,false,null,null,-2589.1902161904072,-1978.0045434509043,-2206.3642814329696,-2360.830478208341,-2666.4233145780927,null,{"$f":"IF(I1450,AND(SIGN(I1450)=SIGN(L1450:P1450)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1451","v":50331063},null,{"$f":"Calcs!BT1451","v":18339.770473704528},null,{"$f":"Calcs!BJ1451","v":26543.384067225201},null,-8203.613593520673,false,null,null,-10857.952000243196,-5549.2751867981533,-6369.6365461502173,-10037.590640891125,-12691.929047613648,null,{"$f":"IF(I1451,AND(SIGN(I1451)=SIGN(L1451:P1451)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1452","v":50345139},null,{"$f":"Calcs!BT1452","v":7650.5181237809857},null,{"$f":"Calcs!BJ1452","v":20344.821555053222},null,-12694.303431272238,false,null,null,-14728.785586777562,-10659.821275766917,-11929.251618894137,-13459.355243650334,-15493.837399155658,null,{"$f":"IF(I1452,AND(SIGN(I1452)=SIGN(L1452:P1452)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1453","v":50345204},null,{"$f":"Calcs!BT1453","v":17377.257780005071},null,{"$f":"Calcs!BJ1453","v":40676.62723017457},null,-23299.369450169499,false,null,null,-27367.032173186963,-19231.706727152043,-21561.64367216899,-25037.095228170008,-29104.757951187472,null,{"$f":"IF(I1453,AND(SIGN(I1453)=SIGN(L1453:P1453)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1454","v":50345254},null,{"$f":"Calcs!BT1454","v":938.22982403380013},null,{"$f":"Calcs!BJ1454","v":5499.5096376769879},null,-4561.2798136431875,false,null,null,-5111.2307774108867,-4011.3288498754896,-4467.4568312398078,-4655.1027960465681,-5205.0537598142673,null,{"$f":"IF(I1454,AND(SIGN(I1454)=SIGN(L1454:P1454)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1455","v":50345269},null,{"$f":"Calcs!BT1455","v":9505.2968895064441},null,{"$f":"Calcs!BJ1455","v":28245.460673701113},null,-18740.163784194669,false,null,null,-21564.709851564781,-15915.617716824559,-17789.634095244022,-19690.693473145315,-22515.239540515424,null,{"$f":"IF(I1455,AND(SIGN(I1455)=SIGN(L1455:P1455)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1456","v":50345300},null,{"$f":"Calcs!BT1456","v":9130.7535128147247},null,{"$f":"Calcs!BJ1456","v":27548.610486579208},null,-18417.856973764483,false,null,null,-21172.718022422407,-15662.995925106563,-17504.781622483009,-19330.932325045957,-22085.793373703877,null,{"$f":"IF(I1456,AND(SIGN(I1456)=SIGN(L1456:P1456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1457","v":50353564},null,{"$f":"Calcs!BT1457","v":43798.763984328572},null,{"$f":"Calcs!BJ1457","v":37472.718323866997},null,6326.0456604615756,true,null,null,2578.7738280748745,10073.317492848277,10705.922058894437,1946.1692620287213,-1801.1025703579799,null,{"$f":"IF(I1457,AND(SIGN(I1457)=SIGN(L1457:P1457)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1458","v":50353644},null,{"$f":"Calcs!BT1458","v":3884.3803006759199},null,{"$f":"Calcs!BJ1458","v":15321.693122882854},null,-11437.312822206935,false,null,null,-12969.482134495222,-9905.1435099186492,-11048.874792139342,-11825.750852274527,-13357.920164562813,null,{"$f":"IF(I1458,AND(SIGN(I1458)=SIGN(L1458:P1458)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1459","v":50353700},null,{"$f":"Calcs!BT1459","v":27553.911040912066},null,{"$f":"Calcs!BJ1459","v":52125.595462558122},null,-24571.684421646056,false,null,null,-29784.243967901875,-19359.124875390244,-21816.293317554846,-27327.075525737262,-32539.635071993082,null,{"$f":"IF(I1459,AND(SIGN(I1459)=SIGN(L1459:P1459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1460","v":50353706},null,{"$f":"Calcs!BT1460","v":29722.957663683785},null,{"$f":"Calcs!BJ1460","v":43985.664397470398},null,-14262.706733786614,false,null,null,-18661.27317353366,-9864.1402940395747,-11290.410967418233,-17235.002500154991,-21633.568939902038,null,{"$f":"IF(I1460,AND(SIGN(I1460)=SIGN(L1460:P1460)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1461","v":50353748},null,{"$f":"Calcs!BT1461","v":32329.984387610035},null,{"$f":"Calcs!BJ1461","v":50654.801030256313},null,-18324.816642646278,false,null,null,-23390.296745671913,-13259.33653962065,-15091.818203885268,-21557.81508140728,-26623.295184432915,null,{"$f":"IF(I1461,AND(SIGN(I1461)=SIGN(L1461:P1461)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1462","v":50353790},null,{"$f":"Calcs!BT1462","v":6417.7135880317064},null,{"$f":"Calcs!BJ1462","v":14159.274922813123},null,-7741.5613347814169,false,null,null,-9157.4888270627307,-6325.633842500104,-7099.7899759782458,-8383.3326935845871,-9799.2601858659,null,{"$f":"IF(I1462,AND(SIGN(I1462)=SIGN(L1462:P1462)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1463","v":50353997},null,{"$f":"Calcs!BT1463","v":2204.8621106297624},null,{"$f":"Calcs!BJ1463","v":7899.7380192679875},null,-5694.8759086382252,false,null,null,-6484.8497105650249,-4904.9021067114263,-5474.3896975752486,-5915.3621197012017,-6705.3359216280014,null,{"$f":"IF(I1463,AND(SIGN(I1463)=SIGN(L1463:P1463)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1464","v":50354006},null,{"$f":"Calcs!BT1464","v":14468.942148188631},null,{"$f":"Calcs!BJ1464","v":28935.302310090465},null,-14466.360161901834,false,null,null,-17359.890392910882,-11572.829930892789,-13019.465947082968,-15913.254376720697,-18806.784607729744,null,{"$f":"IF(I1464,AND(SIGN(I1464)=SIGN(L1464:P1464)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1465","v":50354036},null,{"$f":"Calcs!BT1465","v":9889.8017204142852},null,{"$f":"Calcs!BJ1465","v":22737.741019451711},null,-12847.939299037425,false,null,null,-15121.713400982597,-10574.165197092254,-11858.959126995996,-13836.919471078854,-16110.693573024026,null,{"$f":"IF(I1465,AND(SIGN(I1465)=SIGN(L1465:P1465)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1466","v":50359394},null,{"$f":"Calcs!BT1466","v":208907.4963575679},null,{"$f":"Calcs!BJ1466","v":90029.840267243431},null,118877.65609032447,true,null,null,109874.67206360011,127880.64011704881,139768.40572608128,97986.906454567696,88983.922427843339,null,{"$f":"IF(I1466,AND(SIGN(I1466)=SIGN(L1466:P1466)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1467","v":50364505},null,{"$f":"Calcs!BT1467","v":38137.046514249807},null,{"$f":"Calcs!BJ1467","v":38810.350292250405},null,-673.30377800059796,false,null,null,-4554.3388072256421,3207.7312512244389,3140.4008734243835,-4487.0084294255794,-8368.0434586506235,null,{"$f":"IF(I1467,AND(SIGN(I1467)=SIGN(L1467:P1467)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1468","v":50364561},null,{"$f":"Calcs!BT1468","v":36147.00716589301},null,{"$f":"Calcs!BJ1468","v":52752.360142354548},null,-16605.352976461538,false,null,null,-21880.588990696997,-11330.116962226086,-12990.652259872237,-20220.053693050839,-25495.289707286298,null,{"$f":"IF(I1468,AND(SIGN(I1468)=SIGN(L1468:P1468)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1469","v":50391478},null,{"$f":"Calcs!BT1469","v":10290.357487432555},null,{"$f":"Calcs!BJ1469","v":20319.791016722702},null,-10029.433529290147,false,null,null,-12061.412630962417,-7997.4544276178767,-9000.3977805468912,-11058.469278033403,-13090.448379705673,null,{"$f":"IF(I1469,AND(SIGN(I1469)=SIGN(L1469:P1469)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1470","v":50391653},null,{"$f":"Calcs!BT1470","v":709.60774568337979},null,{"$f":"Calcs!BJ1470","v":1674.543014312329},null,-964.93526862894919,false,null,null,-1132.3895700601822,-797.48096719771638,-893.97449406061116,-1035.8960431972871,-1203.3503446285201,null,{"$f":"IF(I1470,AND(SIGN(I1470)=SIGN(L1470:P1470)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1471","v":50391744},null,{"$f":"Calcs!BT1471","v":39693.270487728631},null,{"$f":"Calcs!BJ1471","v":39679.410583086348},null,13.859904642282345,true,null,null,-3954.0811536663532,3981.8009629509179,3983.1869534151483,-3955.4671441305763,-7923.4082024392119,null,{"$f":"IF(I1471,AND(SIGN(I1471)=SIGN(L1471:P1471)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1472","v":50391775},null,{"$f":"Calcs!BT1472","v":6432.097655555146},null,{"$f":"Calcs!BJ1472","v":12167.845293236316},null,-5735.7476376811701,false,null,null,-6952.5321670048033,-4518.9631083575387,-5092.5378721256548,-6378.9574032366845,-7595.7419325603178,null,{"$f":"IF(I1472,AND(SIGN(I1472)=SIGN(L1472:P1472)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1473","v":50391786},null,{"$f":"Calcs!BT1473","v":26734.54811984094},null,{"$f":"Calcs!BJ1473","v":31243.117944165162},null,-4508.5698243242223,false,null,null,-7632.8816187407429,-1384.2580299077053,-1835.1150123401276,-7182.024636308317,-10306.336430724838,null,{"$f":"IF(I1473,AND(SIGN(I1473)=SIGN(L1473:P1473)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1474","v":50391883},null,{"$f":"Calcs!BT1474","v":2557.857657237178},null,{"$f":"Calcs!BJ1474","v":6039.3682883898191},null,-3481.5106311526411,false,null,null,-4085.4474599916234,-2877.5738023136596,-3225.7248654289228,-3737.2963968763588,-4341.2332257153412,null,{"$f":"IF(I1474,AND(SIGN(I1474)=SIGN(L1474:P1474)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1475","v":50395237},null,{"$f":"Calcs!BT1475","v":27260.75486095409},null,{"$f":"Calcs!BJ1475","v":38572.059567343771},null,-11311.304706389681,false,null,null,-15168.510663124063,-7454.0987496553062,-8585.2292202942699,-14037.380192485089,-17894.586149219471,null,{"$f":"IF(I1475,AND(SIGN(I1475)=SIGN(L1475:P1475)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1476","v":50395262},null,{"$f":"Calcs!BT1476","v":6326.719881794922},null,{"$f":"Calcs!BJ1476","v":13254.170656781233},null,-6927.4507749863105,false,null,null,-8252.8678406644358,-5602.033709308188,-6294.7787868068181,-7560.122763165803,-8885.5398288439283,null,{"$f":"IF(I1476,AND(SIGN(I1476)=SIGN(L1476:P1476)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1477","v":50395278},null,{"$f":"Calcs!BT1477","v":32065.79474212382},null,{"$f":"Calcs!BJ1477","v":43008.472181046585},null,-10942.677438922765,false,null,null,-15243.524657027425,-6641.8302208181049,-7736.0979647103813,-14149.256913135145,-18450.104131239805,null,{"$f":"IF(I1477,AND(SIGN(I1477)=SIGN(L1477:P1477)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1478","v":50395323},null,{"$f":"Calcs!BT1478","v":13344.500375840638},null,{"$f":"Calcs!BJ1478","v":23288.412862723329},null,-9943.9124868826912,false,null,null,-12272.753773155026,-7615.0712006103604,-8609.4624492986259,-11278.362524466755,-13607.203810739089,null,{"$f":"IF(I1478,AND(SIGN(I1478)=SIGN(L1478:P1478)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1479","v":50395329},null,{"$f":"Calcs!BT1479","v":11202.821546607138},null,{"$f":"Calcs!BJ1479","v":20439.937600709236},null,-9237.1160541020981,false,null,null,-11281.109814173022,-7193.1222940311745,-8116.8338994413825,-10357.398208762812,-12401.391968833736,null,{"$f":"IF(I1479,AND(SIGN(I1479)=SIGN(L1479:P1479)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1480","v":50399256},null,{"$f":"Calcs!BT1480","v":443.03532044719589},null,{"$f":"Calcs!BJ1480","v":2918.9612579528639},null,-2475.9259375056681,false,null,null,-2767.8220633009546,-2184.0298117103816,-2431.6224054609484,-2520.2294695503874,-2812.1255953456739,null,{"$f":"IF(I1480,AND(SIGN(I1480)=SIGN(L1480:P1480)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1481","v":50399286},null,{"$f":"Calcs!BT1481","v":7028.9643996780478},null,{"$f":"Calcs!BJ1481","v":23360.500813115257},null,-16331.53641343721,false,null,null,-18667.586494748739,-13995.486332125685,-15628.639973469404,{"$f":"(1+O$7)*$D1481-(1+O$6)*$F1481","v":-17034.432853405015},-19370.482934716543,null,{"$f":"IF(I1481,AND(SIGN(I1481)=SIGN(L1481:P1481)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1482","v":50399301},null,{"$f":"Calcs!BT1482","v":3354.0346519510576},null,{"$f":"Calcs!BJ1482","v":14289.433722131876},null,{"$f":"D1482-F1482","v":-10935.399070180818},{"$f":"H1482>0","v":false},null,null,{"$f":"(1+L$7)*$D1482-(1+L$6)*$F1482","v":-12364.342442394009},-9506.4556979676308,-10599.995604985714,-11270.802535375924,{"$f":"(1+P$7)*$D1482-(1+P$6)*$F1482","v":-12699.745907589113},null,{"$f":"IF(I1482,AND(SIGN(I1482)=SIGN(L1482:P1482)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1483","v":50399332},null,{"$f":"Calcs!BT1483","v":4274.0021956216433},null,{"$f":"Calcs!BJ1483","v":8662.3684611225181},null,-4388.3662655008748,false,null,null,-5254.603111613128,-3522.1294193886233,-3960.9660459387096,-4815.766485063039,-5682.0033311752923,null,{"$f":"IF(I1483,AND(SIGN(I1483)=SIGN(L1483:P1483)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1484","v":50399338},null,{"$f":"Calcs!BT1484","v":13306.310335696693},null,{"$f":"Calcs!BJ1484","v":34692.326126111919},null,-21386.015790415226,false,null,null,-24855.24840302642,-17916.783177804034,-20055.384756845553,-22716.646823984895,-26185.879436596089,null,{"$f":"IF(I1484,AND(SIGN(I1484)=SIGN(L1484:P1484)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1485","v":50399349},null,{"$f":"Calcs!BT1485","v":4995.5526953764847},null,{"$f":"Calcs!BJ1485","v":14745.990741280708},null,-9750.4380459042222,false,null,null,-11225.037120032295,-8275.8389717761529,-9250.882776366574,-10249.993315441872,-11724.592389569945,null,{"$f":"IF(I1485,AND(SIGN(I1485)=SIGN(L1485:P1485)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1486","v":50399399},null,{"$f":"Calcs!BT1486","v":9543.3207358106411},null,{"$f":"Calcs!BJ1486","v":17178.959067008036},null,-7635.638331197395,false,null,null,-9353.5342378981986,-5917.7424244965914,-6681.3062576163302,-8589.970404778458,-10307.866311479262,null,{"$f":"IF(I1486,AND(SIGN(I1486)=SIGN(L1486:P1486)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1487","v":50399416},null,{"$f":"Calcs!BT1487","v":31698.707653691792},null,{"$f":"Calcs!BJ1487","v":42727.128930211424},null,-11028.421276519632,false,null,null,-15301.134169540779,-6755.7083834984915,-7858.5505111504463,-14198.29204188881,-18471.004934909957,null,{"$f":"IF(I1487,AND(SIGN(I1487)=SIGN(L1487:P1487)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1488","v":50399427},null,{"$f":"Calcs!BT1488","v":12299.839889594121},null,{"$f":"Calcs!BJ1488","v":13106.991091397729},null,-807.15120180360827,false,null,null,-2117.8503109433823,503.54790733616392,422.83278715580491,-2037.1351907630196,-3347.8342999027936,null,{"$f":"IF(I1488,AND(SIGN(I1488)=SIGN(L1488:P1488)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1489","v":50399442},null,{"$f":"Calcs!BT1489","v":12292.069564604028},null,{"$f":"Calcs!BJ1489","v":13099.982540665182},null,-807.91297606115404,false,null,null,-2117.9112301276728,502.08527800536467,421.29398039925036,-2037.1199325215566,-3347.1181865880753,null,{"$f":"IF(I1489,AND(SIGN(I1489)=SIGN(L1489:P1489)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1490","v":50404844},null,{"$f":"Calcs!BT1490","v":3310.5087584115527},null,{"$f":"Calcs!BJ1490","v":10663.009328804965},null,-7352.5005703934121,false,null,null,-8418.8015032739095,-6286.1996375129156,-7021.4496945522569,-7683.5514462345673,-8749.8523791150656,null,{"$f":"IF(I1490,AND(SIGN(I1490)=SIGN(L1490:P1490)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1491","v":50405122},null,{"$f":"Calcs!BT1491","v":1358.1431571041362},null,{"$f":"Calcs!BJ1491","v":5376.5596333974318},null,-4018.4164762932955,false,null,null,-4556.0724396330388,-3480.7605129535527,-3882.6021605828819,-4154.2307920037092,-4691.8867553434529,null,{"$f":"IF(I1491,AND(SIGN(I1491)=SIGN(L1491:P1491)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1492","v":50405167},null,{"$f":"Calcs!BT1492","v":32405.476504649036},null,{"$f":"Calcs!BJ1492","v":43544.125701319885},null,-11138.649196670849,false,null,null,-15493.061766802843,-6784.2366265388628,-7898.101546205944,-14379.19684713575,-18733.609417267744,null,{"$f":"IF(I1492,AND(SIGN(I1492)=SIGN(L1492:P1492)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1493","v":50418201},null,{"$f":"Calcs!BT1493","v":26160.194800325644},null,{"$f":"Calcs!BJ1493","v":22628.607872330605},null,3531.5869279950384,true,null,null,1268.7261407619771,5794.4477152280997,6147.6064080276046,915.56744796247585,-1347.2933392705854,null,{"$f":"IF(I1493,AND(SIGN(I1493)=SIGN(L1493:P1493)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1494","v":50418238},null,{"$f":"Calcs!BT1494","v":97675.71125903292},null,{"$f":"Calcs!BJ1494","v":62795.613342095639},null,34880.09791693728,true,null,null,28600.536582727713,41159.659251146841,44647.669042840578,25112.526791033997,18832.96545682443,null,{"$f":"IF(I1494,AND(SIGN(I1494)=SIGN(L1494:P1494)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1495","v":50420473},null,{"$f":"Calcs!BT1495","v":43403.989020415684},null,{"$f":"Calcs!BJ1495","v":37774.086005366546},null,5629.903015049138,true,null,null,1852.4944145124828,9407.3116155857933,9970.3019170907137,1289.5041130075697,-2487.9044875290856,null,{"$f":"IF(I1495,AND(SIGN(I1495)=SIGN(L1495:P1495)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1496","v":50433669},null,{"$f":"Calcs!BT1496","v":1008.8933092142988},null,{"$f":"Calcs!BJ1496","v":21221.891618154936},null,-20212.998308940638,false,null,null,-22335.187470756133,-18090.809147125146,-20112.108978019205,-20313.887639862067,-22436.076801677562,null,{"$f":"IF(I1496,AND(SIGN(I1496)=SIGN(L1496:P1496)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1497","v":50433675},null,{"$f":"Calcs!BT1497","v":72495.85386166317},null,{"$f":"Calcs!BJ1497","v":60636.979716470909},null,11858.874145192261,true,null,null,5795.1761735451582,17922.57211683935,19108.459531358581,4609.2887590259488,-1454.4092126211544,null,{"$f":"IF(I1497,AND(SIGN(I1497)=SIGN(L1497:P1497)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1498","v":50433719},null,{"$f":"Calcs!BT1498","v":13728.319853847852},null,{"$f":"Calcs!BJ1498","v":17524.38049596933},null,-3796.0606421214779,false,null,null,-5548.4986917184124,-2043.6225925245453,-2423.2286567366918,-5168.8926275062622,-6921.3306771031966,null,{"$f":"IF(I1498,AND(SIGN(I1498)=SIGN(L1498:P1498)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1499","v":50448244},null,{"$f":"Calcs!BT1499","v":906.08082070325418},null,{"$f":"Calcs!BJ1499","v":7024.0696663127928},null,-6117.9888456095387,false,null,null,-6820.3958122408185,-5415.5818789782597,-6027.3807635392131,-6208.5969276798642,-6911.003894311144,null,{"$f":"IF(I1499,AND(SIGN(I1499)=SIGN(L1499:P1499)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1500","v":50448273},null,{"$f":"Calcs!BT1500","v":915.4700430000571},null,{"$f":"Calcs!BJ1500","v":7094.8560287115242},null,-6179.3859857114676,false,null,null,-6888.8715885826205,-5469.9003828403147,-6087.8389814114616,-6270.9329900114726,-6980.4185928826255,null,{"$f":"IF(I1500,AND(SIGN(I1500)=SIGN(L1500:P1500)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1501","v":50448606},null,{"$f":"Calcs!BT1501","v":2354.7234397218685},null,{"$f":"Calcs!BJ1501","v":4555.5579761561121},null,-2200.8345364342435,false,null,null,-2656.390334049855,-1745.2787388186321,-1965.3621924620566,-2436.3068804064305,-2891.862678022042,null,{"$f":"IF(I1501,AND(SIGN(I1501)=SIGN(L1501:P1501)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1502","v":50464386},null,{"$f":"Calcs!BT1502","v":2853.1713712448054},null,{"$f":"Calcs!BJ1502","v":8381.5258210539923},null,-5528.3544498091869,false,null,null,-6366.5070319145871,-4690.2018677037877,-5243.0373126847062,-5813.6715869336676,-6651.8241690390678,null,{"$f":"IF(I1502,AND(SIGN(I1502)=SIGN(L1502:P1502)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1503","v":50464465},null,{"$f":"Calcs!BT1503","v":2094.735302695582},null,{"$f":"Calcs!BJ1503","v":8842.8887035622829},null,-6748.1534008667004,false,null,null,-7632.4422712229298,-5863.8645305104728,-6538.6798705971423,-6957.6269311362594,-7841.9158014924888,null,{"$f":"IF(I1503,AND(SIGN(I1503)=SIGN(L1503:P1503)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1504","v":50467418},null,{"$f":"Calcs!BT1504","v":8067.7302842124127},null,{"$f":"Calcs!BJ1504","v":25494.103900409467},null,-17426.373616197056,false,null,null,-19975.784006238006,-14876.963226156109,-16619.600587775814,-18233.146644618297,-20782.557034659247,null,{"$f":"IF(I1504,AND(SIGN(I1504)=SIGN(L1504:P1504)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1505","v":50467433},null,{"$f":"Calcs!BT1505","v":9925.2844704629515},null,{"$f":"Calcs!BJ1505","v":9763.2115368991417},null,162.07293356380978,true,null,null,-814.24822012610457,1138.3940872537241,1154.6013806101055,-830.45551348248591,-1806.7766671724003,null,{"$f":"IF(I1505,AND(SIGN(I1505)=SIGN(L1505:P1505)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1506","v":50467450},null,{"$f":"Calcs!BT1506","v":4776.7208684867192},null,{"$f":"Calcs!BJ1506","v":6126.6748060866985},null,-1349.9539375999793,false,null,null,-1962.6214182086496,-737.28645699130993,-872.28185075130659,-1827.6260244486512,-2440.2935050573215,null,{"$f":"IF(I1506,AND(SIGN(I1506)=SIGN(L1506:P1506)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1507","v":50467490},null,{"$f":"Calcs!BT1507","v":5702.2936558588053},null,{"$f":"Calcs!BJ1507","v":20410.902176245818},null,-14708.608520387013,false,null,null,-16749.698738011597,-12667.518302762433,-14138.379154801132,-15278.837885972893,-17319.928103597478,null,{"$f":"IF(I1507,AND(SIGN(I1507)=SIGN(L1507:P1507)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1508","v":50470761},null,{"$f":"Calcs!BT1508","v":28206.729154807144},null,{"$f":"Calcs!BJ1508","v":39471.156504176346},null,-11264.427349369202,false,null,null,-15211.542999786841,-7317.3116989515693,-8443.7544338884836,-14085.100264849916,-18032.215915267556,null,{"$f":"IF(I1508,AND(SIGN(I1508)=SIGN(L1508:P1508)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1509","v":50471127},null,{"$f":"Calcs!BT1509","v":11942.688975241366},null,{"$f":"Calcs!BJ1509","v":26435.252141637324},null,-14492.563166395958,false,null,null,-17136.088380559693,-11849.037952232226,-13298.294268871819,-15686.832063920094,-18330.357278083829,null,{"$f":"IF(I1509,AND(SIGN(I1509)=SIGN(L1509:P1509)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1510","v":50471197},null,{"$f":"Calcs!BT1510","v":1188.261514879548},null,{"$f":"Calcs!BJ1510","v":3847.2938635554888},null,-2659.0323486759407,false,null,null,-3043.7617350314899,-2274.302962320392,-2540.2061971879857,-2777.8585001638958,-3162.5878865194445,null,{"$f":"IF(I1510,AND(SIGN(I1510)=SIGN(L1510:P1510)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1511","v":50471435},null,{"$f":"Calcs!BT1511","v":3176.0339920241872},null,{"$f":"Calcs!BJ1511","v":5266.4252647431103},null,-2090.3912727189231,false,null,null,-2617.0337991932342,-1563.748746244612,-1772.7878735165041,-2407.9946719213417,-2934.6371983956528,null,{"$f":"IF(I1511,AND(SIGN(I1511)=SIGN(L1511:P1511)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1512","v":50472627},null,{"$f":"Calcs!BT1512","v":18131.563973752702},null,{"$f":"Calcs!BJ1512","v":28383.629245285636},null,-10252.065271532934,false,null,null,-13090.428196061501,-7413.7023470043714,-8438.9088741576634,-12065.221668908203,-14903.58459343677,null,{"$f":"IF(I1512,AND(SIGN(I1512)=SIGN(L1512:P1512)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1513","v":50472659},null,{"$f":"Calcs!BT1513","v":22543.348437288339},null,{"$f":"Calcs!BJ1513","v":33674.083826826041},null,-11130.735389537702,false,null,null,-14498.143772220312,-7763.3270068550992,-8876.400545808865,-13385.070233266535,-16752.478615949145,null,{"$f":"IF(I1513,AND(SIGN(I1513)=SIGN(L1513:P1513)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1514","v":50472775},null,{"$f":"Calcs!BT1514","v":3385.8651805050158},null,{"$f":"Calcs!BJ1514","v":4869.5410489742553},null,-1483.6758684692395,false,null,null,-1970.6299733666656,-996.72176357181434,-1145.0893504187375,-1822.2623865197411,-2309.2164914171672,null,{"$f":"IF(I1514,AND(SIGN(I1514)=SIGN(L1514:P1514)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1515","v":50473770},null,{"$f":"Calcs!BT1515","v":13064.921848121037},null,{"$f":"Calcs!BJ1515","v":16165.722875388261},null,-3100.8010272672236,false,null,null,-4717.3733148060528,-1484.2287397283981,-1794.3088424551188,-4407.2932120793266,-6023.8654996181558,null,{"$f":"IF(I1515,AND(SIGN(I1515)=SIGN(L1515:P1515)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1516","v":50490645},null,{"$f":"Calcs!BT1516","v":58721.354574962716},null,{"$f":"Calcs!BJ1516","v":19236.469317777442},null,39484.885257185277,true,null,null,37561.238325407525,41408.532188963014,45357.020714681552,33612.749799689002,31689.102867911261,null,{"$f":"IF(I1516,AND(SIGN(I1516)=SIGN(L1516:P1516)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1517","v":50490739},null,{"$f":"Calcs!BT1517","v":22610.127743328034},null,{"$f":"Calcs!BJ1517","v":13552.534673681128},null,9057.5930696469059,true,null,null,7702.3396022787911,10412.846537015019,11318.605843979711,6796.5802953141047,5441.3268279459899,null,{"$f":"IF(I1517,AND(SIGN(I1517)=SIGN(L1517:P1517)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1518","v":50499666},null,{"$f":"Calcs!BT1518","v":17543.430406151005},null,{"$f":"Calcs!BJ1518","v":13015.879931874608},null,4527.5504742763969,true,null,null,3225.9624810889345,5829.1384674638575,6281.8935148914989,2773.2074336612968,1471.6194404738344,null,{"$f":"IF(I1518,AND(SIGN(I1518)=SIGN(L1518:P1518)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1519","v":50509632},null,{"$f":"Calcs!BT1519","v":46677.340023794532},null,{"$f":"Calcs!BJ1519","v":19340.596357232436},null,27336.743666562095,true,null,null,25402.684030838849,29270.803302285338,32004.477668941556,22669.009664182642,20734.950028459396,null,{"$f":"IF(I1519,AND(SIGN(I1519)=SIGN(L1519:P1519)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1520","v":50509646},null,{"$f":"Calcs!BT1520","v":15543.972440317528},null,{"$f":"Calcs!BJ1520","v":19404.67453535859},null,-3860.7020950410624,false,null,null,-5801.1695485769233,-1920.2346415052052,-2306.3048510093067,-5415.0993390728145,-7355.5667926086753,null,{"$f":"IF(I1520,AND(SIGN(I1520)=SIGN(L1520:P1520)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1521","v":50587238},null,{"$f":"Calcs!BT1521","v":6020.5048448997304},null,{"$f":"Calcs!BJ1521","v":19360.620787896871},null,-13340.115942997141,false,null,null,-15276.178021786829,-11404.053864207453,-12738.065458507168,-13942.166427487115,-15878.228506276802,null,{"$f":"IF(I1521,AND(SIGN(I1521)=SIGN(L1521:P1521)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1522","v":50591190},null,{"$f":"Calcs!BT1522","v":12854.495006953284},null,{"$f":"Calcs!BJ1522","v":22015.860293999285},null,-9161.365287046001,false,null,null,-11362.951316445933,-6959.7792576460724,-7875.9157863506716,-10446.814787741328,-12648.400817141261,null,{"$f":"IF(I1522,AND(SIGN(I1522)=SIGN(L1522:P1522)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1523","v":50617143},null,{"$f":"Calcs!BT1523","v":50452.562468179996},null,{"$f":"Calcs!BJ1523","v":43808.44818609026},null,6644.1142820897367,true,null,null,2263.2694634807049,11024.959100698761,11689.370528907741,1598.8580352717399,-2781.9867833372919,null,{"$f":"IF(I1523,AND(SIGN(I1523)=SIGN(L1523:P1523)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1524","v":50624434},null,{"$f":"Calcs!BT1524","v":8112.6042801446265},null,{"$f":"Calcs!BJ1524","v":15454.855586801268},null,-7342.2513066566416,false,null,null,-8887.7368653367703,-5796.7657479765157,-6530.9908786421784,-8153.511734671104,-9698.9972933512327,null,{"$f":"IF(I1524,AND(SIGN(I1524)=SIGN(L1524:P1524)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1525","v":50624456},null,{"$f":"Calcs!BT1525","v":14559.370653351534},null,{"$f":"Calcs!BJ1525","v":23245.36033679482},null,-8685.9896834432857,false,null,null,-11010.525717122769,-6361.4536497638055,-7230.0526181081314,-10141.926748778438,-12466.462782457922,null,{"$f":"IF(I1525,AND(SIGN(I1525)=SIGN(L1525:P1525)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1526","v":50649589},null,{"$f":"Calcs!BT1526","v":1222.6915310738568},null,{"$f":"Calcs!BJ1526","v":3041.0101628525181},null,-1818.3186317786613,false,null,null,-2122.4196480639134,-1514.2176154934095,-1696.0494786712754,-1940.5877848860468,-2244.688801171299,null,{"$f":"IF(I1526,AND(SIGN(I1526)=SIGN(L1526:P1526)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1527","v":50649595},null,{"$f":"Calcs!BT1527","v":30167.957999028527},null,{"$f":"Calcs!BJ1527","v":38410.86290049518},null,-8242.9049014666525,false,null,null,-12083.991191516172,-4401.8186114171331,-5226.109101563794,-11259.700701369504,-15100.786991419023,null,{"$f":"IF(I1527,AND(SIGN(I1527)=SIGN(L1527:P1527)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1528","v":50656675},null,{"$f":"Calcs!BT1528","v":2372.8516729677444},null,{"$f":"Calcs!BJ1528","v":7727.9284041672427},null,-5355.0767311994987,false,null,null,-6127.8695716162219,-4582.2838907827736,-5117.7915639027233,-5592.3618984962723,-6365.1547389129973,null,{"$f":"IF(I1528,AND(SIGN(I1528)=SIGN(L1528:P1528)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1529","v":50702447},null,{"$f":"Calcs!BT1529","v":2219.68500965153},null,{"$f":"Calcs!BJ1529","v":5359.4387451793518},null,-3139.7537355278218,false,null,null,-3675.6976100457578,-2603.8098610098868,-2917.7852345626688,-3361.7222364929748,-3897.6661110109108,null,{"$f":"IF(I1529,AND(SIGN(I1529)=SIGN(L1529:P1529)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1530","v":50702653},null,{"$f":"Calcs!BT1530","v":12670.494982346117},null,{"$f":"Calcs!BJ1530","v":16953.684222033284},null,-4283.1892396871663,false,null,null,-5978.5576618904961,-2587.8208174838383,-3016.1397414525527,-5550.238737921778,-7245.6071601251078,null,{"$f":"IF(I1530,AND(SIGN(I1530)=SIGN(L1530:P1530)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1531","v":50750012},null,{"$f":"Calcs!BT1531","v":17375.574339378683},null,{"$f":"Calcs!BJ1531","v":24734.176756694629},null,-7358.6024173159458,false,null,null,-9832.0200929854109,-4885.1847416464843,-5621.0449833780767,-9096.159851253813,-11569.577526923278,null,{"$f":"IF(I1531,AND(SIGN(I1531)=SIGN(L1531:P1531)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1532","v":50750077},null,{"$f":"Calcs!BT1532","v":1227.3423392246818},null,{"$f":"Calcs!BJ1532","v":2458.8999634377569},null,-1231.5576242130751,false,null,null,-1477.4476205568508,-985.66762786929939,-1108.8233902906068,-1354.2918581355432,-1600.1818544793189,null,{"$f":"IF(I1532,AND(SIGN(I1532)=SIGN(L1532:P1532)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1533","v":50750117},null,{"$f":"Calcs!BT1533","v":3054.1814343155124},null,{"$f":"Calcs!BJ1533","v":5749.4145323689772},null,-2695.2330980534648,false,null,null,-3270.1745512903631,-2120.2916448165674,-2389.8149546219133,-3000.6512414850158,-3575.5926947219141,null,{"$f":"IF(I1533,AND(SIGN(I1533)=SIGN(L1533:P1533)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1534","v":50750123},null,{"$f":"Calcs!BT1534","v":8793.200546787215},null,{"$f":"Calcs!BJ1534","v":14534.732997771049},null,-5741.5324509838338,false,null,null,-7195.0057507609399,-4288.0591512067294,-4862.2123963051108,-6620.8525056625549,-8074.3258054396611,null,{"$f":"IF(I1534,AND(SIGN(I1534)=SIGN(L1534:P1534)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1535","v":50795523},null,{"$f":"Calcs!BT1535","v":12341.542794839046},null,{"$f":"Calcs!BJ1535","v":16602.255463872669},null,-4260.7126690336227,false,null,null,-5920.9382154208906,-2600.4871226463565,-3026.5583895497166,-5494.8669485175269,-7155.0924949047949,null,{"$f":"IF(I1535,AND(SIGN(I1535)=SIGN(L1535:P1535)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1536","v":77680082},null,{"$f":"Calcs!BT1536","v":10886.604559716292},null,{"$f":"Calcs!BJ1536","v":13967.040388434671},null,-3080.4358287183786,false,null,null,-4477.1398675618475,-1683.7317898749116,-1991.775372746748,-4169.0962846900075,-5565.8003235334763,null,{"$f":"IF(I1536,AND(SIGN(I1536)=SIGN(L1536:P1536)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1537","v":77680088},null,{"$f":"Calcs!BT1537","v":276.56038191192908},null,{"$f":"Calcs!BJ1537","v":5058.1711858331155},null,-4781.6108039211867,false,null,null,-5287.4279225044984,-4275.7936853378751,-4753.9547657299936,-4809.266842112379,-5315.0839606956906,null,{"$f":"IF(I1537,AND(SIGN(I1537)=SIGN(L1537:P1537)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1538","v":77680105},null,{"$f":"Calcs!BT1538","v":2042.9726691291125},null,{"$f":"Calcs!BJ1538","v":7323.1345382859399},null,-5280.1618691568274,false,null,null,-6012.4753229854223,-4547.8484153282334,-5075.8646022439161,-5484.4591360697386,-6216.7725898983335,null,{"$f":"IF(I1538,AND(SIGN(I1538)=SIGN(L1538:P1538)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1539","v":77680678},null,{"$f":"Calcs!BT1539","v":999.45367407001436},null,{"$f":"Calcs!BJ1539","v":1604.5576291401726},null,-605.10395507015824,false,null,null,-765.55971798417568,-444.64819215614102,-505.15858766315682,-705.04932247715965,-865.50508539117709,null,{"$f":"IF(I1539,AND(SIGN(I1539)=SIGN(L1539:P1539)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1540","v":77680952},null,{"$f":"Calcs!BT1540","v":72.500775602951279},null,{"$f":"Calcs!BJ1540","v":2243.5372116418935},null,-2171.0364360389422,false,null,null,-2395.3901572031318,-1946.6827148747529,-2163.7863584786469,-2178.2865135992374,-2402.6402347634271,null,{"$f":"IF(I1540,AND(SIGN(I1540)=SIGN(L1540:P1540)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1541","v":77681070},null,{"$f":"Calcs!BT1541","v":840.09012425633409},null,{"$f":"Calcs!BJ1541","v":5914.9164518104317},null,-5074.8263275540976,false,null,null,-5666.3179727351417,-4483.3346823730544,-4990.8173151284645,-5158.8353399797306,-5750.3269851607747,null,{"$f":"IF(I1541,AND(SIGN(I1541)=SIGN(L1541:P1541)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1542","v":77681165},null,{"$f":"Calcs!BT1542","v":1107.6772372226292},null,{"$f":"Calcs!BJ1542","v":1538.9776187141895},null,-431.3003814915603,false,null,null,-585.19814336297941,-277.40261962014142,-320.5326577692972,-542.06810521382317,-695.96586708524228,null,{"$f":"IF(I1542,AND(SIGN(I1542)=SIGN(L1542:P1542)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1543","v":77681648},null,{"$f":"Calcs!BT1543","v":1164.8631921346328},null,{"$f":"Calcs!BJ1543","v":4461.343029880004},null,-3296.4798377453712,false,null,null,-3742.6141407333721,-2850.3455347573708,-3179.9935185319082,-3412.9661569588343,-3859.1004599468351,null,{"$f":"IF(I1543,AND(SIGN(I1543)=SIGN(L1543:P1543)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1544","v":77681684},null,{"$f":"Calcs!BT1544","v":1633.8038927725831},null,{"$f":"Calcs!BJ1544","v":3494.0629066350771},null,-1860.2590138624939,false,null,null,-2209.6653045260018,-1510.8527231989863,-1696.8786245852355,-2023.6394031397522,-2373.0456938032603,null,{"$f":"IF(I1544,AND(SIGN(I1544)=SIGN(L1544:P1544)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1545","v":77681777},null,{"$f":"Calcs!BT1545","v":1658.3295461855478},null,{"$f":"Calcs!BJ1545","v":3705.0202836847675},null,-2046.6907374992197,false,null,null,-2417.1927658676968,-1676.1887091307431,-1880.8577828806649,{"$f":"(1+O$7)*$D1545-(1+O$6)*$F1545","v":-2212.5236921177748},-2583.0257204862519,null,{"$f":"IF(I1545,AND(SIGN(I1545)=SIGN(L1545:P1545)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1546","v":77681887},null,{"$f":"Calcs!BT1546","v":598.84907415135422},null,{"$f":"Calcs!BJ1546","v":11394.902269589606},null,{"$f":"D1546-F1546","v":-10796.053195438251},{"$f":"H1546>0","v":false},null,null,{"$f":"(1+L$7)*$D1546-(1+L$6)*$F1546","v":-11935.543422397213},-9656.5629684792912,-10736.168288023116,-10855.938102853386,{"$f":"(1+P$7)*$D1546-(1+P$6)*$F1546","v":-11995.428329812348},null,{"$f":"IF(I1546,AND(SIGN(I1546)=SIGN(L1546:P1546)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1547","v":77682753},null,{"$f":"Calcs!BT1547","v":51.321951800363195},null,{"$f":"Calcs!BJ1547","v":8457.7187797321203},null,-8406.3968279317578,false,null,null,-9252.1687059049709,-7560.6249499585447,-8401.2646327517214,-8411.5290231117942,-9257.3009010850074,null,{"$f":"IF(I1547,AND(SIGN(I1547)=SIGN(L1547:P1547)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1548","v":78131959},null,{"$f":"Calcs!BT1548","v":15582.238551732904},null,{"$f":"Calcs!BJ1548","v":33213.521921544329},null,-17631.283369811426,false,null,null,-20952.635561965864,-14309.931177656994,-16073.059514638131,-19189.507224984714,-22510.859417139152,null,{"$f":"IF(I1548,AND(SIGN(I1548)=SIGN(L1548:P1548)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1549","v":78214471},null,{"$f":"Calcs!BT1549","v":7180.9928971196778},null,{"$f":"Calcs!BJ1549","v":4666.0928334237233},null,2514.9000636959545,true,null,null,2048.2907803535818,2981.5093470383263,3232.9993534079231,1796.8007739839868,1330.1914906416141,null,{"$f":"IF(I1549,AND(SIGN(I1549)=SIGN(L1549:P1549)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1550","v":80414160},null,{"$f":"Calcs!BT1550","v":4176.1975476267044},null,{"$f":"Calcs!BJ1550","v":6118.9654002808948},null,-1942.7678526541904,false,null,null,-2554.6643926822808,-1330.8713126261009,-1525.1480978915197,-2360.3876074168606,-2972.284147444951,null,{"$f":"IF(I1550,AND(SIGN(I1550)=SIGN(L1550:P1550)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1551","v":82598465},null,{"$f":"Calcs!BT1551","v":655.49541797566678},null,{"$f":"Calcs!BJ1551","v":2916.5583262731329},null,-2261.062908297466,false,null,null,-2552.7187409247795,-1969.4070756701526,-2195.5133664998993,-2326.6124500950327,-2618.2682827223462,null,{"$f":"IF(I1551,AND(SIGN(I1551)=SIGN(L1551:P1551)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1552","v":83027478},null,{"$f":"Calcs!BT1552","v":4.6201900057833996},null,{"$f":"Calcs!BJ1552","v":3835.0789608501909},null,-3830.4587708444074,false,null,null,-4213.9666669294274,-3446.9508747593882,-3829.9967518438293,-3830.9207898449858,-4214.4286859300055,null,{"$f":"IF(I1552,AND(SIGN(I1552)=SIGN(L1552:P1552)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1553","v":83337777},null,{"$f":"Calcs!BT1553","v":1569.9705003311094},null,{"$f":"Calcs!BJ1553","v":3018.7830448150089},null,-1448.8125444838995,false,null,null,-1750.6908489654008,-1146.9342400023986,-1291.8154944507885,-1605.8095945170105,-1907.6878989985119,null,{"$f":"IF(I1553,AND(SIGN(I1553)=SIGN(L1553:P1553)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1554","v":83337825},null,{"$f":"Calcs!BT1554","v":9911.4813828155966},null,{"$f":"Calcs!BJ1554","v":15628.066912048516},null,-5716.5855292329197,false,null,null,-7279.3922204377741,-4153.778838028069,-4725.4373909513597,-6707.7336675144797,-8270.5403587193341,null,{"$f":"IF(I1554,AND(SIGN(I1554)=SIGN(L1554:P1554)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1555","v":83337861},null,{"$f":"Calcs!BT1555","v":973.40567429009184},null,{"$f":"Calcs!BJ1555","v":3126.4143596362796},null,-2153.008685346188,false,null,null,-2465.6501213098163,-1840.36724938256,-2055.6681179171783,-2250.3492527751969,-2562.9906887388252,null,{"$f":"IF(I1555,AND(SIGN(I1555)=SIGN(L1555:P1555)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1556","v":83337933},null,{"$f":"Calcs!BT1556","v":590.65496040672042},null,{"$f":"Calcs!BJ1556","v":2372.1941786608081},null,-1781.5392182540877,false,null,null,-2018.7586361201688,-1544.319800388007,-1722.4737222134156,-1840.6047142947596,-2077.8241321608407,null,{"$f":"IF(I1556,AND(SIGN(I1556)=SIGN(L1556:P1556)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1557","v":84970310},null,{"$f":"Calcs!BT1557","v":29.859464247759348},null,{"$f":"Calcs!BJ1557","v":944.99293191542506},null,-915.13346766766574,false,null,null,-1009.6327608592084,-820.63417447612323,-912.14752124288975,-918.11941409244162,-1012.6187072839842,null,{"$f":"IF(I1557,AND(SIGN(I1557)=SIGN(L1557:P1557)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1558","v":85363707},null,{"$f":"Calcs!BT1558","v":240.93985743161687},null,{"$f":"Calcs!BJ1558","v":928.47277661727685},null,-687.53291918565992,false,null,null,-780.38019684738765,-594.68564152393242,-663.4389334424983,-711.62690492882166,-804.47418259054939,null,{"$f":"IF(I1558,AND(SIGN(I1558)=SIGN(L1558:P1558)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1559","v":86041439},null,{"$f":"Calcs!BT1559","v":2184.9064287022534},null,{"$f":"Calcs!BJ1559","v":6169.1265990952743},null,-3984.2201703930209,false,null,null,-4601.1328303025493,-3367.3075104834938,-3765.7295275227953,-4202.7108132632457,-4819.6234731727745,null,{"$f":"IF(I1559,AND(SIGN(I1559)=SIGN(L1559:P1559)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1560","v":86041546},null,{"$f":"Calcs!BT1560","v":2396.5607250254734},null,{"$f":"Calcs!BJ1560","v":8847.5944447684233},null,-6451.0337197429499,false,null,null,-7335.7931642197937,-5566.2742752661079,-6211.3776472404024,-6690.6897922454973,-7575.4492367223411,null,{"$f":"IF(I1560,AND(SIGN(I1560)=SIGN(L1560:P1560)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1561","v":86041587},null,{"$f":"Calcs!BT1561","v":17375.248534201051},null,{"$f":"Calcs!BJ1561","v":34409.981653743569},null,-17034.733119542518,false,null,null,-20475.731284916877,-13593.734954168161,-15297.208266122412,-18772.257972962623,-22213.256138336983,null,{"$f":"IF(I1561,AND(SIGN(I1561)=SIGN(L1561:P1561)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1562","v":86050187},null,{"$f":"Calcs!BT1562","v":3088.6915409365165},null,{"$f":"Calcs!BJ1562","v":5031.9391816627221},null,-1943.2476407262056,false,null,null,-2446.4415588924785,-1440.0537225599337,-1634.3784866325536,-2252.1167948198572,-2755.3107129861301,null,{"$f":"IF(I1562,AND(SIGN(I1562)=SIGN(L1562:P1562)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1563","v":86050193},null,{"$f":"Calcs!BT1563","v":20868.73015454262},null,{"$f":"Calcs!BJ1563","v":20997.617994713401},null,-128.88784017078069,false,null,null,-2228.6496396421244,1970.8739593005594,1957.9851752834838,-2215.7608556250416,-4315.5226550963853,null,{"$f":"IF(I1563,AND(SIGN(I1563)=SIGN(L1563:P1563)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1564","v":86077828},null,{"$f":"Calcs!BT1564","v":3459.6819079316047},null,{"$f":"Calcs!BJ1564","v":6040.3695099230372},null,-2580.6876019914325,false,null,null,-3184.7245529837364,-1976.6506509991286,-2234.7194111982717,-2926.6557927845929,-3530.6927437768968,null,{"$f":"IF(I1564,AND(SIGN(I1564)=SIGN(L1564:P1564)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1565","v":86078155},null,{"$f":"Calcs!BT1565","v":7196.3267508886665},null,{"$f":"Calcs!BJ1565","v":11466.990219981526},null,-4270.6634690928595,false,null,null,-5417.3624910910139,-3123.9644470947069,-3551.030794003992,-4990.296144181726,-6136.9951661798805,null,{"$f":"IF(I1565,AND(SIGN(I1565)=SIGN(L1565:P1565)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1566","v":86094530},null,{"$f":"Calcs!BT1566","v":3067.4061010461319},null,{"$f":"Calcs!BJ1566","v":2905.9453780209883},null,161.46072302514358,true,null,null,-129.13381477695566,452.05526082724236,468.20133312975713,-145.27988707946952,-435.87442488156876,null,{"$f":"IF(I1566,AND(SIGN(I1566)=SIGN(L1566:P1566)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1567","v":86826848},null,{"$f":"Calcs!BT1567","v":15108.35103356567},null,{"$f":"Calcs!BJ1567","v":37436.674348671033},null,-22328.323315105365,false,null,null,-26071.990749972472,-18584.655880238264,-20817.488211748794,-23839.158418461928,-27582.825853329035,null,{"$f":"IF(I1567,AND(SIGN(I1567)=SIGN(L1567:P1567)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1568","v":86955543},null,{"$f":"Calcs!BT1568","v":500.61528138339963},null,{"$f":"Calcs!BJ1568","v":23734.957666539951},null,-23234.342385156553,false,null,null,-25607.838151810545,-20860.846618502554,-23184.28085701821,-23284.403913294893,-25657.899679948889,null,{"$f":"IF(I1568,AND(SIGN(I1568)=SIGN(L1568:P1568)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1569","v":87612312},null,{"$f":"Calcs!BT1569","v":11955.621299987564},null,{"$f":"Calcs!BJ1569","v":31779.772685971682},null,-19824.151385984118,false,null,null,-23002.128654581291,-16646.174117386949,-18628.58925598536,-21019.713515982876,-24197.690784580045,null,{"$f":"IF(I1569,AND(SIGN(I1569)=SIGN(L1569:P1569)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1570","v":87612330},null,{"$f":"Calcs!BT1570","v":257.50283210876933},null,{"$f":"Calcs!BJ1570","v":3386.7319582737737},null,-3129.2291261650043,false,null,null,-3467.902321992382,-2790.5559303376272,-3103.4788429541272,-3154.9794093758815,-3493.6526052032591,null,{"$f":"IF(I1570,AND(SIGN(I1570)=SIGN(L1570:P1570)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1571","v":87965458},null,{"$f":"Calcs!BT1571","v":333.59715982369636},null,{"$f":"Calcs!BJ1571","v":1725.1047017399956},null,-1391.5075419162993,false,null,null,-1564.018012090299,-1218.9970717422998,-1358.1478259339297,-1424.8672578986689,-1597.3777280726686,null,{"$f":"IF(I1571,AND(SIGN(I1571)=SIGN(L1571:P1571)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1572","v":89449439},null,{"$f":"Calcs!BT1572","v":6676.4904967317379},null,{"$f":"Calcs!BJ1572","v":27984.141853530407},null,-21307.651356798669,false,null,null,-24106.065542151711,-18509.237171445628,-20640.002307125495,-21975.300406471844,-24773.714591824886,null,{"$f":"IF(I1572,AND(SIGN(I1572)=SIGN(L1572:P1572)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1573","v":89450080},null,{"$f":"Calcs!BT1573","v":25774.558583283339},null,{"$f":"Calcs!BJ1573","v":27390.417484330279},null,-1615.8589010469404,false,null,null,-4354.9006494799723,1123.1828473860878,961.59695728139559,-4193.3147593752728,-6932.3565078083047,null,{"$f":"IF(I1573,AND(SIGN(I1573)=SIGN(L1573:P1573)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1574","v":89832976},null,{"$f":"Calcs!BT1574","v":207.82176056389216},null,{"$f":"Calcs!BJ1574","v":5150.6840555027475},null,-4942.8622949388555,false,null,null,-5457.9307004891307,-4427.7938893885812,-4922.0801188824662,-4963.6444709952448,-5478.71287654552,null,{"$f":"IF(I1574,AND(SIGN(I1574)=SIGN(L1574:P1574)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1575","v":89833601},null,{"$f":"Calcs!BT1575","v":1705.4259214691056},null,{"$f":"Calcs!BJ1575","v":4889.2651131787125},null,-3183.8391917096069,false,null,null,-3672.7657030274786,-2694.9126803917361,-3013.2965995626964,-3354.3817838565174,-3843.3082951743891,null,{"$f":"IF(I1575,AND(SIGN(I1575)=SIGN(L1575:P1575)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1576","v":89955588},null,{"$f":"Calcs!BT1576","v":6990.2807161411565},null,{"$f":"Calcs!BJ1576","v":3870.4220809728977},null,3119.8586351682588,true,null,null,2732.8164270709685,3506.9008432655487,3818.8867067823749,2420.8305635541437,2033.7883554568534,null,{"$f":"IF(I1576,AND(SIGN(I1576)=SIGN(L1576:P1576)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1577","v":92561722},null,{"$f":"Calcs!BT1577","v":6044.308041105759},null,{"$f":"Calcs!BJ1577","v":16563.207824077046},null,-10518.899782971286,false,null,null,-12175.220565378993,-8862.5790005635827,-9914.4689788607102,-11123.330587081862,-12779.651369489569,null,{"$f":"IF(I1577,AND(SIGN(I1577)=SIGN(L1577:P1577)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1578","v":93422339},null,{"$f":"Calcs!BT1578","v":25329.991576239419},null,{"$f":"Calcs!BJ1578","v":34235.769106963104},null,-8905.7775307236843,false,null,null,-12329.354441419997,-5482.2006200273754,-6372.7783730997398,-11438.776688347625,-14862.353599043938,null,{"$f":"IF(I1578,AND(SIGN(I1578)=SIGN(L1578:P1578)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1579","v":93676198},null,{"$f":"Calcs!BT1579","v":11787.068566968725},null,{"$f":"Calcs!BJ1579","v":13045.916577871238},null,-1258.8480109025131,false,null,null,-2563.439668689638,45.743646884609916,-80.141154205639396,-2437.554867599385,-3742.1465253865099,null,{"$f":"IF(I1579,AND(SIGN(I1579)=SIGN(L1579:P1579)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1580","v":93676209},null,{"$f":"Calcs!BT1580","v":1558.4947849893904},null,{"$f":"Calcs!BJ1580","v":8192.0947069685553},null,-6633.5999219791647,false,null,null,-7452.8093926760212,-5814.3904512823092,-6477.7504434802258,-6789.4494004781045,-7608.658871174961,null,{"$f":"IF(I1580,AND(SIGN(I1580)=SIGN(L1580:P1580)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1581","v":93687965},null,{"$f":"Calcs!BT1581","v":1455.0573816988929},null,{"$f":"Calcs!BJ1581","v":2568.4335991721478},null,-1113.3762174732549,false,null,null,-1370.2195773904698,-856.53285755603997,-967.87047930336553,-1258.8819556431442,-1515.7253155603591,null,{"$f":"IF(I1581,AND(SIGN(I1581)=SIGN(L1581:P1581)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1582","v":93687985},null,{"$f":"Calcs!BT1582","v":2507.6145736729568},null,{"$f":"Calcs!BJ1582","v":5951.9616485396155},null,-3444.3470748666587,false,null,null,-4039.5432397206205,-2849.1509100126968,-3193.5856174993628,-3695.1085322339541,-4290.3046970879159,null,{"$f":"IF(I1582,AND(SIGN(I1582)=SIGN(L1582:P1582)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1583","v":93703830},null,{"$f":"Calcs!BT1583","v":8.8001433483277651},null,{"$f":"Calcs!BJ1583","v":8339.6747609653485},null,-8330.8746176170207,false,null,null,-9164.8420937135561,-7496.9071415204862,-8329.9946032821881,-8331.7546319518533,-9165.7221080483887,null,{"$f":"IF(I1583,AND(SIGN(I1583)=SIGN(L1583:P1583)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1584","v":93814814},null,{"$f":"Calcs!BT1584","v":73461.460010386392},null,{"$f":"Calcs!BJ1584","v":68563.650594982551},null,4897.8094154038408,true,null,null,-1958.5556440944201,11754.174474902095,12243.955416442492,-2448.3365856347955,-9304.7016451330564,null,{"$f":"IF(I1584,AND(SIGN(I1584)=SIGN(L1584:P1584)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1585","v":94158201},null,{"$f":"Calcs!BT1585","v":708.7607450133728},null,{"$f":"Calcs!BJ1585","v":3936.0020913988806},null,-3227.2413463855078,false,null,null,-3620.841555525396,-2833.6411372456196,-3156.3652718841704,-3298.1174208868451,-3691.7176300267333,null,{"$f":"IF(I1585,AND(SIGN(I1585)=SIGN(L1585:P1585)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1586","v":94173438},null,{"$f":"Calcs!BT1586","v":30727.749593965222},null,{"$f":"Calcs!BJ1586","v":34853.522792960532},null,-4125.7731989953099,false,null,null,-7611.1254782913675,-640.42091969925605,-1052.9982395987827,-7198.5481583918299,-10683.900437687887,null,{"$f":"IF(I1586,AND(SIGN(I1586)=SIGN(L1586:P1586)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1587","v":94182924},null,{"$f":"Calcs!BT1587","v":14859.532961849931},null,{"$f":"Calcs!BJ1587","v":24771.221953423814},null,-9911.688991573883,false,null,null,-12388.811186916268,-7434.5667962315019,-8425.7356953888884,-11397.642287758876,-13874.76448310126,null,{"$f":"IF(I1587,AND(SIGN(I1587)=SIGN(L1587:P1587)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1588","v":94184485},null,{"$f":"Calcs!BT1588","v":5619.8187351640481},null,{"$f":"Calcs!BJ1588","v":15137.468360770168},null,-9517.64962560612,false,null,null,-11031.39646168314,-8003.9027895291038,-8955.6677520897138,-10079.631499122524,-11593.378335199544,null,{"$f":"IF(I1588,AND(SIGN(I1588)=SIGN(L1588:P1588)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1589","v":94257260},null,{"$f":"Calcs!BT1589","v":3559.2815333114086},null,{"$f":"Calcs!BJ1589","v":30210.858543414179},null,-26651.57701010277,false,null,null,-29672.662864444192,-23630.491155761352,-26295.64885677163,-27007.505163433911,-30028.591017775332,null,{"$f":"IF(I1589,AND(SIGN(I1589)=SIGN(L1589:P1589)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1590","v":94371959},null,{"$f":"Calcs!BT1590","v":3.3024400767785949},null,{"$f":"Calcs!BJ1590","v":2800.4166284194821},null,-2797.1141883427035,false,null,null,-3077.155851184652,-2517.0725255007555,-2796.7839443350258,-2797.4444323503812,-3077.4860951923297,null,{"$f":"IF(I1590,AND(SIGN(I1590)=SIGN(L1590:P1590)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1591","v":94387176},null,{"$f":"Calcs!BT1591","v":9484.3908528750253},null,{"$f":"Calcs!BJ1591","v":14416.588856850954},null,-4932.1980039759292,false,null,null,-6373.8568896610268,-3490.5391182908334,-3983.7589186884252,-5880.6370892634313,-7322.295974948529,null,{"$f":"IF(I1591,AND(SIGN(I1591)=SIGN(L1591:P1591)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1592","v":94538680},null,{"$f":"Calcs!BT1592","v":119.6994905175614},null,{"$f":"Calcs!BJ1592","v":2182.5628202687271},null,-2062.8633297511656,false,null,null,-2281.1196117780387,-1844.6070477242931,-2050.8933806994096,-2074.833278802922,-2293.0895608297951,null,{"$f":"IF(I1592,AND(SIGN(I1592)=SIGN(L1592:P1592)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1593","v":94552723},null,{"$f":"Calcs!BT1593","v":439.48091328671103},null,{"$f":"Calcs!BJ1593","v":3360.499954103379},null,-2921.0190408166682,false,null,null,-3257.0690362270061,-2584.9690454063302,-2877.0709494879966,-2964.9671321453388,-3301.0171275556772,null,{"$f":"IF(I1593,AND(SIGN(I1593)=SIGN(L1593:P1593)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1594","v":94798988},null,{"$f":"Calcs!BT1594","v":9318.3723992150135},null,{"$f":"Calcs!BJ1594","v":26366.167855845059},null,-17047.795456630047,false,null,null,-19684.412242214552,-14411.17867104554,-16115.958216708543,-17979.632696551547,-20616.249482136052,null,{"$f":"IF(I1594,AND(SIGN(I1594)=SIGN(L1594:P1594)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1595","v":94831452},null,{"$f":"Calcs!BT1595","v":198.25702624054597},null,{"$f":"Calcs!BJ1595","v":1423.5367759337933},null,-1225.2797496932474,false,null,null,-1367.6334272866268,-1082.9260720998682,-1205.4540470691927,-1245.1054523173018,-1387.4591299106812,null,{"$f":"IF(I1595,AND(SIGN(I1595)=SIGN(L1595:P1595)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1596","v":94853115},null,{"$f":"Calcs!BT1596","v":79.35386882594662},null,{"$f":"Calcs!BJ1596","v":2447.0855493457479},null,-2367.7316805198016,false,null,null,-2612.4402354543763,-2123.0231255852268,-2359.7962936372069,-2375.6670674023958,-2620.375622336971,null,{"$f":"IF(I1596,AND(SIGN(I1596)=SIGN(L1596:P1596)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1597","v":94854438},null,{"$f":"Calcs!BT1597","v":13174.548681628186},null,{"$f":"Calcs!BJ1597","v":18904.06376874803},null,-5729.5150871198439,false,null,null,-7619.9214639946495,-3839.1087102450419,-4412.0602189570236,-7046.9699552826623,-8937.3763321574679,null,{"$f":"IF(I1597,AND(SIGN(I1597)=SIGN(L1597:P1597)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1598","v":96818009},null,{"$f":"Calcs!BT1598","v":15656.867546271153},null,{"$f":"Calcs!BJ1598","v":14881.15564826556},null,775.71189800559296,true,null,null,-712.40366682096465,2263.8274628321487,2341.398652632708,-789.97485662152212,-2278.0904214480797,null,{"$f":"IF(I1598,AND(SIGN(I1598)=SIGN(L1598:P1598)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1599","v":97030029},null,{"$f":"Calcs!BT1599","v":13186.023992847722},null,{"$f":"Calcs!BJ1599","v":14144.256599814815},null,-958.23260696709258,false,null,null,-2372.6582669485761,456.19305301438908,360.36979231768055,-2276.8350062518639,-3691.2606662333474,null,{"$f":"IF(I1599,AND(SIGN(I1599)=SIGN(L1599:P1599)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1600","v":97030049},null,{"$f":"Calcs!BT1600","v":2025.0550452528037},null,{"$f":"Calcs!BJ1600","v":9966.4595081430325},null,-7941.4044628902284,false,null,null,-8938.0504137045318,-6944.758512075925,-7738.8989583649482,-8143.9099674155095,-9140.555918229813,null,{"$f":"IF(I1600,AND(SIGN(I1600)=SIGN(L1600:P1600)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1601","v":97303861},null,{"$f":"Calcs!BT1601","v":17870.784647234283},null,{"$f":"Calcs!BJ1601","v":32255.352914251718},null,-14384.568267017436,false,null,null,-17610.10355844261,-11159.032975592265,-12597.489802294007,-16171.646731740864,-19397.182023166039,null,{"$f":"IF(I1601,AND(SIGN(I1601)=SIGN(L1601:P1601)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1602","v":97304004},null,{"$f":"Calcs!BT1602","v":11440.65056231937},null,{"$f":"Calcs!BJ1602","v":20996.616773180176},null,-9555.9662108608063,false,null,null,-11655.627888178828,-7456.3045335427887,-8411.9011546288675,-10700.031267092743,-12799.692944410765,null,{"$f":"IF(I1602,AND(SIGN(I1602)=SIGN(L1602:P1602)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1603","v":97304025},null,{"$f":"Calcs!BT1603","v":50025.035821214798},null,{"$f":"Calcs!BJ1603","v":59923.108763284232},null,-9898.0729420694333,false,null,null,-15890.383818397866,-3905.762065741008,-4895.5693599479491,-14900.57652419091,-20892.887400519343,null,{"$f":"IF(I1603,AND(SIGN(I1603)=SIGN(L1603:P1603)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1604","v":97431816},null,{"$f":"Calcs!BT1604","v":17556.364339423362},null,{"$f":"Calcs!BJ1604","v":15869.361301554805},null,1687.0030378685569,true,null,null,100.06690771307331,3273.9391680240369,3442.639471810895,-68.633396073779295,-1655.5695262292629,null,{"$f":"IF(I1604,AND(SIGN(I1604)=SIGN(L1604:P1604)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1605","v":97449590},null,{"$f":"Calcs!BT1605","v":47016.280645014165},null,{"$f":"Calcs!BJ1605","v":37158.334762435552},null,9857.9458825786132,true,null,null,6142.112406335058,13573.779358822168,14559.573947080033,5156.3178180772011,1440.4843418336459,null,{"$f":"IF(I1605,AND(SIGN(I1605)=SIGN(L1605:P1605)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1606","v":97631311},null,{"$f":"Calcs!BT1606","v":16815.880104990752},null,{"$f":"Calcs!BJ1606","v":23018.08304875363},null,-6202.2029437628771,false,null,null,-8504.0112486382423,-3900.3946388875156,-4520.6149332638015,-7883.7909542619527,-10185.599259137318,null,{"$f":"IF(I1606,AND(SIGN(I1606)=SIGN(L1606:P1606)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1607","v":97644387},null,{"$f":"Calcs!BT1607","v":3095.3802723746971},null,{"$f":"Calcs!BJ1607","v":4906.1857570901493},null,-1810.8054847154522,false,null,null,-2301.4240604244674,-1320.186909006437,-1501.2674574779821,-2120.3435119529217,-2610.9620876619369,null,{"$f":"IF(I1607,AND(SIGN(I1607)=SIGN(L1607:P1607)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1608","v":97645724},null,{"$f":"Calcs!BT1608","v":1498.3845900597985},null,{"$f":"Calcs!BJ1608","v":3785.5184949557461},null,-2287.1339048959476,false,null,null,-2665.6857543915226,-1908.5820554003731,-2137.2954458899676,-2436.9723639019276,-2815.5242133975025,null,{"$f":"IF(I1608,AND(SIGN(I1608)=SIGN(L1608:P1608)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1609","v":97645834},null,{"$f":"Calcs!BT1609","v":63334.060925920639},null,{"$f":"Calcs!BJ1609","v":42852.28162186408},null,20481.779304056559,true,null,null,16196.55114187015,24767.007466242969,26815.185396648623,{"$f":"(1+O$7)*$D1609-(1+O$6)*$F1609","v":14148.373211464495},9863.1450492780859,null,{"$f":"IF(I1609,AND(SIGN(I1609)=SIGN(L1609:P1609)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1610","v":97645912},null,{"$f":"Calcs!BT1610","v":6835.2766401597364},null,{"$f":"Calcs!BJ1610","v":11804.401876677046},null,{"$f":"D1610-F1610","v":-4969.1252365173095},{"$f":"H1610>0","v":false},null,null,{"$f":"(1+L$7)*$D1610-(1+L$6)*$F1610","v":-6149.5654241850152},-3788.6850488496057,-4285.597572501335,-5652.6529005332832,{"$f":"(1+P$7)*$D1610-(1+P$6)*$F1610","v":-6833.0930882009889},null,{"$f":"IF(I1610,AND(SIGN(I1610)=SIGN(L1610:P1610)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1611","v":99273541},null,{"$f":"Calcs!BT1611","v":11258.125217476811},null,{"$f":"Calcs!BJ1611","v":5345.6218880209008},null,5912.5033294559098,true,null,null,5377.9411406538193,6447.0655182579994,7038.3158512035925,4786.6908077082289,4252.1286189061384,null,{"$f":"IF(I1611,AND(SIGN(I1611)=SIGN(L1611:P1611)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1612","v":99274497},null,{"$f":"Calcs!BT1612","v":7385.5429987574062},null,{"$f":"Calcs!BJ1612","v":6753.9400966497324},null,631.6029021076738,true,null,null,-43.791107557300165,1306.9969117726469,1370.1572019834148,-106.95139776806627,-782.34540743304024,null,{"$f":"IF(I1612,AND(SIGN(I1612)=SIGN(L1612:P1612)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1613","v":99311678},null,{"$f":"Calcs!BT1613","v":6539.6314041534406},null,{"$f":"Calcs!BJ1613","v":10503.815105022804},null,-3964.1837008693637,false,null,null,-5014.565211371646,-2913.8021903670833,-3310.2205604540195,-4618.146841284708,-5668.5283517869902,null,{"$f":"IF(I1613,AND(SIGN(I1613)=SIGN(L1613:P1613)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1614","v":99311689},null,{"$f":"Calcs!BT1614","v":2577.5956939281637},null,{"$f":"Calcs!BJ1614","v":4178.5980688983591},null,-1601.0023749701954,false,null,null,-2018.8621818600318,-1183.1425680803595,-1343.2428055773789,-1858.7619443630119,-2276.6217512528483,null,{"$f":"IF(I1614,AND(SIGN(I1614)=SIGN(L1614:P1614)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1615","v":99311823},null,{"$f":"Calcs!BT1615","v":3931.965818894214},null,{"$f":"Calcs!BJ1615","v":13350.28792397046},null,-9418.3221050762459,false,null,null,-10753.350897473292,-8083.2933126791995,-9025.1255231868236,-9811.5186869656682,-11146.547479362715,null,{"$f":"IF(I1615,AND(SIGN(I1615)=SIGN(L1615:P1615)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1616","v":99311902},null,{"$f":"Calcs!BT1616","v":1292.0481391562184},null,{"$f":"Calcs!BJ1616","v":8675.2842189010698},null,-7383.2360797448509,false,null,null,-8250.7645016349579,-6515.707657854744,-7254.0312658292296,-7512.4408936604732,-8379.9693155505811,null,{"$f":"IF(I1616,AND(SIGN(I1616)=SIGN(L1616:P1616)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1617","v":99312070},null,{"$f":"Calcs!BT1617","v":668.92120921899016},null,{"$f":"Calcs!BJ1617","v":2882.6169162969363},null,-2213.6957070779463,false,null,null,-2501.9573987076401,-1925.4340154482529,-2146.803586156047,-2280.5878279998451,-2568.8495196295389,null,{"$f":"IF(I1617,AND(SIGN(I1617)=SIGN(L1617:P1617)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1618","v":99312219},null,{"$f":"Calcs!BT1618","v":173088.05400925898},null,{"$f":"Calcs!BJ1618","v":88884.442833238456},null,84203.611176020524,true,null,null,75315.166892696667,93092.055459344367,101512.41657694645,66894.805775094632,58006.361491770775,null,{"$f":"IF(I1618,AND(SIGN(I1618)=SIGN(L1618:P1618)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1619","v":99312230},null,{"$f":"Calcs!BT1619","v":4297.0684826561401},null,{"$f":"Calcs!BJ1619","v":13364.305025435557},null,-9067.2365427794175,false,null,null,-10403.667045322974,-7730.8060402358615,-8637.5296945138034,-9496.9433910450316,-10833.373893588589,null,{"$f":"IF(I1619,AND(SIGN(I1619)=SIGN(L1619:P1619)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1620","v":99312272},null,{"$f":"Calcs!BT1620","v":5876.0479510849027},null,{"$f":"Calcs!BJ1620","v":19093.294638526819},null,-13217.246687441915,false,null,null,-15126.576151294597,-11307.917223589233,-12629.641892333424,-13804.851482550406,-15714.180946403088,null,{"$f":"IF(I1620,AND(SIGN(I1620)=SIGN(L1620:P1620)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1621","v":99418740},null,{"$f":"Calcs!BT1621","v":1545.1562153933289},null,{"$f":"Calcs!BJ1621","v":4688.1197071545885},null,-3142.9634917612593,false,null,null,-3611.7754624767185,-2674.151521045801,-2988.4478702219267,-3297.4791133005924,-3766.2910840160516,null,{"$f":"IF(I1621,AND(SIGN(I1621)=SIGN(L1621:P1621)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1622","v":99453605},null,{"$f":"Calcs!BT1622","v":1042.4103096866133},null,{"$f":"Calcs!BJ1622","v":5443.841720429893},null,-4401.4314107432801,false,null,null,-4945.8155827862702,-3857.0472387002906,-4297.1903797746181,-4505.6724417119412,-5050.0566137549313,null,{"$f":"IF(I1622,AND(SIGN(I1622)=SIGN(L1622:P1622)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1623","v":99459771},null,{"$f":"Calcs!BT1623","v":2825.5510615677131},null,{"$f":"Calcs!BJ1623","v":3534.3120122705668},null,-708.76095070285373,false,null,null,-1062.1921519299108,-355.32974947579714,-426.20584454608206,-991.31605685962495,-1344.747258086682,null,{"$f":"IF(I1623,AND(SIGN(I1623)=SIGN(L1623:P1623)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1624","v":99459978},null,{"$f":"Calcs!BT1624","v":15973.290339331747},null,{"$f":"Calcs!BJ1624","v":28600.894317994611},null,-12627.603978662864,false,null,null,-15487.693410462329,-9767.5145468634037,-11030.274944729688,-14224.933012596039,-17085.022444395501,null,{"$f":"IF(I1624,AND(SIGN(I1624)=SIGN(L1624:P1624)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1625","v":99460248},null,{"$f":"Calcs!BT1625","v":6562.0151015572965},null,{"$f":"Calcs!BJ1625","v":4674.9035829160703},null,1887.1115186412262,true,null,null,1419.6211603496185,2354.601876932833,2543.3130287969561,1230.9100084854963,763.41965019388863,null,{"$f":"IF(I1625,AND(SIGN(I1625)=SIGN(L1625:P1625)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1626","v":99683489},null,{"$f":"Calcs!BT1626","v":65362.997957413012},null,{"$f":"Calcs!BJ1626","v":46088.229617234756},null,19274.768340178256,true,null,null,14665.945378454773,23883.591301901732,25811.068135919559,12738.468544436953,8129.6455827134705,null,{"$f":"IF(I1626,AND(SIGN(I1626)=SIGN(L1626:P1626)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1627","v":99683502},null,{"$f":"Calcs!BT1627","v":95762.826512595682},null,{"$f":"Calcs!BJ1627","v":61914.538392861039},null,33848.288119734643,true,null,null,27656.834280448529,40039.741959020743,43424.570770994222,24272.005468475079,18080.551629188965,null,{"$f":"IF(I1627,AND(SIGN(I1627)=SIGN(L1627:P1627)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1628","v":101834531},null,{"$f":"Calcs!BT1628","v":2317.0535235558145},null,{"$f":"Calcs!BJ1628","v":17190.973725406689},null,-14873.920201850875,false,null,null,-16593.017574391546,-13154.822829310206,-14642.214849495293,-15105.625554206457,-16824.722926747127,null,{"$f":"IF(I1628,AND(SIGN(I1628)=SIGN(L1628:P1628)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1629","v":102116640},null,{"$f":"Calcs!BT1629","v":87159.197074453594},null,{"$f":"Calcs!BJ1629","v":35784.658818856187},null,51374.538255597407,true,null,null,47796.072373711788,54953.004137483025,60090.457963042776,42658.618548152052,39080.152666266433,null,{"$f":"IF(I1629,AND(SIGN(I1629)=SIGN(L1629:P1629)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1630","v":107368589},null,{"$f":"Calcs!BT1630","v":3945.771215671884},null,{"$f":"Calcs!BJ1630","v":13383.328234566758},null,-9437.5570188948732,false,null,null,-10775.889842351549,-8099.2241954381971,-9042.9798973276847,-9832.1341404620616,-11170.466963918738,null,{"$f":"IF(I1630,AND(SIGN(I1630)=SIGN(L1630:P1630)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1631","v":107735584},null,{"$f":"Calcs!BT1631","v":2282.6416407584238},null,{"$f":"Calcs!BJ1631","v":4766.9158418190891},null,-2484.2742010606653,false,null,null,-2960.9657852425744,-2007.5826168787562,-2256.0100369848228,-2712.5383651365078,-3189.2299493184169,null,{"$f":"IF(I1631,AND(SIGN(I1631)=SIGN(L1631:P1631)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1632","v":107735594},null,{"$f":"Calcs!BT1632","v":492.72395646234008},null,{"$f":"Calcs!BJ1632","v":2435.471379560383},null,-1942.7474230980429,false,null,null,-2186.2945610540814,-1699.2002851420048,-1893.4750274518087,-1992.0198187442768,-2235.5669567003156,null,{"$f":"IF(I1632,AND(SIGN(I1632)=SIGN(L1632:P1632)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1633","v":108622610},null,{"$f":"Calcs!BT1633","v":54657.574946047855},null,{"$f":"Calcs!BJ1633","v":44230.963673109574},null,10426.61127293828,true,null,null,6003.5149056273222,14849.707640249238,15892.36876754307,4960.8537783334978,537.7574110225396,null,{"$f":"IF(I1633,AND(SIGN(I1633)=SIGN(L1633:P1633)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1634","v":109513305},null,{"$f":"Calcs!BT1634","v":9314.456537589489},null,{"$f":"Calcs!BJ1634","v":19005.187143603362},null,-9690.7306060138726,false,null,null,-11591.249320374209,-7790.2118916535364,-8759.2849522549222,-10622.176259772821,-12522.694974133157,null,{"$f":"IF(I1634,AND(SIGN(I1634)=SIGN(L1634:P1634)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1635","v":111974478},null,{"$f":"Calcs!BT1635","v":52438.805001164736},null,{"$f":"Calcs!BJ1635","v":36805.904782741709},null,15632.900218423027,true,null,null,11952.309740148856,19313.490696697198,20876.780718539507,10389.019718306554,6708.4292400323829,null,{"$f":"IF(I1635,AND(SIGN(I1635)=SIGN(L1635:P1635)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1636","v":112897115},null,{"$f":"Calcs!BT1636","v":296.65838113607987},null,{"$f":"Calcs!BJ1636","v":286.76987154519412},null,9.8885095908857465,true,null,null,-18.788477563633705,38.565496745405142,39.55434770449375,-19.777328522722257,-48.454315677241709,null,{"$f":"IF(I1636,AND(SIGN(I1636)=SIGN(L1636:P1636)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1637","v":113013912},null,{"$f":"Calcs!BT1637","v":25.259888082117413},null,{"$f":"Calcs!BJ1637","v":1976.4113065784979},null,-1951.1514184963805,false,null,null,-2148.7925491542305,-1753.5102878385308,-1948.6254296881689,-1953.6774073045922,-2151.3185379624424,null,{"$f":"IF(I1637,AND(SIGN(I1637)=SIGN(L1637:P1637)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1638","v":113078087},null,{"$f":"Calcs!BT1638","v":329.94256618757572},null,{"$f":"Calcs!BJ1638","v":4612.927970009684},null,-4282.9854038221083,false,null,null,-4744.278200823077,-3821.6926068211396,-4249.9911472033509,-4315.9796604408657,-4777.2724574418344,null,{"$f":"IF(I1638,AND(SIGN(I1638)=SIGN(L1638:P1638)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1639","v":115044259},null,{"$f":"Calcs!BT1639","v":26258.183065505553},null,{"$f":"Calcs!BJ1639","v":33737.160783418978},null,-7478.9777179134253,false,null,null,-10852.693796255327,-4105.2616395715268,-4853.1594113628671,-10104.79602446398,-13478.512102805882,null,{"$f":"IF(I1639,AND(SIGN(I1639)=SIGN(L1639:P1639)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1640","v":115661250},null,{"$f":"Calcs!BT1640","v":3853.7005009157565},null,{"$f":"Calcs!BJ1640","v":8323.9555828937755},null,-4470.255081978019,false,null,null,-5302.6506402673967,-3637.8595236886413,-4084.8850318864434,-4855.6251320695947,-5688.0206903589724,null,{"$f":"IF(I1640,AND(SIGN(I1640)=SIGN(L1640:P1640)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1641","v":116587759},null,{"$f":"Calcs!BT1641","v":9554.080335569899},null,{"$f":"Calcs!BJ1641","v":8610.5051857016642},null,943.5751498682348,true,null,null,82.524631298067106,1804.6256684384007,1898.9831834252254,-11.832883688754009,-872.88340225892171,null,{"$f":"IF(I1641,AND(SIGN(I1641)=SIGN(L1641:P1641)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1642","v":117051143},null,{"$f":"Calcs!BT1642","v":17012.72293810609},null,{"$f":"Calcs!BJ1642","v":16630.289666802862},null,382.43327130322723,true,null,null,-1280.5956953770619,2045.4622379835128,2083.7055651138362,-1318.8390225073817,-2981.8679891876709,null,{"$f":"IF(I1642,AND(SIGN(I1642)=SIGN(L1642:P1642)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1643","v":117330429},null,{"$f":"Calcs!BT1643","v":1398.4928066691632},null,{"$f":"Calcs!BJ1643","v":5147.2799022897971},null,-3748.7870956206339,false,null,null,-4263.5150858496145,-3234.0591053916546,-3608.9378149537174,-3888.6363762875499,-4403.36436651653,null,{"$f":"IF(I1643,AND(SIGN(I1643)=SIGN(L1643:P1643)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1644","v":117370597},null,{"$f":"Calcs!BT1644","v":4209.4571090199997},null,{"$f":"Calcs!BJ1644","v":2605.7791623612957},null,1603.6779466587041,true,null,null,1343.100030422574,1864.2558628948336,2024.6236575607045,1182.7322357567041,922.15431952057406,null,{"$f":"IF(I1644,AND(SIGN(I1644)=SIGN(L1644:P1644)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1645","v":117501655},null,{"$f":"Calcs!BT1645","v":4854.6450831835018},null,{"$f":"Calcs!BJ1645","v":11067.502828226299},null,-6212.8577450427974,false,null,null,-7319.608027865429,-5106.1074622201677,-5727.393236724447,-6698.3222533611479,-7805.0725361837794,null,{"$f":"IF(I1645,AND(SIGN(I1645)=SIGN(L1645:P1645)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1646","v":117622447},null,{"$f":"Calcs!BT1646","v":15689.67933063965},null,{"$f":"Calcs!BJ1646","v":25815.496012573447},null,-10125.816681933797,false,null,null,-12707.366283191142,-7544.2670806764509,-8556.8487488698302,-11694.784614997761,-14276.334216255107,null,{"$f":"IF(I1646,AND(SIGN(I1646)=SIGN(L1646:P1646)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1647","v":118667153},null,{"$f":"Calcs!BT1647","v":63499.698808395231},null,{"$f":"Calcs!BJ1647","v":20687.239319414861},null,42812.45948898037,true,null,null,40743.735557038883,44881.18342092185,49162.429369819904,36462.489608140851,34393.765676199364,null,{"$f":"IF(I1647,AND(SIGN(I1647)=SIGN(L1647:P1647)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1648","v":118977857},null,{"$f":"Calcs!BT1648","v":16867.201580829376},null,{"$f":"Calcs!BJ1648","v":14421.594964517064},null,2445.6066163123123,true,null,null,1003.4471198606043,3887.7661127640185,4132.3267743952511,758.88645822937542,-683.27303822233262,null,{"$f":"IF(I1648,AND(SIGN(I1648)=SIGN(L1648:P1648)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1649","v":119705480},null,{"$f":"Calcs!BT1649","v":662.14399217641312},null,{"$f":"Calcs!BJ1649","v":2627.1051810189056},null,-1964.9611888424924,false,null,null,-2227.6717069443835,-1702.2506707406019,-1898.7467896248511,-2031.1755880601336,-2293.8861061620246,null,{"$f":"IF(I1649,AND(SIGN(I1649)=SIGN(L1649:P1649)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1650","v":120177745},null,{"$f":"Calcs!BT1650","v":23642.662501604762},null,{"$f":"Calcs!BJ1650","v":31279.161919361122},null,-7636.4994177563603,false,null,null,-10764.415609692478,-4508.5832258202499,-5272.2331675958812,-10000.765667916836,-13128.681859852953,null,{"$f":"IF(I1650,AND(SIGN(I1650)=SIGN(L1650:P1650)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1651","v":120462745},null,{"$f":"Calcs!BT1651","v":2019.6230296935541},null,{"$f":"Calcs!BJ1651","v":5634.3741782018715},null,-3614.7511485083173,false,null,null,-4178.1885663285047,-3051.3137306881304,-3412.7888455389616,-3816.7134514776726,-4380.1508692978605,null,{"$f":"IF(I1651,AND(SIGN(I1651)=SIGN(L1651:P1651)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1652","v":120474294},null,{"$f":"Calcs!BT1652","v":1974.4142530173629},null,{"$f":"Calcs!BJ1652","v":5531.6488488933846},null,-3557.2345958760216,false,null,null,-4110.3994807653607,-3004.0697109866833,-3359.7931705742853,-3754.6760211777582,-4307.8409060670974,null,{"$f":"IF(I1652,AND(SIGN(I1652)=SIGN(L1652:P1652)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1653","v":120475112},null,{"$f":"Calcs!BT1653","v":9325.6627438677388},null,{"$f":"Calcs!BJ1653","v":11695.268729555943},null,-2369.6059856882039,false,null,null,-3539.1328586437994,-1200.0791127326102,-1437.0397113014296,-3302.1722600749781,-4471.6991330305736,null,{"$f":"IF(I1653,AND(SIGN(I1653)=SIGN(L1653:P1653)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1654","v":121298934},null,{"$f":"Calcs!BT1654","v":2121.5418972427105},null,{"$f":"Calcs!BJ1654","v":2456.1966652980595},null,-334.654768055349,false,null,null,-580.27443458515518,-89.035101525543269,-122.50057833107758,-546.80895777961996,-792.42862430942614,null,{"$f":"IF(I1654,AND(SIGN(I1654)=SIGN(L1654:P1654)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1655","v":121908459},null,{"$f":"Calcs!BT1655","v":36409.461930775491},null,{"$f":"Calcs!BJ1655","v":12253.95034509333},null,24155.511585682161,true,null,null,22930.116551172825,25380.906620191494,27796.457778759712,20514.565392604611,19289.170358095274,null,{"$f":"IF(I1655,AND(SIGN(I1655)=SIGN(L1655:P1655)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1656","v":122617877},null,{"$f":"Calcs!BT1656","v":128.72154016885656},null,{"$f":"Calcs!BJ1656","v":1198.9627860322951},null,-1070.2412458634385,false,null,null,-1190.1375244666681,-950.34496726020893,-1057.3690918465529,-1083.1133998803241,-1203.0096784835537,null,{"$f":"IF(I1656,AND(SIGN(I1656)=SIGN(L1656:P1656)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1657","v":123738530},null,{"$f":"Calcs!BT1657","v":100.50166449055271},null,{"$f":"Calcs!BJ1657","v":2401.7302138908317},null,-2301.228549400279,false,null,null,-2541.4015707893623,-2061.0555280111957,-2291.1783829512237,-2311.2787158493343,-2551.4517372384175,null,{"$f":"IF(I1657,AND(SIGN(I1657)=SIGN(L1657:P1657)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1658","v":123771264},null,{"$f":"Calcs!BT1658","v":4410.7785465300694},null,{"$f":"Calcs!BJ1658","v":9988.0858932606097},null,-5577.3073467305403,false,null,null,-6576.1159360566016,-4578.498757404479,-5136.229492077533,-6018.3852013835476,-7017.1937907096089,null,{"$f":"IF(I1658,AND(SIGN(I1658)=SIGN(L1658:P1658)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1659","v":124565304},null,{"$f":"Calcs!BT1659","v":2402.682967763456},null,{"$f":"Calcs!BJ1659","v":6478.0034420939901},null,-4075.3204743305341,false,null,null,-4723.1208185399337,-3427.5201301211355,-3835.0521775541883,-4315.588771106879,-4963.3891153162785,null,{"$f":"IF(I1659,AND(SIGN(I1659)=SIGN(L1659:P1659)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1660","v":124565314},null,{"$f":"Calcs!BT1660","v":3506.5645449971421},null,{"$f":"Calcs!BJ1660","v":8689.5015646728079},null,-5182.9370196756663,false,null,null,-6051.8871761429473,-4313.9868632083853,-4832.2805651759518,-5533.5934741753799,-6402.5436306426609,null,{"$f":"IF(I1660,AND(SIGN(I1660)=SIGN(L1660:P1660)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1661","v":124565324},null,{"$f":"Calcs!BT1661","v":44387.249437385894},null,{"$f":"Calcs!BJ1661","v":46300.488582277634},null,-1913.2391448917406,false,null,null,-6543.2880031195091,2716.8097133360206,2525.4857988468502,-6351.9640886303314,-10982.0129468581,null,{"$f":"IF(I1661,AND(SIGN(I1661)=SIGN(L1661:P1661)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1662","v":124615276},null,{"$f":"Calcs!BT1662","v":4519.4113187303965},null,{"$f":"Calcs!BJ1662","v":10502.813883489584},null,-5983.402564759187,false,null,null,-7033.6839531081469,-4933.1211764102291,-5531.4614328861471,-6435.3436966322261,-7485.6250849811859,null,{"$f":"IF(I1662,AND(SIGN(I1662)=SIGN(L1662:P1662)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1663","v":125299303},null,{"$f":"Calcs!BT1663","v":23399.770706387844},null,{"$f":"Calcs!BJ1663","v":22046.898161529138},null,1352.8725448587065,true,null,null,-851.81727129421051,3557.5623610116199,3692.8496154974928,-987.10452578007607,-3191.7943419329931,null,{"$f":"IF(I1663,AND(SIGN(I1663)=SIGN(L1663:P1663)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1664","v":125299475},null,{"$f":"Calcs!BT1664","v":12569.131175110444},null,{"$f":"Calcs!BJ1664","v":13450.410077292572},null,-881.27890218212815,false,null,null,-2226.3199099113863,463.76210554712816,375.63421532891698,-2138.1920196931715,-3483.2330274224296,null,{"$f":"IF(I1664,AND(SIGN(I1664)=SIGN(L1664:P1664)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1665","v":125465431},null,{"$f":"Calcs!BT1665","v":793.92410899262268},null,{"$f":"Calcs!BJ1665","v":28598.891874928169},null,-27804.967765935548,false,null,null,-30664.856953428367,-24945.078578442732,-27725.575355036286,-27884.360176834809,-30744.249364327628,null,{"$f":"IF(I1665,AND(SIGN(I1665)=SIGN(L1665:P1665)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1666","v":127745988},null,{"$f":"Calcs!BT1666","v":1538.3022990721772},null,{"$f":"Calcs!BJ1666","v":2821.3421584638027},null,-1283.0398593916254,false,null,null,-1565.1740752380058,-1000.9056435452451,-1129.2096294844075,-1436.8700892988431,-1719.0043051452235,null,{"$f":"IF(I1666,AND(SIGN(I1666)=SIGN(L1666:P1666)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1667","v":128618389},null,{"$f":"Calcs!BT1667","v":24393.781215792726},null,{"$f":"Calcs!BJ1667","v":33692.105814424016},null,-9298.3245986312904,false,null,null,-12667.535180073697,-5929.114017188891,-6858.9464770520171,-11737.702720210564,-15106.91330165297,null,{"$f":"IF(I1667,AND(SIGN(I1667)=SIGN(L1667:P1667)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1668","v":129114541},null,{"$f":"Calcs!BT1668","v":147058.47083808377},null,{"$f":"Calcs!BJ1668","v":35758.627058992432},null,111299.84377909134,true,null,null,107723.98107319209,114875.70648499057,126005.69086289973,96593.996695282985,93018.133989383728,null,{"$f":"IF(I1668,AND(SIGN(I1668)=SIGN(L1668:P1668)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1669","v":130674502},null,{"$f":"Calcs!BT1669","v":1371.0057194247315},null,{"$f":"Calcs!BJ1669","v":3898.0557952897998},null,-2527.0500758650683,false,null,null,-2916.8556553940484,-2137.2444963360886,-2389.9495039225949,-2664.1506478075416,-3053.9562273365218,null,{"$f":"IF(I1669,AND(SIGN(I1669)=SIGN(L1669:P1669)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1670","v":131111315},null,{"$f":"Calcs!BT1670","v":18591.149647744842},null,{"$f":"Calcs!BJ1670","v":27623.702101570791},null,-9032.5524538259488,false,null,null,-11794.92266398303,-6270.1822436688708,-7173.4374890514628,-10891.667418600431,-13654.037628757513,null,{"$f":"IF(I1670,AND(SIGN(I1670)=SIGN(L1670:P1670)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1671","v":138755015},null,{"$f":"Calcs!BT1671","v":2.6447128819417571},null,{"$f":"Calcs!BJ1671","v":2267.8668948991663},null,-2265.2221820172244,false,null,null,-2492.0088715071411,-2038.4354925273078,-2264.9577107290302,-2265.4866533054187,-2492.2733427953353,null,{"$f":"IF(I1671,AND(SIGN(I1671)=SIGN(L1671:P1671)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1672","v":164397111},null,{"$f":"Calcs!BT1672","v":13293.326549416295},null,{"$f":"Calcs!BJ1672","v":21656.4217635729},null,-8363.0952141566049,false,null,null,-10528.737390513896,-6197.4530377993142,-7033.7625592149743,-9692.4278690982337,-11858.070045455524,null,{"$f":"IF(I1672,AND(SIGN(I1672)=SIGN(L1672:P1672)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1673","v":169539921},null,{"$f":"Calcs!BT1673","v":10925.378006627812},null,{"$f":"Calcs!BJ1673","v":24239.573319283398},null,-13314.195312655585,false,null,null,-15738.152644583926,-10890.237980727245,-12221.657511992804,{"$f":"(1+O$7)*$D1673-(1+O$6)*$F1673","v":-14406.733113318367},-16830.690445246706,null,{"$f":"IF(I1673,AND(SIGN(I1673)=SIGN(L1673:P1673)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1674","v":48481886},null,{"$f":"Calcs!BT1674","v":739.7722991412511},null,{"$f":"Calcs!BJ1674","v":19980.37691696074},null,{"$f":"D1674-F1674","v":-19240.604617819488},{"$f":"H1674>0","v":false},null,null,{"$f":"(1+L$7)*$D1674-(1+L$6)*$F1674","v":-21238.642309515562},-17242.566926123414,-19166.627387905362,-19314.581847733614,{"$f":"(1+P$7)*$D1674-(1+P$6)*$F1674","v":-21312.619539429688},null,{"$f":"IF(I1674,AND(SIGN(I1674)=SIGN(L1674:P1674)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1675","v":49200242},null,{"$f":"Calcs!BT1675","v":4908.7388714989584},null,{"$f":"Calcs!BJ1675","v":2512.7656819250528},null,2395.9731895739055,true,null,null,2144.6966213813998,2647.2497577664108,2886.8470767238018,1905.0993024240101,1653.8227342315045,null,{"$f":"IF(I1675,AND(SIGN(I1675)=SIGN(L1675:P1675)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1676","v":49200264},null,{"$f":"Calcs!BT1676","v":77388.531799042248},null,{"$f":"Calcs!BJ1676","v":29487.976596428533},null,47900.555202613716,true,null,null,44951.75754297086,50849.352862256565,55639.40838251794,40161.702022709491,37212.904363066635,null,{"$f":"IF(I1676,AND(SIGN(I1676)=SIGN(L1676:P1676)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1677","v":49200321},null,{"$f":"Calcs!BT1677","v":115336.10620309002},null,{"$f":"Calcs!BJ1677","v":39974.770935386579},null,75361.335267703442,true,null,null,71363.858174164779,79358.812361242104,86894.945888012458,63827.72464739444,59830.247553855777,null,{"$f":"IF(I1677,AND(SIGN(I1677)=SIGN(L1677:P1677)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1678","v":49200364},null,{"$f":"Calcs!BT1678","v":8589.4712253588878},null,{"$f":"Calcs!BJ1678","v":4299.145141498183},null,4290.3260838607048,true,null,null,3860.4115697108864,4720.2405980105232,5149.273206396595,3431.3789613248164,3001.464447174998,null,{"$f":"IF(I1678,AND(SIGN(I1678)=SIGN(L1678:P1678)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1679","v":49200381},null,{"$f":"Calcs!BT1679","v":35200.566731143685},null,{"$f":"Calcs!BJ1679","v":15467.871466733139},null,19732.695264410548,true,null,null,18185.908117737232,21279.48241108386,23252.751937524918,16212.63859129618,14665.851444622866,null,{"$f":"IF(I1679,AND(SIGN(I1679)=SIGN(L1679:P1679)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1680","v":49200387},null,{"$f":"Calcs!BT1680","v":51612.587543090231},null,{"$f":"Calcs!BJ1680","v":21317.007663810939},null,30295.579879279292,true,null,null,28163.879112898197,32427.280645660387,35456.838633588319,25134.321124970273,23002.620358589178,null,{"$f":"IF(I1680,AND(SIGN(I1680)=SIGN(L1680:P1680)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1681","v":49200398},null,{"$f":"Calcs!BT1681","v":4952.8865414417505},null,{"$f":"Calcs!BJ1681","v":2202.6873730864718},null,2750.1991683552787,true,null,null,2529.9304310466314,2970.4679056639261,3245.4878224994545,2254.9105142111039,2034.6417769024565,null,{"$f":"IF(I1681,AND(SIGN(I1681)=SIGN(L1681:P1681)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1682","v":49200424},null,{"$f":"Calcs!BT1682","v":105852.97351861492},null,{"$f":"Calcs!BJ1682","v":37490.740311464964},null,68362.233207149955,true,null,null,64613.159176003457,72111.30723829646,78947.530559011459,57776.935855288466,54027.861824141968,null,{"$f":"IF(I1682,AND(SIGN(I1682)=SIGN(L1682:P1682)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1683","v":49218824},null,{"$f":"Calcs!BT1683","v":862.94472179206309},null,{"$f":"Calcs!BJ1683","v":2856.384912126543},null,-1993.4401903344799,false,null,null,-2279.0786815471347,-1707.8016991218258,-1907.1457181552735,-2079.7346625136861,-2365.3731537263407,null,{"$f":"IF(I1683,AND(SIGN(I1683)=SIGN(L1683:P1683)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1684","v":49218835},null,{"$f":"Calcs!BT1684","v":46580.780014357224},null,{"$f":"Calcs!BJ1684","v":45020.927462821033},null,1559.8525515361907,true,null,null,-2942.2401947459148,6061.9452978182962,6217.9305529719204,-3098.2254498995317,-7600.3181961816372,null,{"$f":"IF(I1684,AND(SIGN(I1684)=SIGN(L1684:P1684)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1685","v":49218875},null,{"$f":"Calcs!BT1685","v":64074.875782148934},null,{"$f":"Calcs!BJ1685","v":54240.175340721144},null,9834.7004414277908,true,null,null,4410.6829073556728,15258.717975499902,16242.188019642686,3427.2128632128952,-1996.8046708592228,null,{"$f":"IF(I1685,AND(SIGN(I1685)=SIGN(L1685:P1685)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1686","v":49218916},null,{"$f":"Calcs!BT1686","v":30548.695266753763},null,{"$f":"Calcs!BJ1686","v":39115.722859882859},null,-8567.0275931290962,false,null,null,-12478.599879117384,-4655.4553071408081,-5512.1580664537178,-11621.897119804471,-15533.469405792759,null,{"$f":"IF(I1686,AND(SIGN(I1686)=SIGN(L1686:P1686)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1687","v":49228380},null,{"$f":"Calcs!BT1687","v":20467.75740135325},null,{"$f":"Calcs!BJ1687","v":27231.223260548115},null,-6763.4658591948646,false,null,null,-9486.5881852496786,-4040.3435331400542,-4716.6901190595381,-8810.2415993301875,-11533.363925385001,null,{"$f":"IF(I1687,AND(SIGN(I1687)=SIGN(L1687:P1687)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1688","v":49228812},null,{"$f":"Calcs!BT1688","v":1243.1416948722392},null,{"$f":"Calcs!BJ1688","v":4518.3125351202852},null,-3275.1708402480463,false,null,null,-3727.0020937600748,-2823.3395867360177,-3150.856670760822,-3399.4850097352701,-3851.3162632472986,null,{"$f":"IF(I1688,AND(SIGN(I1688)=SIGN(L1688:P1688)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1689","v":49228818},null,{"$f":"Calcs!BT1689","v":17872.73287724386},null,{"$f":"Calcs!BJ1689","v":31122.971360178613},null,-13250.238482934754,false,null,null,-16362.535618952617,-10137.941346916894,-11462.965195210367,-15037.511770659139,-18149.808906677004,null,{"$f":"IF(I1689,AND(SIGN(I1689)=SIGN(L1689:P1689)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1690","v":49228857},null,{"$f":"Calcs!BT1690","v":22425.244776449967},null,{"$f":"Calcs!BJ1690","v":32057.111050673928},null,-9631.8662742239612,false,null,null,-12837.577379291353,-6426.1551691565692,-7389.3417965789631,-11874.390751868956,-15080.101856936348,null,{"$f":"IF(I1690,AND(SIGN(I1690)=SIGN(L1690:P1690)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1691","v":49228863},null,{"$f":"Calcs!BT1691","v":1392.4087473660923},null,{"$f":"Calcs!BJ1691","v":4969.2627136830788},null,-3576.8539663169868,false,null,null,-4073.7802376852951,-3079.9276949486793,-3437.6130915803769,-3716.0948410535957,-4213.021112421904,null,{"$f":"IF(I1691,AND(SIGN(I1691)=SIGN(L1691:P1691)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1692","v":49228872},null,{"$f":"Calcs!BT1692","v":13260.67695382841},null,{"$f":"Calcs!BJ1692","v":22970.024415159012},null,-9709.3474613306025,false,null,null,-12006.349902846505,-7412.3450198147002,-8383.2797659477601,-11035.415156713443,-13332.417598229345,null,{"$f":"IF(I1692,AND(SIGN(I1692)=SIGN(L1692:P1692)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1693","v":49229234},null,{"$f":"Calcs!BT1693","v":39294.542803979537},null,{"$f":"Calcs!BJ1693","v":37945.294887547359},null,1349.2479164321776,true,null,null,-2445.2815723225649,5143.7774051869128,5278.7021968301342,-2580.2063639657717,-6374.7358527205142,null,{"$f":"IF(I1693,AND(SIGN(I1693)=SIGN(L1693:P1693)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1694","v":49239898},null,{"$f":"Calcs!BT1694","v":7082.2343174050056},null,{"$f":"Calcs!BJ1694","v":4474.2587876585567},null,2607.975529746449,true,null,null,2160.5496509805926,3055.4014085123044,3316.1989614869499,1899.7520980059489,1452.3262192400925,null,{"$f":"IF(I1694,AND(SIGN(I1694)=SIGN(L1694:P1694)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1695","v":49239936},null,{"$f":"Calcs!BT1695","v":12589.65815867974},null,{"$f":"Calcs!BJ1695","v":8481.6479743761029},null,4108.0101843036373,true,null,null,3259.8453868660254,4956.1749817412474,5366.9760001716131,2849.0443684356633,2000.8795709980513,null,{"$f":"IF(I1695,AND(SIGN(I1695)=SIGN(L1695:P1695)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1696","v":49240127},null,{"$f":"Calcs!BT1696","v":17670.860999023149},null,{"$f":"Calcs!BJ1696","v":11163.620095415528},null,6507.2409036076206,true,null,null,5390.878894066067,7623.6029131491723,8274.3270035099376,4740.1548037053053,3623.7927941637518,null,{"$f":"IF(I1696,AND(SIGN(I1696)=SIGN(L1696:P1696)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1697","v":49274598},null,{"$f":"Calcs!BT1697","v":1070.4977246707745},null,{"$f":"Calcs!BJ1697","v":3814.5539194191588},null,-2744.0561947483843,false,null,null,-3125.5115866903002,-2362.6008028064684,-2637.0064222813071,-2851.1059672154615,-3232.5613591573774,null,{"$f":"IF(I1697,AND(SIGN(I1697)=SIGN(L1697:P1697)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1698","v":49275137},null,{"$f":"Calcs!BT1698","v":8051.696763908647},null,{"$f":"Calcs!BJ1698","v":31554.497840996926},null,-23502.801077088279,false,null,null,-26658.250861187971,-20347.351292988587,-22697.631400697413,-24307.970753479145,-27463.420537578837,null,{"$f":"IF(I1698,AND(SIGN(I1698)=SIGN(L1698:P1698)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1699","v":49275557},null,{"$f":"Calcs!BT1699","v":8487.9791147583128},null,{"$f":"Calcs!BJ1699","v":14874.14709753301},null,-6386.1679827746975,false,null,null,-7873.5826925279998,-4898.753273021397,-5537.3700712988648,-7234.9658942505284,-8722.3806040038307,null,{"$f":"IF(I1699,AND(SIGN(I1699)=SIGN(L1699:P1699)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1700","v":49275611},null,{"$f":"Calcs!BT1700","v":26632.194545315513},null,{"$f":"Calcs!BJ1700","v":34118.626187576228},null,-7486.4316422607153,false,null,null,-10898.294261018338,-4074.5690235030925,-4823.2121877291611,-10149.651096792266,-13561.513715549889,null,{"$f":"IF(I1700,AND(SIGN(I1700)=SIGN(L1700:P1700)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1701","v":49279439},null,{"$f":"Calcs!BT1701","v":4483.788984984315},null,{"$f":"Calcs!BJ1701","v":9459.3408015665282},null,-4975.5518165822132,false,null,null,-5921.4858967388673,-4029.6177364255609,-4527.172918083781,-5423.9307150806444,-6369.8647952372985,null,{"$f":"IF(I1701,AND(SIGN(I1701)=SIGN(L1701:P1701)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1702","v":49302942},null,{"$f":"Calcs!BT1702","v":29655.414392866325},null,{"$f":"Calcs!BJ1702","v":13341.276930171469},null,16314.137462694856,true,null,null,14980.009769677708,17648.265155712004,19279.678901981493,13348.596023408223,12014.468330391075,null,{"$f":"IF(I1702,AND(SIGN(I1702)=SIGN(L1702:P1702)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1703","v":49303116},null,{"$f":"Calcs!BT1703","v":12758.781913915245},null,{"$f":"Calcs!BJ1703","v":16859.569397910502},null,-4100.7874839952565,false,null,null,-5786.7444237863092,-2414.8305442042074,-2824.9092926037301,-5376.665675386781,-7062.6226151778337,null,{"$f":"IF(I1703,AND(SIGN(I1703)=SIGN(L1703:P1703)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1704","v":49306265},null,{"$f":"Calcs!BT1704","v":749.96183677922261},null,{"$f":"Calcs!BJ1704","v":4281.0230317468795},null,-3531.0611949676568,false,null,null,-3959.1634981423449,-3102.9588917929691,-3456.0650112897347,-3606.0573786455789,-4034.159681820267,null,{"$f":"IF(I1704,AND(SIGN(I1704)=SIGN(L1704:P1704)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1705","v":49306276},null,{"$f":"Calcs!BT1705","v":542.83593583444849},null,{"$f":"Calcs!BJ1705","v":3266.8857407472033},null,-2724.0498049127546,false,null,null,-3050.7383789874757,-2397.3612308380343,-2669.76621132931,-2778.3333984961996,-3105.0219725709203,null,{"$f":"IF(I1705,AND(SIGN(I1705)=SIGN(L1705:P1705)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1706","v":49306690},null,{"$f":"Calcs!BT1706","v":4068.7544664758216},null,{"$f":"Calcs!BJ1706","v":18897.055218015488},null,-14828.300751539668,false,null,null,-16718.00627334122,-12938.595229738119,-14421.425304892084,-15235.176198187248,-17124.8817199888,null,{"$f":"IF(I1706,AND(SIGN(I1706)=SIGN(L1706:P1706)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1707","v":49338419},null,{"$f":"Calcs!BT1707","v":19448.707925767594},null,{"$f":"Calcs!BJ1707","v":14747.99318434715},null,4700.7147414204446,true,null,null,3225.9154229857286,6175.5140598551588,6645.585533997204,2755.8439488436852,1281.0446304089692,null,{"$f":"IF(I1707,AND(SIGN(I1707)=SIGN(L1707:P1707)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1708","v":49373039},null,{"$f":"Calcs!BT1708","v":34409.824339774896},null,{"$f":"Calcs!BJ1708","v":51381.687863374849},null,-16971.863523599954,false,null,null,-22110.032309937444,-11833.694737262471,-13530.88108962246,-20412.845957577443,-25551.014743914933,null,{"$f":"IF(I1708,AND(SIGN(I1708)=SIGN(L1708:P1708)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1709","v":49391477},null,{"$f":"Calcs!BT1709","v":40153.108328580995},null,{"$f":"Calcs!BJ1709","v":35499.310681888164},null,4653.7976466928303,true,null,null,1103.8665785040139,8203.7287148816467,8669.1084795509305,638.48681383473013,-2911.4442543540863,null,{"$f":"IF(I1709,AND(SIGN(I1709)=SIGN(L1709:P1709)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1710","v":49392080},null,{"$f":"Calcs!BT1710","v":547.87697075702295},null,{"$f":"Calcs!BJ1710","v":5661.0066709855519},null,-5113.1297002285291,false,null,null,-5679.2303673270844,-4547.0290331299739,-5058.3420031528267,-5167.9173973042316,-5734.0180644027869,null,{"$f":"IF(I1710,AND(SIGN(I1710)=SIGN(L1710:P1710)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1711","v":49392092},null,{"$f":"Calcs!BT1711","v":6110.6281309656879},null,{"$f":"Calcs!BJ1711","v":31068.905397384686},null,-24958.277266418998,false,null,null,-28065.167806157468,-21851.386726680528,-24347.214453322427,-25569.340079515569,-28676.230619254035,null,{"$f":"IF(I1711,AND(SIGN(I1711)=SIGN(L1711:P1711)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1712","v":49392101},null,{"$f":"Calcs!BT1712","v":6429.5441631287849},null,{"$f":"Calcs!BJ1712","v":32057.111050673928},null,-25627.566887545145,false,null,null,-28833.277992612537,-22421.855782477753,-24984.612471232263,-26270.521303858022,-29476.232408925414,null,{"$f":"IF(I1712,AND(SIGN(I1712)=SIGN(L1712:P1712)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1713","v":49392185},null,{"$f":"Calcs!BT1713","v":13434.53812781184},null,{"$f":"Calcs!BJ1713","v":29267.707859119881},null,-15833.16973130804,false,null,null,-18759.940517220031,-12906.398945396053,-14489.715918526856,-17176.623544089223,-20103.394330001214,null,{"$f":"IF(I1713,AND(SIGN(I1713)=SIGN(L1713:P1713)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1714","v":49392207},null,{"$f":"Calcs!BT1714","v":1284.0165929425398},null,{"$f":"Calcs!BJ1714","v":5516.5304037417454},null,-4232.5138107992061,false,null,null,-4784.1668511733806,-3680.8607704250312,-4104.1121515049517,-4360.9154700934596,-4912.568510467635,null,{"$f":"IF(I1714,AND(SIGN(I1714)=SIGN(L1714:P1714)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1715","v":49392216},null,{"$f":"Calcs!BT1715","v":306.5541576051811},null,{"$f":"Calcs!BJ1715","v":1570.7163413172984},null,-1264.1621837121174,false,null,null,-1421.2338178438472,-1107.0905495803877,-1233.5067679515992,-1294.8175994726355,-1451.8892336043655,null,{"$f":"IF(I1715,AND(SIGN(I1715)=SIGN(L1715:P1715)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1716","v":49392270},null,{"$f":"Calcs!BT1716","v":41138.601417290418},null,{"$f":"Calcs!BJ1716","v":41948.178577365405},null,-809.57716007498675,false,null,null,-5004.3950178115338,3385.240697661553,3304.2829816540616,-4923.4373018040278,-9118.2551595405748,null,{"$f":"IF(I1716,AND(SIGN(I1716)=SIGN(L1716:P1716)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1717","v":49392281},null,{"$f":"Calcs!BT1717","v":23107.934025563263},null,{"$f":"Calcs!BJ1717","v":29576.084091351986},null,-6468.1500657887227,false,null,null,-9425.758474923925,-3510.5416566535241,-4157.3566632323927,-8778.943468345049,-11736.551877480251,null,{"$f":"IF(I1717,AND(SIGN(I1717)=SIGN(L1717:P1717)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1718","v":49392310},null,{"$f":"Calcs!BT1718","v":9816.8731946335938},null,{"$f":"Calcs!BJ1718","v":19166.383810451964},null,-9349.5106158183698,false,null,null,-11266.148996863569,-7432.8722347731746,-8367.823296355009,-10331.197935281729,-12247.836316326928,null,{"$f":"IF(I1718,AND(SIGN(I1718)=SIGN(L1718:P1718)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1719","v":49392324},null,{"$f":"Calcs!BT1719","v":5603.5298078419501},null,{"$f":"Calcs!BJ1719","v":13038.908027138694},null,-7435.3782192967437,false,null,null,-8739.269022010616,-6131.4874165828742,-6875.0252385125486,-7995.7312000809388,-9299.6220027948111,null,{"$f":"IF(I1719,AND(SIGN(I1719)=SIGN(L1719:P1719)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1720","v":49515954},null,{"$f":"Calcs!BT1720","v":1187.1148250843908},null,{"$f":"Calcs!BJ1720","v":3666.2730103491103},null,-2479.1581852647196,false,null,null,-2845.785486299631,-2112.5308842298086,-2360.4467027562805,-2597.8696677731587,-2964.4969688080701,null,{"$f":"IF(I1720,AND(SIGN(I1720)=SIGN(L1720:P1720)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1721","v":49516080},null,{"$f":"Calcs!BT1721","v":6441.4860288531199},null,{"$f":"Calcs!BJ1721","v":4973.0673555093208},null,1468.4186733437991,true,null,null,971.11193779286623,1965.7254088947311,2112.5672762291115,824.27007045848768,326.96333490755478,null,{"$f":"IF(I1721,AND(SIGN(I1721)=SIGN(L1721:P1721)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1722","v":49516086},null,{"$f":"Calcs!BT1722","v":35922.814002527281},null,{"$f":"Calcs!BJ1722","v":24504.897025586997},null,11417.916976940283,true,null,null,8967.4272743815818,13868.406679498981,15010.198377193014,7825.6355766875567,5375.1458741288552,null,{"$f":"IF(I1722,AND(SIGN(I1722)=SIGN(L1722:P1722)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1723","v":49516097},null,{"$f":"Calcs!BT1723","v":5128.4322232483664},null,{"$f":"Calcs!BJ1723","v":4693.8266698939487},null,434.60555335441768,true,null,null,-34.777113634977468,903.98822034381283,947.44877567925505,-78.237668970418781,-547.62033595981393,null,{"$f":"IF(I1723,AND(SIGN(I1723)=SIGN(L1723:P1723)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1724","v":49516136},null,{"$f":"Calcs!BT1724","v":9632.350391050124},null,{"$f":"Calcs!BJ1724","v":8299.8261439431481},null,1332.524247106976,true,null,null,502.54163271266043,2162.5068615012906,2295.7592862119891,369.28920800196465,-460.69340639235088,null,{"$f":"IF(I1724,AND(SIGN(I1724)=SIGN(L1724:P1724)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1725","v":49516167},null,{"$f":"Calcs!BT1725","v":24932.024166302563},null,{"$f":"Calcs!BJ1725","v":18444.503084999538},null,6487.5210813030244,true,null,null,4643.0707728030684,8331.9713898029768,8980.7234979332825,3994.31866467277,2149.8683561728139,null,{"$f":"IF(I1725,AND(SIGN(I1725)=SIGN(L1725:P1725)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1726","v":49644490},null,{"$f":"Calcs!BT1726","v":1266.1962300048385},null,{"$f":"Calcs!BJ1726","v":10817.197444921019},null,-9551.0012149161812,false,null,null,-10632.720959408283,-8469.2814704240791,-9424.3815919156968,-9677.6208379166637,-10759.340582408768,null,{"$f":"IF(I1726,AND(SIGN(I1726)=SIGN(L1726:P1726)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1727","v":49644507},null,{"$f":"Calcs!BT1727","v":12943.496112241908},null,{"$f":"Calcs!BJ1727","v":48676.387280611365},null,-35732.891168369461,false,null,null,-40600.529896430598,-30865.252440308319,-34438.541557145261,-37027.240779593645,-41894.879507654783,null,{"$f":"IF(I1727,AND(SIGN(I1727)=SIGN(L1727:P1727)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1728","v":49670553},null,{"$f":"Calcs!BT1728","v":2282.8325494470569},null,{"$f":"Calcs!BJ1728","v":6455.175591136549},null,-4172.3430416894917,false,null,null,-4817.8606008031475,-3526.8254825758372,-3944.0597867447864,-4400.6262966341983,-5046.1438557478541,null,{"$f":"IF(I1728,AND(SIGN(I1728)=SIGN(L1728:P1728)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1729","v":49670919},null,{"$f":"Calcs!BT1729","v":37874.230768379035},null,{"$f":"Calcs!BJ1729","v":30275.93794307355},null,7598.2928253054852,true,null,null,4570.6990309981265,10625.88661961284,11385.715902143391,3810.8697484675795,783.27595416022086,null,{"$f":"IF(I1729,AND(SIGN(I1729)=SIGN(L1729:P1729)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1730","v":49670991},null,{"$f":"Calcs!BT1730","v":37334.876416771709},null,{"$f":"Calcs!BJ1730","v":31207.073968969195},null,6127.8024478025145,true,null,null,3007.0950509055911,9248.5098446994343,9861.2900894796876,2394.3148061253414,-726.39259077158204,null,{"$f":"IF(I1730,AND(SIGN(I1730)=SIGN(L1730:P1730)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1731","v":49671029},null,{"$f":"Calcs!BT1731","v":2217.6947481782327},null,{"$f":"Calcs!BJ1731","v":2961.2128066547943},null,-743.51805847656169,false,null,null,-1039.6393391420415,-447.3967778110823,-521.74858365873843,-965.28753329438496,-1261.4088139598648,null,{"$f":"IF(I1731,AND(SIGN(I1731)=SIGN(L1731:P1731)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1732","v":49671052},null,{"$f":"Calcs!BT1732","v":4372.8907342669409},null,{"$f":"Calcs!BJ1732","v":5537.2556894794225},null,-1164.3649552124816,false,null,null,-1718.0905241604241,-610.6393862645391,-727.07588178578681,-1601.6540286391755,-2155.379597587118,null,{"$f":"IF(I1732,AND(SIGN(I1732)=SIGN(L1732:P1732)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1733","v":49693259},null,{"$f":"Calcs!BT1733","v":4572.2170509118723},null,{"$f":"Calcs!BJ1733","v":35881.777307578632},null,-31309.560256666759,false,null,null,-34897.737987424625,-27721.382525908895,-30852.338551575573,-31766.781961757944,-35354.959692515811,null,{"$f":"IF(I1733,AND(SIGN(I1733)=SIGN(L1733:P1733)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1734","v":49693334},null,{"$f":"Calcs!BT1734","v":36615.38567594222},null,{"$f":"Calcs!BJ1734","v":36078.016728089962},null,537.36894785225741,true,null,null,-3070.4327249567432,4145.1706206612544,4198.9075154464808,-3124.169619741966,-6731.9712925509666,null,{"$f":"IF(I1734,AND(SIGN(I1734)=SIGN(L1734:P1734)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1735","v":49694110},null,{"$f":"Calcs!BT1735","v":6636.428771679598},null,{"$f":"Calcs!BJ1735","v":9538.4373026909998},null,-2902.0085310114018,false,null,null,-3855.8522612805018,-1948.1648007423018,-2238.3656538434416,-3565.6514081793612,-4519.4951384484611,null,{"$f":"IF(I1735,AND(SIGN(I1735)=SIGN(L1735:P1735)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1736","v":49694127},null,{"$f":"Calcs!BT1736","v":22592.335121539636},null,{"$f":"Calcs!BJ1736","v":30845.632995476368},null,-8253.2978739367318,false,null,null,-11337.861173484369,-5168.7345743890946,-5994.0643617827664,-10512.531386090694,-13597.094685638331,null,{"$f":"IF(I1736,AND(SIGN(I1736)=SIGN(L1736:P1736)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1737","v":49694174},null,{"$f":"Calcs!BT1737","v":15973.42853002548},null,{"$f":"Calcs!BJ1737","v":19313.563375835474},null,-3340.1348458099947,false,null,null,-5271.4911833935421,-1408.7785082264472,-1742.7919928074443,{"$f":"(1+O$7)*$D1737-(1+O$6)*$F1737","v":-4937.4776988125432},-6868.8340363960906,null,{"$f":"IF(I1737,AND(SIGN(I1737)=SIGN(L1737:P1737)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1738","v":49694417},null,{"$f":"Calcs!BT1738","v":29.923977858649081},null,{"$f":"Calcs!BJ1738","v":2962.013783881373},null,{"$f":"D1738-F1738","v":-2932.0898060227241},{"$f":"H1738>0","v":false},null,null,{"$f":"(1+L$7)*$D1738-(1+L$6)*$F1738","v":-3228.2911844108617},-2635.8884276345871,-2929.0974082368589,-2935.0822038085889,{"$f":"(1+P$7)*$D1738-(1+P$6)*$F1738","v":-3231.2835821967265},null,{"$f":"IF(I1738,AND(SIGN(I1738)=SIGN(L1738:P1738)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1739","v":49694423},null,{"$f":"Calcs!BT1739","v":9377.8523198196672},null,{"$f":"Calcs!BJ1739","v":21201.867187490512},null,-11824.014867670845,false,null,null,-13944.201586419898,-9703.8281489217952,-10886.229635688878,-12761.800099652812,-14881.986818401865,null,{"$f":"IF(I1739,AND(SIGN(I1739)=SIGN(L1739:P1739)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1740","v":49698691},null,{"$f":"Calcs!BT1740","v":50412.414893873123},null,{"$f":"Calcs!BJ1740","v":43016.481953312352},null,7395.9329405607714,true,null,null,3094.2847452295318,11697.581135892004,12437.174429948085,2354.6914511734576,-1946.9567441577819,null,{"$f":"IF(I1740,AND(SIGN(I1740)=SIGN(L1740:P1740)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1741","v":49720408},null,{"$f":"Calcs!BT1741","v":3305.2723020680146},null,{"$f":"Calcs!BJ1741","v":6149.5026570441387},null,-2844.2303549761241,false,null,null,-3459.1806206805381,-2229.28008927171,-2513.7031247693221,-3174.7575851829256,-3789.7078508873396,null,{"$f":"IF(I1741,AND(SIGN(I1741)=SIGN(L1741:P1741)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1742","v":49720442},null,{"$f":"Calcs!BT1742","v":1133.7098774863591},null,{"$f":"Calcs!BJ1742","v":2442.7802967528964},null,-1309.0704192665373,false,null,null,-1553.3484489418272,-1064.7923895912479,-1195.6994315179013,-1422.4414070151734,-1666.7194366904632,null,{"$f":"IF(I1742,AND(SIGN(I1742)=SIGN(L1742:P1742)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1743","v":49720452},null,{"$f":"Calcs!BT1743","v":64505.549935046613},null,{"$f":"Calcs!BJ1743","v":47540.000840405381},null,16965.549094641232,true,null,null,12211.549010600691,21719.549178681766,23416.104088145905,10514.994101136574,5760.9940170960326,null,{"$f":"IF(I1743,AND(SIGN(I1743)=SIGN(L1743:P1743)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1744","v":49720463},null,{"$f":"Calcs!BT1744","v":12873.746558584073},null,{"$f":"Calcs!BJ1744","v":17077.835692152701},null,-4204.0891335686283,false,null,null,-5911.8727027839013,-2496.3055643533589,-2916.7144777102203,-5491.4637894270345,-7199.2473586423075,null,{"$f":"IF(I1744,AND(SIGN(I1744)=SIGN(L1744:P1744)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1745","v":49720474},null,{"$f":"Calcs!BT1745","v":101.54566965806009},null,{"$f":"Calcs!BJ1745","v":8241.9555393229657},null,-8140.4098696649053,false,null,null,-8964.6054235972024,-7316.2143157326091,-8130.2553026991,-8150.5644366307115,-8974.7599905630086,null,{"$f":"IF(I1745,AND(SIGN(I1745)=SIGN(L1745:P1745)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1746","v":49720488},null,{"$f":"Calcs!BT1746","v":5461.4706861525101},null,{"$f":"Calcs!BJ1746","v":9149.963347801202},null,-3688.4926616486919,false,null,null,-4603.4889964288122,-2773.4963268685715,-3142.3455930334403,-4234.6397302639425,-5149.6360650440629,null,{"$f":"IF(I1746,AND(SIGN(I1746)=SIGN(L1746:P1746)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1747","v":49740975},null,{"$f":"Calcs!BT1747","v":8245.3138629216064},null,{"$f":"Calcs!BJ1747","v":13627.626288672715},null,-5382.3124257511081,false,null,null,-6745.0750546183808,-4019.5497968838372,-4557.7810394589469,-6206.8438120432684,-7569.6064409105411,null,{"$f":"IF(I1747,AND(SIGN(I1747)=SIGN(L1747:P1747)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1748","v":49741114},null,{"$f":"Calcs!BT1748","v":10717.023048553407},null,{"$f":"Calcs!BJ1748","v":18682.793809906168},null,-7965.7707613527618,false,null,null,-9834.0501423433798,-6097.4913803621439,-6894.0684564974199,-9037.473066208102,-10905.75244719872,null,{"$f":"IF(I1748,AND(SIGN(I1748)=SIGN(L1748:P1748)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1749","v":49770777},null,{"$f":"Calcs!BT1749","v":2459.9715309281669},null,{"$f":"Calcs!BJ1749","v":5646.8894473671344},null,-3186.9179164389675,false,null,null,-3751.6068611756814,-2622.2289717022545,-2940.9207633461506,-3432.915069531784,-3997.6040142684978,null,{"$f":"IF(I1749,AND(SIGN(I1749)=SIGN(L1749:P1749)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1750","v":49771369},null,{"$f":"Calcs!BT1750","v":121747.48734616561},null,{"$f":"Calcs!BJ1750","v":71253.932854747691},null,50493.554491417919,true,null,null,43368.16120594315,57618.947776892688,62668.303226034477,38318.805756801361,31193.412471326592,null,{"$f":"IF(I1750,AND(SIGN(I1750)=SIGN(L1750:P1750)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1751","v":49771500},null,{"$f":"Calcs!BT1751","v":194.69698262284089},null,{"$f":"Calcs!BJ1751","v":4027.0131287686804},null,-3832.3161461458394,false,null,null,-4235.017459022708,-3429.6148332689713,-3812.8464478835554,-3851.7858444081235,-4254.4871572849916,null,{"$f":"IF(I1751,AND(SIGN(I1751)=SIGN(L1751:P1751)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1752","v":49771562},null,{"$f":"Calcs!BT1752","v":213.64647442411845},null,{"$f":"Calcs!BJ1752","v":4872.7449578805654},null,-4659.098483456447,false,null,null,-5146.3729792445038,-4171.8239876683901,-4637.7338360140348,-4680.4631308988592,-5167.737626686916,null,{"$f":"IF(I1752,AND(SIGN(I1752)=SIGN(L1752:P1752)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1753","v":49771730},null,{"$f":"Calcs!BT1753","v":1228.3527552565345},null,{"$f":"Calcs!BJ1753","v":13775.807075589442},null,-12547.454320332909,false,null,null,-13925.035027891854,-11169.873612773965,-12424.619044807254,-12670.289595858561,-14047.870303417507,null,{"$f":"IF(I1753,AND(SIGN(I1753)=SIGN(L1753:P1753)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1754","v":49771744},null,{"$f":"Calcs!BT1754","v":7338.1128321224569},null,{"$f":"Calcs!BJ1754","v":43704.321146635273},null,-36366.208314512813,false,null,null,-40736.640429176347,-31995.77619984929,-35632.39703130057,-37100.019597725062,-41470.451712388596,null,{"$f":"IF(I1754,AND(SIGN(I1754)=SIGN(L1754:P1754)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1755","v":49784660},null,{"$f":"Calcs!BT1755","v":467.99111333651933},null,{"$f":"Calcs!BJ1755","v":6646.509026135107},null,-6178.5179127985875,false,null,null,-6843.1688154120984,-5513.8670101850767,-6131.7188014649355,-6225.3170241322396,-6889.9679267457504,null,{"$f":"IF(I1755,AND(SIGN(I1755)=SIGN(L1755:P1755)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1756","v":49784738},null,{"$f":"Calcs!BT1756","v":8231.5142230079164},null,{"$f":"Calcs!BJ1756","v":16363.96473896604},null,-8132.450515958124,false,null,null,-9768.8469898547282,-6496.0540420615198,-7309.2990936573315,-8955.6019382589147,-10591.998412155521,null,{"$f":"IF(I1756,AND(SIGN(I1756)=SIGN(L1756:P1756)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1757","v":49784750},null,{"$f":"Calcs!BT1757","v":47257.289843441002},null,{"$f":"Calcs!BJ1757","v":47462.906782347345},null,-205.61693890634342,false,null,null,-4951.9076171410852,4540.6737393283911,4520.1120454377597,-4931.3459232504392,-9677.636601485181,null,{"$f":"IF(I1757,AND(SIGN(I1757)=SIGN(L1757:P1757)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1758","v":49785232},null,{"$f":"Calcs!BT1758","v":2580.9345123921562},null,{"$f":"Calcs!BJ1758","v":5456.0566231351895},null,-2875.1221107430333,false,null,null,-3420.7277730565525,-2329.5164484295142,-2617.0286595038174,-3133.2155619822488,-3678.8212242957679,null,{"$f":"IF(I1758,AND(SIGN(I1758)=SIGN(L1758:P1758)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1759","v":49790622},null,{"$f":"Calcs!BT1759","v":410.53870294019902},null,{"$f":"Calcs!BJ1759","v":6177.2364935143669},null,-5766.6977905741678,false,null,null,-6384.4214399256052,-5148.9741412227313,-5725.6439202801475,-5807.7516608681881,-6425.4753102196255,null,{"$f":"IF(I1759,AND(SIGN(I1759)=SIGN(L1759:P1759)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1760","v":49790701},null,{"$f":"Calcs!BT1760","v":6304.6320957019643},null,{"$f":"Calcs!BJ1760","v":39713.452115215856},null,-33408.820019513892,false,null,null,-37380.165231035484,-29437.474807992308,-32778.356809943696,-34039.283229084089,-38010.62844060568,null,{"$f":"IF(I1760,AND(SIGN(I1760)=SIGN(L1760:P1760)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1761","v":49790728},null,{"$f":"Calcs!BT1761","v":200.79419836903836},null,{"$f":"Calcs!BJ1761","v":2913.4545395201462},null,-2712.6603411511078,false,null,null,-3004.0057951031226,-2421.3148871990934,-2692.5809213142038,-2732.7397609880118,-3024.0852149400266,null,{"$f":"IF(I1761,AND(SIGN(I1761)=SIGN(L1761:P1761)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1762","v":49790734},null,{"$f":"Calcs!BT1762","v":515.83341388590827},null,{"$f":"Calcs!BJ1762","v":2024.7703066330778},null,-1508.9368927471696,false,null,null,-1711.4139234104778,-1306.4598620838619,-1457.3535513585787,-1560.5202341357603,-1762.9972647990685,null,{"$f":"IF(I1762,AND(SIGN(I1762)=SIGN(L1762:P1762)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1763","v":49790740},null,{"$f":"Calcs!BT1763","v":2112.6727302389049},null,{"$f":"Calcs!BJ1763","v":19236.469317777442},null,-17123.796587538538,false,null,null,-19047.443519316283,-15200.149655760793,-16912.529314514646,-17335.063860562426,-19258.710792340171,null,{"$f":"IF(I1763,AND(SIGN(I1763)=SIGN(L1763:P1763)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1764","v":49790764},null,{"$f":"Calcs!BT1764","v":4511.128002553799},null,{"$f":"Calcs!BJ1764","v":39169.78882267679},null,-34658.66082012299,false,null,null,-38575.639702390676,-30741.681937855312,-34207.548019867609,-35109.773620378372,-39026.752502646057,null,{"$f":"IF(I1764,AND(SIGN(I1764)=SIGN(L1764:P1764)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1765","v":49790801},null,{"$f":"Calcs!BT1765","v":6950.9322215474385},null,{"$f":"Calcs!BJ1765","v":10463.766243693963},null,-3512.8340221465241,false,null,null,-4559.2106465159213,-2466.4573977771288,-2817.7407999917796,-4207.9272443012678,-5254.303868670665,null,{"$f":"IF(I1765,AND(SIGN(I1765)=SIGN(L1765:P1765)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1766","v":49790821},null,{"$f":"Calcs!BT1766","v":5491.5826852560476},null,{"$f":"Calcs!BJ1766","v":9982.1786862145982},null,-4490.5960009585506,false,null,null,-5488.8138695800117,-3492.3781323370913,-3941.4377324329453,-5039.754269484155,-6037.9721381056161,null,{"$f":"IF(I1766,AND(SIGN(I1766)=SIGN(L1766:P1766)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1767","v":49790959},null,{"$f":"Calcs!BT1767","v":2174.6178455305135},null,{"$f":"Calcs!BJ1767","v":5708.0640830469474},null,-3533.4462375164339,false,null,null,-4104.2526458211296,-2962.6398292117392,-3315.9844529633824,-3750.908022069485,-4321.7144303741807,null,{"$f":"IF(I1767,AND(SIGN(I1767)=SIGN(L1767:P1767)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1768","v":49790976},null,{"$f":"Calcs!BT1768","v":1512.4970117448349},null,{"$f":"Calcs!BJ1768","v":3828.6711430375753},null,-2316.1741312927406,false,null,null,-2699.0412455964988,-1933.3070169889832,-2164.9244301182571,-2467.4238324672242,-2850.2909467709824,null,{"$f":"IF(I1768,AND(SIGN(I1768)=SIGN(L1768:P1768)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1769","v":49791021},null,{"$f":"Calcs!BT1769","v":1967.7461040871249},null,{"$f":"Calcs!BJ1769","v":4788.2418604767008},null,-2820.4957563895759,false,null,null,-3299.319942437246,-2341.6715703419059,-2623.7211459808632,-3017.2703667982887,-3496.0945528459588,null,{"$f":"IF(I1769,AND(SIGN(I1769)=SIGN(L1769:P1769)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1770","v":49791037},null,{"$f":"Calcs!BT1770","v":17968.580128573576},null,{"$f":"Calcs!BJ1770","v":24406.777315331328},null,-6438.1971867577522,false,null,null,-8878.8749182908869,-3997.5194552246212,-4641.3391739003928,-8235.0551996151098,-10675.732931148244,null,{"$f":"IF(I1770,AND(SIGN(I1770)=SIGN(L1770:P1770)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1771","v":49791056},null,{"$f":"Calcs!BT1771","v":3729.260282587582},null,{"$f":"Calcs!BJ1771","v":8026.1922989138129},null,-4296.932016326231,false,null,null,-5099.5512462176121,-3494.3127864348498,-3924.0059880674726,-4669.8580445849893,-5472.4772744763704,null,{"$f":"IF(I1771,AND(SIGN(I1771)=SIGN(L1771:P1771)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1772","v":49791068},null,{"$f":"Calcs!BT1772","v":3304.814018651196},null,{"$f":"Calcs!BJ1772","v":4138.9496961828017},null,-834.13567753160578,false,null,null,-1248.0306471498866,-420.24070791332588,-503.65427566648577,-1164.6170793967253,-1578.5120490150061,null,{"$f":"IF(I1772,AND(SIGN(I1772)=SIGN(L1772:P1772)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1773","v":49791109},null,{"$f":"Calcs!BT1773","v":3815.5798975969597},null,{"$f":"Calcs!BJ1773","v":4705.8413282926022},null,-890.2614306956425,false,null,null,-1360.8455635249034,-419.67729786638256,-508.70344093594576,-1271.8194204553383,-1742.4035532845992,null,{"$f":"IF(I1773,AND(SIGN(I1773)=SIGN(L1773:P1773)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1774","v":49791115},null,{"$f":"Calcs!BT1774","v":22498.253572774312},null,{"$f":"Calcs!BJ1774","v":19757.104515052437},null,2741.1490577218756,true,null,null,765.43860621663043,4716.8595092271171,4990.9744149993094,491.32370044444542,-1484.3867510607997,null,{"$f":"IF(I1774,AND(SIGN(I1774)=SIGN(L1774:P1774)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1775","v":49791153},null,{"$f":"Calcs!BT1775","v":3453.7386634067748},null,{"$f":"Calcs!BJ1775","v":4305.8533257707631},null,-852.11466236398837,false,null,null,-1282.6999949410651,-421.52932978691206,-506.74079602331039,-1197.4885287046659,-1628.0738612817427,null,{"$f":"IF(I1775,AND(SIGN(I1775)=SIGN(L1775:P1775)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1776","v":49812650},null,{"$f":"Calcs!BT1776","v":10662.893094447962},null,{"$f":"Calcs!BJ1776","v":17261.059232732165},null,-6598.166138284203,false,null,null,-8324.2720615574217,-4872.0602150109862,-5531.8768288394058,-7664.4554477289985,-9390.5613710022171,null,{"$f":"IF(I1776,AND(SIGN(I1776)=SIGN(L1776:P1776)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1777","v":49812859},null,{"$f":"Calcs!BT1777","v":15479.298514334059},null,{"$f":"Calcs!BJ1777","v":24194.518350288454},null,-8715.2198359543945,false,null,null,-11134.671670983244,-6295.7680009255491,-7167.2899845209868,-10263.1496873878,-12682.601522416649,null,{"$f":"IF(I1777,AND(SIGN(I1777)=SIGN(L1777:P1777)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1778","v":49813413},null,{"$f":"Calcs!BT1778","v":2160.2291616310449},null,{"$f":"Calcs!BJ1778","v":2075.4321162140668},null,84.797045416978108,true,null,null,-122.74616620442885,292.34025703838483,300.81996158008269,-131.22587074612625,-338.7690823675332,null,{"$f":"IF(I1778,AND(SIGN(I1778)=SIGN(L1778:P1778)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1779","v":49840425},null,{"$f":"Calcs!BT1779","v":1004.5718937931301},null,{"$f":"Calcs!BJ1779","v":15195.539209696994},null,-14190.967315903863,false,null,null,-15710.521236873563,-12671.413394934163,-14090.51012652455,-14291.424505283176,-15810.978426252876,null,{"$f":"IF(I1779,AND(SIGN(I1779)=SIGN(L1779:P1779)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1780","v":49840436},null,{"$f":"Calcs!BT1780","v":4406.3939349698485},null,{"$f":"Calcs!BJ1780","v":38127.517206593599},null,-33721.12327162375,false,null,null,-37533.874992283112,-29908.371550964388,-33280.483878126761,-34161.762665120732,-37974.514385780094,null,{"$f":"IF(I1780,AND(SIGN(I1780)=SIGN(L1780:P1780)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1781","v":49857634},null,{"$f":"Calcs!BT1781","v":2837.2444734906899},null,{"$f":"Calcs!BJ1781","v":9947.3361768585055},null,-7110.0917033678161,false,null,null,-8104.8253210536677,-6115.3580856819663,-6826.367256018746,-7393.8161507168843,-8388.5497684027359,null,{"$f":"IF(I1781,AND(SIGN(I1781)=SIGN(L1781:P1781)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1782","v":49857954},null,{"$f":"Calcs!BT1782","v":3643.3752215559816},null,{"$f":"Calcs!BJ1782","v":9310.9597703431609},null,-5667.5845487871793,false,null,null,-6598.6805258214954,-4736.4885717528632,-5303.2470266315813,-6031.9220709427773,-6963.0180479770934,null,{"$f":"IF(I1782,AND(SIGN(I1782)=SIGN(L1782:P1782)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1783","v":49857965},null,{"$f":"Calcs!BT1783","v":62456.301243728652},null,{"$f":"Calcs!BJ1783","v":50518.634901738231},null,11937.666341990422,true,null,null,6885.8028518165956,16989.52983216424,18183.296466363288,5692.0362176175549,640.17272744372895,null,{"$f":"IF(I1783,AND(SIGN(I1783)=SIGN(L1783:P1783)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1784","v":49857976},null,{"$f":"Calcs!BT1784","v":18814.764729474395},null,{"$f":"Calcs!BJ1784","v":27616.693550838245},null,-8801.9288213638501,false,null,null,-11563.598176447678,-6040.2594662800257,-6920.4523484164092,-10683.405294311287,-13445.074649395116,null,{"$f":"IF(I1784,AND(SIGN(I1784)=SIGN(L1784:P1784)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1785","v":49857999},null,{"$f":"Calcs!BT1785","v":5251.0244152662672},null,{"$f":"Calcs!BJ1785","v":33140.432749619184},null,-27889.408334352916,false,null,null,-31203.451609314838,-24575.365059390999,-27364.305892826291,-28414.510775879542,-31728.554050841463,null,{"$f":"IF(I1785,AND(SIGN(I1785)=SIGN(L1785:P1785)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1786","v":49941163},null,{"$f":"Calcs!BT1786","v":4887.3198134805334},null,{"$f":"Calcs!BJ1786","v":6117.4635679810644},null,-1230.143754500531,false,null,null,-1841.8901112986377,-618.39739770242431,-741.41177315247751,-1718.8757358485846,-2330.6220926466913,null,{"$f":"IF(I1786,AND(SIGN(I1786)=SIGN(L1786:P1786)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1787","v":49942851},null,{"$f":"Calcs!BT1787","v":42825.101754163152},null,{"$f":"Calcs!BJ1787","v":27968.122308998856},null,14856.979445164296,true,null,null,12060.167214264409,17653.791676064182,19139.489620580614,10574.469269747984,7777.6570388480977,null,{"$f":"IF(I1787,AND(SIGN(I1787)=SIGN(L1787:P1787)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1788","v":50001595},null,{"$f":"Calcs!BT1788","v":622.1427490179509},null,{"$f":"Calcs!BJ1788","v":8806.1438732930692},null,-8184.0011242751179,false,null,null,-9064.6155116044265,-7303.3867369458112,-8121.7868493733231,-8246.2153991769137,-9126.8297865062214,null,{"$f":"IF(I1788,AND(SIGN(I1788)=SIGN(L1788:P1788)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1789","v":50331185},null,{"$f":"Calcs!BT1789","v":2506.0841303752213},null,{"$f":"Calcs!BJ1789","v":5976.7919425634964},null,-3470.7078121882751,false,null,null,-4068.3870064446255,-2873.0286179319255,-3220.0993991507526,-3721.3162252257971,-4318.9954194821476,null,{"$f":"IF(I1789,AND(SIGN(I1789)=SIGN(L1789:P1789)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1790","v":50331217},null,{"$f":"Calcs!BT1790","v":50403.872878754686},null,{"$f":"Calcs!BJ1790","v":45891.990196723418},null,4511.8826820312679,true,null,null,-77.316337641081191,9101.0817017036097,9552.269969906738,-528.50460584420216,-5117.7036255165513,null,{"$f":"IF(I1790,AND(SIGN(I1790)=SIGN(L1790:P1790)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1791","v":50331331},null,{"$f":"Calcs!BT1791","v":9722.3032080926168},null,{"$f":"Calcs!BJ1791","v":17391.218032050914},null,-7668.9148239582973,false,null,null,-9408.0366271633902,-5929.7930207532063,-6696.6845031490357,-8641.145144767559,-10380.266947972652,null,{"$f":"IF(I1791,AND(SIGN(I1791)=SIGN(L1791:P1791)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1792","v":50331346},null,{"$f":"Calcs!BT1792","v":48510.924741723604},null,{"$f":"Calcs!BJ1792","v":47376.801730490348},null,1134.123011233256,true,null,null,-3603.5571618157846,5871.8031842822893,5985.2154854056207,-3716.9694629391015,-8454.6496359881421,null,{"$f":"IF(I1792,AND(SIGN(I1792)=SIGN(L1792:P1792)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1793","v":50331484},null,{"$f":"Calcs!BT1793","v":3389.9045285557431},null,{"$f":"Calcs!BJ1793","v":7621.0980665725474},null,-4231.1935380168043,false,null,null,-4993.3033446740601,-3469.0837313595493,-3892.2030851612299,-4570.1839908723787,-5332.2937975296345,null,{"$f":"IF(I1793,AND(SIGN(I1793)=SIGN(L1793:P1793)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1794","v":50331589},null,{"$f":"Calcs!BT1794","v":1646.5348599587053},null,{"$f":"Calcs!BJ1794","v":7148.5215028921757},null,-5501.9866429334706,false,null,null,-6216.8387932226888,-4787.1344926442534,-5337.3331569375996,-5666.6401289293408,-6381.4922792185589,null,{"$f":"IF(I1794,AND(SIGN(I1794)=SIGN(L1794:P1794)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1795","v":50346492},null,{"$f":"Calcs!BT1795","v":2648.4575172375958},null,{"$f":"Calcs!BJ1795","v":9760.5082387594448},null,-7112.0507215218495,false,null,null,-8088.1015453977943,-6135.9998976459046,-6847.2049697980892,-7376.8964732456079,-8352.9472971215528,null,{"$f":"IF(I1795,AND(SIGN(I1795)=SIGN(L1795:P1795)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1796","v":50355339},null,{"$f":"Calcs!BT1796","v":3197.742927536261},null,{"$f":"Calcs!BJ1796","v":2954.0040116156019},null,243.73891592065911,true,null,null,-51.661485240901129,539.13931708221935,563.51320867428558,-76.035376832966904,-371.43577799452714,null,{"$f":"IF(I1796,AND(SIGN(I1796)=SIGN(L1796:P1796)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1797","v":50378715},null,{"$f":"Calcs!BT1797","v":36691.572342215026},null,{"$f":"Calcs!BJ1797","v":23537.717024495389},null,13153.855317719637,true,null,null,10800.083615270098,15507.627020169177,16823.012551941145,9484.6980834981368,7130.9263810485972,null,{"$f":"IF(I1797,AND(SIGN(I1797)=SIGN(L1797:P1797)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1798","v":50378733},null,{"$f":"Calcs!BT1798","v":8972.2313493658658},null,{"$f":"Calcs!BJ1798","v":7175.0538735225364},null,1797.1774758433294,true,null,null,1079.6720884910746,2514.6828631955832,2694.400610779916,899.9543409067428,182.44895355448807,null,{"$f":"IF(I1798,AND(SIGN(I1798)=SIGN(L1798:P1798)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1799","v":50391895},null,{"$f":"Calcs!BT1799","v":31350.62767123662},null,{"$f":"Calcs!BJ1799","v":30911.713616668971},null,438.91405456764915,true,null,null,-2652.2573070992476,3530.0854162345458,3573.9768216913108,-2696.1487125560125,-5787.3200742229092,null,{"$f":"IF(I1799,AND(SIGN(I1799)=SIGN(L1799:P1799)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1800","v":50392027},null,{"$f":"Calcs!BT1800","v":376.90396634486825},null,{"$f":"Calcs!BJ1800","v":4995.494717853473},null,-4618.5907515086046,false,null,null,-5118.1402232939527,-4119.0412797232575,-4580.9003548741184,-4656.2811481430917,-5155.8306199284398,null,{"$f":"IF(I1800,AND(SIGN(I1800)=SIGN(L1800:P1800)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1801","v":50392036},null,{"$f":"Calcs!BT1801","v":730.957652760889},null,{"$f":"Calcs!BJ1801","v":8434.1900737014257},null,-7703.2324209405369,false,null,null,-8546.651428310679,-6859.8134135703949,-7630.136655664448,{"$f":"(1+O$7)*$D1801-(1+O$6)*$F1801","v":-7776.3281862166259},-8619.7471935867688,null,{"$f":"IF(I1801,AND(SIGN(I1801)=SIGN(L1801:P1801)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1802","v":50392042},null,{"$f":"Calcs!BT1802","v":9268.5937358792962},null,{"$f":"Calcs!BJ1802","v":45002.905475223066},null,{"$f":"D1802-F1802","v":-35734.311739343771},{"$f":"H1802>0","v":false},null,null,{"$f":"(1+L$7)*$D1802-(1+L$6)*$F1802","v":-40234.60228686608},-31234.021191821463,-34807.452365755838,-36661.171112931697,{"$f":"(1+P$7)*$D1802-(1+P$6)*$F1802","v":-41161.461660454006},null,{"$f":"IF(I1802,AND(SIGN(I1802)=SIGN(L1802:P1802)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1803","v":50392067},null,{"$f":"Calcs!BT1803","v":2042.2375589117926},null,{"$f":"Calcs!BJ1803","v":17546.407369700191},null,-15504.169810788399,false,null,null,-17258.810547758421,-13749.529073818379,-15299.94605489722,-15708.393566679579,-17463.034303649598,null,{"$f":"IF(I1803,AND(SIGN(I1803)=SIGN(L1803:P1803)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1804","v":50392073},null,{"$f":"Calcs!BT1804","v":5639.3866489420197},null,{"$f":"Calcs!BJ1804","v":33488.857843180136},null,-27849.471194238118,false,null,null,-31198.356978556134,-24500.585409920102,-27285.532529343913,-28413.40985913232,-31762.295643450336,null,{"$f":"IF(I1804,AND(SIGN(I1804)=SIGN(L1804:P1804)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1805","v":50392090},null,{"$f":"Calcs!BT1805","v":4666.8082174933843},null,{"$f":"Calcs!BJ1805","v":29828.391917723719},null,-25161.583700230334,false,null,null,-28144.422892002705,-22178.744508457963,-24694.902878480996,-25628.264521979672,-28611.103713752043,null,{"$f":"IF(I1805,AND(SIGN(I1805)=SIGN(L1805:P1805)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1806","v":50392113},null,{"$f":"Calcs!BT1806","v":3182.3620826144656},null,{"$f":"Calcs!BJ1806","v":23456.618080304484},null,-20274.255997690019,false,null,null,-22619.91780572047,-17928.594189659572,-19956.019789428574,-20592.492205951465,-22938.154013981915,null,{"$f":"IF(I1806,AND(SIGN(I1806)=SIGN(L1806:P1806)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1807","v":50392282},null,{"$f":"Calcs!BT1807","v":3173.1347970512138},null,{"$f":"Calcs!BJ1807","v":10144.376574596423},null,-6971.2417775452086,false,null,null,-7985.6794350048513,-5956.804120085566,-6653.9282978400879,-7288.5552572503302,-8302.992914709972,null,{"$f":"IF(I1807,AND(SIGN(I1807)=SIGN(L1807:P1807)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1808","v":50392291},null,{"$f":"Calcs!BT1808","v":5089.2028023966141},null,{"$f":"Calcs!BJ1808","v":12585.354672589521},null,-7496.1518701929072,false,null,null,-8754.68733745186,-6237.6164029339561,-6987.231589953245,-8005.0721504325684,-9263.6076176915212,null,{"$f":"IF(I1808,AND(SIGN(I1808)=SIGN(L1808:P1808)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1809","v":50392300},null,{"$f":"Calcs!BT1809","v":13413.985542790972},null,{"$f":"Calcs!BJ1809","v":25999.72077468615},null,-12585.735231895178,false,null,null,-15185.707309363796,-9985.7631544265641,-11244.33667761608,-13927.133786174274,-16527.105863642893,null,{"$f":"IF(I1809,AND(SIGN(I1809)=SIGN(L1809:P1809)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1810","v":50392311},null,{"$f":"Calcs!BT1810","v":4473.9503819738911},null,{"$f":"Calcs!BJ1810","v":13369.311133101663},null,-8895.3607511277714,false,null,null,-10232.291864437939,-7558.4296378176059,-8447.9657129303814,-9342.7557893251615,-10679.686902635327,null,{"$f":"IF(I1810,AND(SIGN(I1810)=SIGN(L1810:P1810)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1811","v":50392322},null,{"$f":"Calcs!BT1811","v":5928.8195888759265},null,{"$f":"Calcs!BJ1811","v":16622.279894537092},null,-10693.460305661167,false,null,null,-12355.688295114876,-9031.2323162074572,-10100.578346773573,-11286.342264548759,-12948.570254002469,null,{"$f":"IF(I1811,AND(SIGN(I1811)=SIGN(L1811:P1811)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1812","v":50392334},null,{"$f":"Calcs!BT1812","v":1064.2396899163166},null,{"$f":"Calcs!BJ1812","v":3256.5731589550264},null,-2192.3334690387101,false,null,null,-2517.9907849342126,-1866.6761531432073,-2085.9095000470779,-2298.7574380303413,-2624.4147539258447,null,{"$f":"IF(I1812,AND(SIGN(I1812)=SIGN(L1812:P1812)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1813","v":50392362},null,{"$f":"Calcs!BT1813","v":718.9693851884615},null,{"$f":"Calcs!BJ1813","v":2737.6400382865186},null,-2018.6706530980571,false,null,null,-2292.4346569267091,-1744.9066492694053,-1946.7737145792107,-2090.567591616903,-2364.3315954455556,null,{"$f":"IF(I1813,AND(SIGN(I1813)=SIGN(L1813:P1813)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1814","v":50392393},null,{"$f":"Calcs!BT1814","v":11049.625565871345},null,{"$f":"Calcs!BJ1814","v":26207.97485359613},null,-15158.349287724785,false,null,null,-17779.146773084402,-12537.551802365171,-14053.386731137649,-16263.311844311918,-18884.109329671533,null,{"$f":"IF(I1814,AND(SIGN(I1814)=SIGN(L1814:P1814)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1815","v":50392407},null,{"$f":"Calcs!BT1815","v":41254.38901686186},null,{"$f":"Calcs!BJ1815","v":54681.714036871665},null,-13427.325020009805,false,null,null,-18895.496423696975,-7959.153616322641,-9301.8861183236149,-17552.763921695987,-23020.935325383158,null,{"$f":"IF(I1815,AND(SIGN(I1815)=SIGN(L1815:P1815)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1816","v":50392585},null,{"$f":"Calcs!BT1816","v":4911.2179331572606},null,{"$f":"Calcs!BJ1816","v":17271.071448064384},null,-12359.853514907123,false,null,null,-14086.960659713563,-10632.746370100685,-11868.731721591397,-12850.975308222849,-14578.082453029288,null,{"$f":"IF(I1816,AND(SIGN(I1816)=SIGN(L1816:P1816)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1817","v":50392706},null,{"$f":"Calcs!BT1817","v":1208.9770087823006},null,{"$f":"Calcs!BJ1817","v":3053.9259206310708},null,-1844.9489118487702,false,null,null,-2150.3415039118772,-1539.5563197856634,-1724.0512109705401,-1965.8466127270003,-2271.2392047901076,null,{"$f":"IF(I1817,AND(SIGN(I1817)=SIGN(L1817:P1817)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1818","v":50392792},null,{"$f":"Calcs!BT1818","v":67476.017138109484},null,{"$f":"Calcs!BJ1818","v":68067.044714504867},null,-591.02757639538322,false,null,null,-7397.7320478458714,6215.676895055105,6156.5741374155768,-7338.6292902063287,-14145.333761656817,null,{"$f":"IF(I1818,AND(SIGN(I1818)=SIGN(L1818:P1818)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1819","v":50392815},null,{"$f":"Calcs!BT1819","v":7891.7200462279907},null,{"$f":"Calcs!BJ1819","v":12831.655169761914},null,-4939.9351235339236,false,null,null,-6223.1006405101161,-3656.7696065577329,-4150.7631189111235,-5729.1071281567229,-7012.2726451329154,null,{"$f":"IF(I1819,AND(SIGN(I1819)=SIGN(L1819:P1819)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1820","v":50392821},null,{"$f":"Calcs!BT1820","v":44019.407902966501},null,{"$f":"Calcs!BJ1820","v":52317.829996936583},null,-8298.4220939700826,false,null,null,-13530.205093663746,-3066.6390942764265,-3896.4813036734267,-12700.362884266731,-17932.145883960395,null,{"$f":"IF(I1820,AND(SIGN(I1820)=SIGN(L1820:P1820)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1821","v":50392871},null,{"$f":"Calcs!BT1821","v":16932.214380308687},null,{"$f":"Calcs!BJ1821","v":27834.959845080459},null,-10902.745464771771,false,null,null,-13686.24144927982,-8119.2494802637266,-9209.5240267409026,-12595.96690280264,-15379.462887310689,null,{"$f":"IF(I1821,AND(SIGN(I1821)=SIGN(L1821:P1821)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1822","v":50392920},null,{"$f":"Calcs!BT1822","v":7872.2451195654448},null,{"$f":"Calcs!BJ1822","v":15910.411384416873},null,-8038.1662648514284,false,null,null,-9629.2074032931177,-6447.1251264097409,-7250.9417528948834,-8825.3907768079735,-10416.431915249661,null,{"$f":"IF(I1822,AND(SIGN(I1822)=SIGN(L1822:P1822)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1823","v":50395006},null,{"$f":"Calcs!BT1823","v":651.67771694901774},null,{"$f":"Calcs!BJ1823","v":4008.1901639441244},null,-3356.5124469951065,false,null,null,-3757.3314633895197,-2955.6934306006942,-3291.3446753002049,-3421.6802186900086,-3822.4992350844213,null,{"$f":"IF(I1823,AND(SIGN(I1823)=SIGN(L1823:P1823)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1824","v":50395221},null,{"$f":"Calcs!BT1824","v":40508.202718296583},null,{"$f":"Calcs!BJ1824","v":80091.715328490536},null,-39583.512610193953,false,null,null,-47592.684143043007,-31574.3410773449,-35532.692338364293,-43634.332882023613,-51643.504414872667,null,{"$f":"IF(I1824,AND(SIGN(I1824)=SIGN(L1824:P1824)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1825","v":50395350},null,{"$f":"Calcs!BT1825","v":3187.0771771978225},null,{"$f":"Calcs!BJ1825","v":10715.07284853246},null,-7527.9956713346373,false,null,null,-8599.5029561878837,-6456.4883864813919,-7209.2879536148548,-7846.7033890544189,-8918.2106739076662,null,{"$f":"IF(I1825,AND(SIGN(I1825)=SIGN(L1825:P1825)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1826","v":50396846},null,{"$f":"Calcs!BT1826","v":2593.522808236879},null,{"$f":"Calcs!BJ1826","v":7206.1918632057141},null,-4612.6690549688356,false,null,null,-5333.2882412894069,-3892.0498686482638,-4353.3167741451471,-4872.0213357925231,-5592.6405221130954,null,{"$f":"IF(I1826,AND(SIGN(I1826)=SIGN(L1826:P1826)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1827","v":50399824},null,{"$f":"Calcs!BT1827","v":6112.711491873205},null,{"$f":"Calcs!BJ1827","v":5591.0212858133982},null,521.69020605980677,true,null,null,-37.411922521533597,1080.7923346411462,1132.9613552471274,-89.580943127513819,-648.68307170885419,null,{"$f":"IF(I1827,AND(SIGN(I1827)=SIGN(L1827:P1827)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1828","v":50399839},null,{"$f":"Calcs!BT1828","v":21457.606489920468},null,{"$f":"Calcs!BJ1828","v":17622.500206224991},null,3835.106283695477,true,null,null,2072.8562630729757,5597.3563043179765,5980.8669326875242,1689.3456347034298,-72.904385919071501,null,{"$f":"IF(I1828,AND(SIGN(I1828)=SIGN(L1828:P1828)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1829","v":50399848},null,{"$f":"Calcs!BT1829","v":10997.10686459405},null,{"$f":"Calcs!BJ1829","v":10093.314276402147},null,903.79258819190363,true,null,null,-105.5388394483125,1913.1240158321179,2003.5032746513098,-195.91809826750068,-1205.2495259077168,null,{"$f":"IF(I1829,AND(SIGN(I1829)=SIGN(L1829:P1829)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1830","v":50400022},null,{"$f":"Calcs!BT1830","v":51082.769546340496},null,{"$f":"Calcs!BJ1830","v":34101.605421511464},null,16981.164124829033,true,null,null,13571.003582677884,20391.324666980177,22089.441079463089,11872.887170194983,8462.7266280438344,null,{"$f":"IF(I1830,AND(SIGN(I1830)=SIGN(L1830:P1830)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1831","v":50401566},null,{"$f":"Calcs!BT1831","v":23506.085758695554},null,{"$f":"Calcs!BJ1831","v":38116.503769728166},null,-14610.418011032612,false,null,null,-18422.068388005435,-10798.767634059797,-12259.809435163053,-16961.026586902168,-20772.67696387499,null,{"$f":"IF(I1831,AND(SIGN(I1831)=SIGN(L1831:P1831)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1832","v":50402621},null,{"$f":"Calcs!BT1832","v":3503.2062159858028},null,{"$f":"Calcs!BJ1832","v":6878.2918110757955},null,-3375.0855950899927,false,null,null,-4062.9147761975732,-2687.2564139824131,-3024.7649734914121,-3725.4062166885728,-4413.2353977961538,null,{"$f":"IF(I1832,AND(SIGN(I1832)=SIGN(L1832:P1832)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1833","v":50405251},null,{"$f":"Calcs!BT1833","v":111.74347466113778},null,{"$f":"Calcs!BJ1833","v":639.9607796042776},null,-528.21730494313988,false,null,null,-592.21338290356766,-464.22122698271204,-517.04295747702599,-539.39165240925354,-603.38773036968132,null,{"$f":"IF(I1833,AND(SIGN(I1833)=SIGN(L1833:P1833)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1834","v":50405257},null,{"$f":"Calcs!BT1834","v":9845.4135195115086},null,{"$f":"Calcs!BJ1834","v":24960.452823202602},null,-15115.039303691094,false,null,null,-17611.084586011355,-12618.994021370832,-14130.497951739942,-16099.580655642245,-18595.625937962504,null,{"$f":"IF(I1834,AND(SIGN(I1834)=SIGN(L1834:P1834)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1835","v":50405278},null,{"$f":"Calcs!BT1835","v":19842.585417027978},null,{"$f":"Calcs!BJ1835","v":34318.870494220435},null,-14476.285077192457,false,null,null,-17908.172126614503,-11044.398027770414,-12492.026535489658,-16460.543618895255,-19892.430668317302,null,{"$f":"IF(I1835,AND(SIGN(I1835)=SIGN(L1835:P1835)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1836","v":50405586},null,{"$f":"Calcs!BT1836","v":3120.4315988257836},null,{"$f":"Calcs!BJ1836","v":9762.7109261325331},null,-6642.2793273067491,false,null,null,-7618.5504199200041,-5666.008234693496,-6330.2361674241711,-6954.3224871893281,-7930.593579802583,null,{"$f":"IF(I1836,AND(SIGN(I1836)=SIGN(L1836:P1836)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1837","v":50405620},null,{"$f":"Calcs!BT1837","v":298.04359714735745},null,{"$f":"Calcs!BJ1837","v":3411.061641531046},null,-3113.0180443836884,false,null,null,-3454.1242085367935,-2771.9118802305838,-3083.2136846689527,-3142.8224040984242,-3483.9285682515292,null,{"$f":"IF(I1837,AND(SIGN(I1837)=SIGN(L1837:P1837)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1838","v":50411225},null,{"$f":"Calcs!BT1838","v":30261.856305942994},null,{"$f":"Calcs!BJ1838","v":15796.27212962966},null,14465.584176313334,true,null,null,12885.956963350367,16045.211389276299,17491.769806907636,11439.398545719034,9859.7713327560668,null,{"$f":"IF(I1838,AND(SIGN(I1838)=SIGN(L1838:P1838)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1839","v":50416608},null,{"$f":"Calcs!BT1839","v":61480.5138809091},null,{"$f":"Calcs!BJ1839","v":48452.11365716983},null,13028.400223739271,true,null,null,8183.1888580222803,17873.611589456254,19176.451611830184,6880.3488356483649,2035.1374699313747,null,{"$f":"IF(I1839,AND(SIGN(I1839)=SIGN(L1839:P1839)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1840","v":50425397},null,{"$f":"Calcs!BT1840","v":125979.8617255641},null,{"$f":"Calcs!BJ1840","v":38310.740747173069},null,87669.120978391031,true,null,null,83838.046903673719,91500.195053108328,100267.10715094746,75071.134805834619,71240.060731117308,null,{"$f":"IF(I1840,AND(SIGN(I1840)=SIGN(L1840:P1840)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1841","v":50425417},null,{"$f":"Calcs!BT1841","v":199618.52141356486},null,{"$f":"Calcs!BJ1841","v":54194.119150192972},null,145424.40226337189,true,null,null,140004.99034835258,150843.81417839119,165386.25440472839,125462.55012201541,120043.13820699611,null,{"$f":"IF(I1841,AND(SIGN(I1841)=SIGN(L1841:P1841)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1842","v":50429639},null,{"$f":"Calcs!BT1842","v":1837.4389506389357},null,{"$f":"Calcs!BJ1842","v":4650.7741439654419},null,-2813.3351933265062,false,null,null,-3278.4126077230508,-2348.2577789299626,-2629.5912982626123,-2997.0790883903996,-3462.1565027869442,null,{"$f":"IF(I1842,AND(SIGN(I1842)=SIGN(L1842:P1842)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1843","v":50429662},null,{"$f":"Calcs!BT1843","v":597.29335765845417},null,{"$f":"Calcs!BJ1843","v":5722.4816731253313},null,-5125.1883154668776,false,null,null,-5697.4364827794107,-4552.9401481543446,-5065.4589797010321,-5184.9176512327222,-5757.1658185452561,null,{"$f":"IF(I1843,AND(SIGN(I1843)=SIGN(L1843:P1843)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1844","v":50446193},null,{"$f":"Calcs!BT1844","v":7968.082914388182},null,{"$f":"Calcs!BJ1844","v":11724.304154019359},null,-3756.221239631177,false,null,null,-4928.6516550331144,-2583.7908242292415,-2959.4129481923574,-4553.0295310699948,-5725.4599464719322,null,{"$f":"IF(I1844,AND(SIGN(I1844)=SIGN(L1844:P1844)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1845","v":50446247},null,{"$f":"Calcs!BT1845","v":11976.941304816122},null,{"$f":"Calcs!BJ1845","v":16042.572626802055},null,-4065.631321985933,false,null,null,-5669.8885846661396,-2461.3740593057282,-2867.9371915043193,-5263.3254524675449,-6867.5827151477515,null,{"$f":"IF(I1845,AND(SIGN(I1845)=SIGN(L1845:P1845)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1846","v":50446290},null,{"$f":"Calcs!BT1846","v":27051.891226027659},null,{"$f":"Calcs!BJ1846","v":28695.009142117411},null,-1643.1179160897518,false,null,null,-4512.6188303014969,1226.3829981219897,1062.0712065130174,-4348.3070386925174,-7217.8079529042625,null,{"$f":"IF(I1846,AND(SIGN(I1846)=SIGN(L1846:P1846)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1847","v":50446699},null,{"$f":"Calcs!BT1847","v":7067.994967048342},null,{"$f":"Calcs!BJ1847","v":7920.8637936189516},null,-852.8688265706096,false,null,null,-1644.9552059325051,-60.782447208714984,-146.06932986577522,-1559.668323275444,-2351.7547026373395,null,{"$f":"IF(I1847,AND(SIGN(I1847)=SIGN(L1847:P1847)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1848","v":50446732},null,{"$f":"Calcs!BT1848","v":83880.761288566326},null,{"$f":"Calcs!BJ1848","v":46574.823282380225},null,37305.938006186101,true,null,null,32648.455677948077,41963.420334424125,45694.014135042744,28917.861877329473,24260.379549091449,null,{"$f":"IF(I1848,AND(SIGN(I1848)=SIGN(L1848:P1848)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1849","v":50446763},null,{"$f":"Calcs!BT1849","v":2010.6797644315814},null,{"$f":"Calcs!BJ1849","v":2865.6962723854999},null,-855.01650795391856,false,null,null,-1141.5861351924689,-568.44688071536871,-653.9485315107604,-1056.0844843970767,-1342.654111635627,null,{"$f":"IF(I1849,AND(SIGN(I1849)=SIGN(L1849:P1849)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1850","v":50467439},null,{"$f":"Calcs!BT1850","v":8031.1439404420053},null,{"$f":"Calcs!BJ1850","v":6489.517489726034},null,1541.6264507159713,true,null,null,892.67470174336722,2190.5781996885744,2344.7408447601729,738.51205667177055,89.560307699166515,null,{"$f":"IF(I1850,AND(SIGN(I1850)=SIGN(L1850:P1850)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1851","v":50467473},null,{"$f":"Calcs!BT1851","v":5597.1676664937841},null,{"$f":"Calcs!BJ1851","v":11640.20154522878},null,-6043.0338787349956,false,null,null,-7207.0540332578748,-4879.0137242121182,-5483.3171120856168,-6602.7506453843735,-7766.7707999072527,null,{"$f":"IF(I1851,AND(SIGN(I1851)=SIGN(L1851:P1851)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1852","v":50467567},null,{"$f":"Calcs!BT1852","v":9745.6563252001342},null,{"$f":"Calcs!BJ1852","v":7729.0297478537832},null,2016.626577346351,true,null,null,1243.7236025609727,2789.5295521317294,2991.1922098663654,1042.0609448263385,269.15797004096021,null,{"$f":"IF(I1852,AND(SIGN(I1852)=SIGN(L1852:P1852)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1853","v":50467730},null,{"$f":"Calcs!BT1853","v":49590.729873989374},null,{"$f":"Calcs!BJ1853","v":29630.150054145925},null,19960.57981984345,true,null,null,16997.564814428853,22923.594825258042,24919.65280724239,15001.506832444516,12038.49182702992,null,{"$f":"IF(I1853,AND(SIGN(I1853)=SIGN(L1853:P1853)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1854","v":50467786},null,{"$f":"Calcs!BT1854","v":74340.556533744602},null,{"$f":"Calcs!BJ1854","v":39838.604806868512},null,34501.95172687609,true,null,null,30518.091246189237,38485.812207562944,41936.007380250558,27067.896073501637,23084.035592814784,null,{"$f":"IF(I1854,AND(SIGN(I1854)=SIGN(L1854:P1854)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1855","v":50467800},null,{"$f":"Calcs!BT1855","v":2130.5213402551117},null,{"$f":"Calcs!BJ1855","v":1852.3599586124005},null,278.16138164271115,true,null,null,92.925385781470823,463.39737750395125,491.2135156682225,65.109247617200026,-120.1267482440403,null,{"$f":"IF(I1855,AND(SIGN(I1855)=SIGN(L1855:P1855)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1856","v":50468349},null,{"$f":"Calcs!BT1856","v":8338.0763368144781},null,{"$f":"Calcs!BJ1856","v":6917.7399394847089},null,1420.3363973297692,true,null,null,728.56240338129737,2112.1103912782401,2254.1440310112175,586.52876364832173,-105.24523030015007,null,{"$f":"IF(I1856,AND(SIGN(I1856)=SIGN(L1856:P1856)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1857","v":50468384},null,{"$f":"Calcs!BT1857","v":2714.3969232169839},null,{"$f":"Calcs!BJ1857","v":2431.1661269675315},null,283.2307962494524,true,null,null,40.11418355269916,526.34740894620563,554.67048857115105,11.791103927754193,-231.32550876899904,null,{"$f":"IF(I1857,AND(SIGN(I1857)=SIGN(L1857:P1857)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1858","v":50468557},null,{"$f":"Calcs!BT1858","v":15869.331013497136},null,{"$f":"Calcs!BJ1858","v":14064.158877157124},null,1805.172136340012,true,null,null,398.75624862429868,3211.5880240557235,3392.105237689726,218.23903499029802,-1188.1768527254153,null,{"$f":"IF(I1858,AND(SIGN(I1858)=SIGN(L1858:P1858)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1859","v":50468602},null,{"$f":"Calcs!BT1859","v":5159.3437147456843},null,{"$f":"Calcs!BJ1859","v":5252.5082854313368},null,-93.164570685652507,false,null,null,-618.41539922878655,432.08625785748063,422.76980078891665,-609.09894216022076,-1134.3497707033548,null,{"$f":"IF(I1859,AND(SIGN(I1859)=SIGN(L1859:P1859)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1860","v":50469230},null,{"$f":"Calcs!BT1860","v":1736.2128377432568},null,{"$f":"Calcs!BJ1860","v":10512.826098821797},null,-8776.6132610785407,false,null,null,-9827.8958709607214,-7725.3306511963619,-8602.9919773042147,-8950.2345448528649,-10001.517154735047,null,{"$f":"IF(I1860,AND(SIGN(I1860)=SIGN(L1860:P1860)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1861","v":50469261},null,{"$f":"Calcs!BT1861","v":1353.9823214801931},null,{"$f":"Calcs!BJ1861","v":8189.9921417487894},null,-6836.0098202685967,false,null,null,-7655.0090344434757,-6017.0106060937178,-6700.6115881205769,-6971.4080524166156,-7790.4072665914946,null,{"$f":"IF(I1861,AND(SIGN(I1861)=SIGN(L1861:P1861)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1862","v":50469411},null,{"$f":"Calcs!BT1862","v":3908.3477723663491},null,{"$f":"Calcs!BJ1862","v":18562.647225919631},null,-14654.299453553282,false,null,null,-16510.564176145246,-12798.034730961321,-14263.464676316646,-15045.134230789916,-16901.398953381882,null,{"$f":"IF(I1862,AND(SIGN(I1862)=SIGN(L1862:P1862)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1863","v":50470248},null,{"$f":"Calcs!BT1863","v":509.44544308680219},null,{"$f":"Calcs!BJ1863","v":3204.8100056874941},null,-2695.3645626006919,false,null,null,-3015.8455631694414,-2374.8835620319423,-2644.4200182920117,-2746.3091069093721,-3066.7901074781216,null,{"$f":"IF(I1863,AND(SIGN(I1863)=SIGN(L1863:P1863)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1864","v":50470466},null,{"$f":"Calcs!BT1864","v":1077.8024153185609},null,{"$f":"Calcs!BJ1864","v":6242.2157710204165},null,-5164.4133557018558,false,null,null,-5788.6349328038978,-4540.1917785998139,-5056.6331141699993,-5272.1935972337114,-5896.4151743357534,null,{"$f":"IF(I1864,AND(SIGN(I1864)=SIGN(L1864:P1864)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1865","v":50470879},null,{"$f":"Calcs!BT1865","v":15538.77708195394},null,{"$f":"Calcs!BJ1865","v":30164.802352886003},null,-14626.025270932063,false,null,null,-17642.505506220663,-11609.545035643463,-13072.147562736667,{"$f":"(1+O$7)*$D1865-(1+O$6)*$F1865","v":-16179.902979127457},-19196.383214416055,null,{"$f":"IF(I1865,AND(SIGN(I1865)=SIGN(L1865:P1865)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1866","v":50472093},null,{"$f":"Calcs!BT1866","v":7950.7878837067137},null,{"$f":"Calcs!BJ1866","v":6212.179125023782},null,{"$f":"D1866-F1866","v":1738.6087586829317},{"$f":"H1866>0","v":true},null,null,{"$f":"(1+L$7)*$D1866-(1+L$6)*$F1866","v":1117.3908461805531},2359.8266711853094,2533.6875470536033,943.52997031226005,{"$f":"(1+P$7)*$D1866-(1+P$6)*$F1866","v":322.31205780988148},null,{"$f":"IF(I1866,AND(SIGN(I1866)=SIGN(L1866:P1866)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1867","v":50480659},null,{"$f":"Calcs!BT1867","v":908.06470332201707},null,{"$f":"Calcs!BJ1867","v":2756.4630031110746},null,-1848.3982997890575,false,null,null,-2124.0446001001651,-1572.75199947795,-1757.5918294568557,-1939.2047701212591,-2214.8510704323667,null,{"$f":"IF(I1867,AND(SIGN(I1867)=SIGN(L1867:P1867)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1868","v":50481170},null,{"$f":"Calcs!BT1868","v":3904.4455117676953},null,{"$f":"Calcs!BJ1868","v":5462.3643187944845},null,-1557.9188070267892,false,null,null,-2104.1552389062381,-1011.6823751473412,-1167.4742558500193,-1948.3633582035586,-2494.5997900830075,null,{"$f":"IF(I1868,AND(SIGN(I1868)=SIGN(L1868:P1868)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1869","v":50481190},null,{"$f":"Calcs!BT1869","v":58470.411384679668},null,{"$f":"Calcs!BJ1869","v":42967.422098184514},null,15502.989286495154,true,null,null,11206.2470766767,19799.731496313601,21350.03042496313,9655.9481480271861,5359.2059382087318,null,{"$f":"IF(I1869,AND(SIGN(I1869)=SIGN(L1869:P1869)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1870","v":50481993},null,{"$f":"Calcs!BT1870","v":5120.8146566128735},null,{"$f":"Calcs!BJ1870","v":16687.35929419646},null,-11566.544637583585,false,null,null,-13235.280567003232,-9897.8087081639424,-11054.4631719223,-12078.626103244875,-13747.362032664521,null,{"$f":"IF(I1870,AND(SIGN(I1870)=SIGN(L1870:P1870)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1871","v":50482061},null,{"$f":"Calcs!BT1871","v":8912.4817605106},null,{"$f":"Calcs!BJ1871","v":25364.946322623939},null,-16452.464562113339,false,null,null,-18988.959194375733,-13915.969929850944,-15561.216386062279,-17343.712738164399,-19880.207370426793,null,{"$f":"IF(I1871,AND(SIGN(I1871)=SIGN(L1871:P1871)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1872","v":50482067},null,{"$f":"Calcs!BT1872","v":5024.0753986858663},null,{"$f":"Calcs!BJ1872","v":16440.05757549085},null,-11415.982176804984,false,null,null,-13059.987934354071,-9771.9764192558978,-10913.574636936395,-11918.38971667357,-13562.395474222656,null,{"$f":"IF(I1872,AND(SIGN(I1872)=SIGN(L1872:P1872)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1873","v":50482101},null,{"$f":"Calcs!BT1873","v":2273.052036619536},null,{"$f":"Calcs!BJ1873","v":8569.8555914528843},null,-6296.8035548333482,false,null,null,-7153.789113978637,-5439.8179956880604,-6069.4983511713945,-6524.108758495302,-7381.0943176405908,null,{"$f":"IF(I1873,AND(SIGN(I1873)=SIGN(L1873:P1873)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1874","v":50482105},null,{"$f":"Calcs!BT1874","v":1674.6583666928398},null,{"$f":"Calcs!BJ1874","v":6568.0132579305682},null,-4893.3548912377282,false,null,null,-5550.1562170307852,-4236.5535654446712,-4725.8890545684444,-5060.820727907012,-5717.62205370007,null,{"$f":"IF(I1874,AND(SIGN(I1874)=SIGN(L1874:P1874)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1875","v":50482130},null,{"$f":"Calcs!BT1875","v":1541.153945647296},null,{"$f":"Calcs!BJ1875","v":6101.6442677561718},null,-4560.4903221088753,false,null,null,-5170.6547488844935,-3950.3258953332584,-4406.374927544146,-4714.6057166736055,-5324.7701434492228,null,{"$f":"IF(I1875,AND(SIGN(I1875)=SIGN(L1875:P1875)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1876","v":50482139},null,{"$f":"Calcs!BT1876","v":6181.1175552256536},null,{"$f":"Calcs!BJ1876","v":18205.211138559691},null,-12024.093583334037,false,null,null,-13844.614697190009,-10203.572469478069,-11405.981827811473,-12642.205338856602,-14462.726452712574,null,{"$f":"IF(I1876,AND(SIGN(I1876)=SIGN(L1876:P1876)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1877","v":50482726},null,{"$f":"Calcs!BT1877","v":1486.5115026650146},null,{"$f":"Calcs!BJ1877","v":6206.2719179777778},null,-4719.7604153127631,false,null,null,-5340.3876071105415,-4099.1332235149857,-4571.1092650462615,-4868.4115655792648,-5489.0387573770431,null,{"$f":"IF(I1877,AND(SIGN(I1877)=SIGN(L1877:P1877)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1878","v":50482737},null,{"$f":"Calcs!BT1878","v":1164.4631973551927},null,{"$f":"Calcs!BJ1878","v":6260.5381250783639},null,-5096.0749277231716,false,null,null,-5722.1287402310081,-4470.0211152153352,-4979.6286079876518,-5212.5212474586906,-5838.575059966528,null,{"$f":"IF(I1878,AND(SIGN(I1878)=SIGN(L1878:P1878)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1879","v":50482746},null,{"$f":"Calcs!BT1879","v":3517.2629546862267},null,{"$f":"Calcs!BJ1879","v":15820.301446426973},null,-12303.038491740746,false,null,null,-13885.068636383447,-10721.00834709805,-11951.312196272123,-12654.764787209369,-14236.79493185207,null,{"$f":"IF(I1879,AND(SIGN(I1879)=SIGN(L1879:P1879)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1880","v":50482758},null,{"$f":"Calcs!BT1880","v":3347.0051873528964},null,{"$f":"Calcs!BJ1880","v":12401.129910476839},null,-9054.1247231239431,false,null,null,-10294.237714171628,-7814.0117320762592,-8719.4242043886516,-9388.825241859231,-10628.938232906916,null,{"$f":"IF(I1880,AND(SIGN(I1880)=SIGN(L1880:P1880)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1881","v":50482779},null,{"$f":"Calcs!BT1881","v":37783.408062447714},null,{"$f":"Calcs!BJ1881","v":26592.443922353043},null,11190.964140094671,true,null,null,8531.7197478593662,13850.208532329976,14969.304946339449,7412.6233338499005,4753.3789416145955,null,{"$f":"IF(I1881,AND(SIGN(I1881)=SIGN(L1881:P1881)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1882","v":50483083},null,{"$f":"Calcs!BT1882","v":30247.185967957543},null,{"$f":"Calcs!BJ1882","v":31732.715273910286},null,-1485.529305952743,false,null,null,-4658.8008333437756,1687.7422214382859,1539.1892908430127,-4510.2479027484951,-7683.5194301395277,null,{"$f":"IF(I1882,AND(SIGN(I1882)=SIGN(L1882:P1882)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1883","v":50483317},null,{"$f":"Calcs!BT1883","v":2803.6522927654873},null,{"$f":"Calcs!BJ1883","v":3727.2474017222767},null,-923.59510895678932,false,null,null,-1296.3198491290173,-550.87036878456183,-643.22987968024017,-1203.960338233338,-1576.6850784055659,null,{"$f":"IF(I1883,AND(SIGN(I1883)=SIGN(L1883:P1883)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1884","v":50493331},null,{"$f":"Calcs!BT1884","v":20663.554363924362},null,{"$f":"Calcs!BJ1884","v":39313.964723460638},null,-18650.410359536276,false,null,null,-22581.806831882343,-14719.013887190216,-16584.054923143838,-20716.76579592871,-24648.162268274777,null,{"$f":"IF(I1884,AND(SIGN(I1884)=SIGN(L1884:P1884)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1885","v":50507388},null,{"$f":"Calcs!BT1885","v":83134.809667934547},null,{"$f":"Calcs!BJ1885","v":43754.382223296321},null,39380.427444638226,true,null,null,35004.989222308592,43755.86566696786,47693.908411431687,31066.94647784478,26691.508255515146,null,{"$f":"IF(I1885,AND(SIGN(I1885)=SIGN(L1885:P1885)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1886","v":50507457},null,{"$f":"Calcs!BT1886","v":13704.867415596698},null,{"$f":"Calcs!BJ1886","v":13727.748441994821},null,-22.88102639812314,false,null,null,-1395.6558705976058,1349.8938178013595,1347.6057151615478,-1393.3677679577922,-2766.1426121572749,null,{"$f":"IF(I1886,AND(SIGN(I1886)=SIGN(L1886:P1886)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1887","v":50507526},null,{"$f":"Calcs!BT1887","v":3430.755037088094},null,{"$f":"Calcs!BJ1887","v":4651.8754876519843},null,-1221.1204505638902,false,null,null,-1686.3079993290889,-755.93290179869155,-878.04494685508052,-1564.1959542726995,-2029.3835030378982,null,{"$f":"IF(I1887,AND(SIGN(I1887)=SIGN(L1887:P1887)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1888","v":50507549},null,{"$f":"Calcs!BT1888","v":3363.5022133368138},null,{"$f":"Calcs!BJ1888","v":4570.7765434610719},null,-1207.2743301242581,false,null,null,-1664.351984470366,-750.19667577815108,-870.92410879057661,-1543.6245514579396,-2000.7022058040475,null,{"$f":"IF(I1888,AND(SIGN(I1888)=SIGN(L1888:P1888)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1889","v":50507581},null,{"$f":"Calcs!BT1889","v":21383.708088695079},null,{"$f":"Calcs!BJ1889","v":20323.795902855592},null,1059.9121858394865,true,null,null,-972.46740444607349,3092.2917761250465,3198.2829947089958,-1078.4586230300192,-3110.8382133155792,null,{"$f":"IF(I1889,AND(SIGN(I1889)=SIGN(L1889:P1889)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1890","v":50507617},null,{"$f":"Calcs!BT1890","v":39410.757361984637},null,{"$f":"Calcs!BJ1890","v":31078.917612716898},null,8331.8397492677395,true,null,null,5223.9479879960491,11439.73151053943,12272.915485466205,4390.7640130692744,1282.8722517975839,null,{"$f":"IF(I1890,AND(SIGN(I1890)=SIGN(L1890:P1890)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1891","v":50508029},null,{"$f":"Calcs!BT1891","v":21113.929755266428},null,{"$f":"Calcs!BJ1891","v":20138.569919209673},null,975.35983605675574,true,null,null,-1038.4971558642137,2989.2168279777216,3086.7528115833993,-1136.0331394698878,-3149.8901313908573,null,{"$f":"IF(I1891,AND(SIGN(I1891)=SIGN(L1891:P1891)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1892","v":50508069},null,{"$f":"Calcs!BT1892","v":39508.723791373195},null,{"$f":"Calcs!BJ1892","v":38147.541637258037},null,1361.1821541151585,true,null,null,-2453.5720096106452,5175.9363178409621,5312.054533252478,-2589.690225022161,-6404.4443887479647,null,{"$f":"IF(I1892,AND(SIGN(I1892)=SIGN(L1892:P1892)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1893","v":50508195},null,{"$f":"Calcs!BT1893","v":3906.4371226302869},null,{"$f":"Calcs!BJ1893","v":6812.3113120365251},null,-2905.8741894062382,false,null,null,-3587.1053206098909,-2224.6430582025855,-2515.2304771432091,-3296.5179016692668,-3977.7490328729195,null,{"$f":"IF(I1893,AND(SIGN(I1893)=SIGN(L1893:P1893)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1894","v":50508201},null,{"$f":"Calcs!BT1894","v":46184.628503625165},null,{"$f":"Calcs!BJ1894","v":42174.454643873374},null,4010.1738597517906,true,null,null,-207.27160463554901,8227.6193241391302,8628.6367101143114,-608.28899061072298,-4825.7344549980626,null,{"$f":"IF(I1894,AND(SIGN(I1894)=SIGN(L1894:P1894)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1895","v":50508310},null,{"$f":"Calcs!BT1895","v":42064.343966348148},null,{"$f":"Calcs!BJ1895","v":39723.464330548064},null,2340.8796358000836,true,null,null,-1631.466797254725,6313.2260688548922,6547.3140324349006,-1865.5547608347333,-5837.9011938895419,null,{"$f":"IF(I1895,AND(SIGN(I1895)=SIGN(L1895:P1895)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1896","v":50508393},null,{"$f":"Calcs!BT1896","v":14664.033109936901},null,{"$f":"Calcs!BJ1896","v":15386.772522542225},null,-722.73941260532411,false,null,null,-2261.4166648595474,815.93783964889735,743.66389838836767,-2189.1427235990141,-3727.8199758532373,null,{"$f":"IF(I1896,AND(SIGN(I1896)=SIGN(L1896:P1896)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1897","v":50508930},null,{"$f":"Calcs!BT1897","v":1074.4410191070401},null,{"$f":"Calcs!BJ1897","v":22457.398990149799},null,-21382.957971042757,false,null,null,-23628.697870057738,-19137.218072027783,-21275.513869132054,-21490.402072953464,-23736.141971968445,null,{"$f":"IF(I1897,AND(SIGN(I1897)=SIGN(L1897:P1897)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1898","v":50509013},null,{"$f":"Calcs!BT1898","v":4459.1449961128483},null,{"$f":"Calcs!BJ1898","v":43773.405432427513},null,-39314.260436314667,false,null,null,-43691.600979557421,-34936.919893071914,-38868.345936703379,-39760.174935925948,-44137.515479168702,null,{"$f":"IF(I1898,AND(SIGN(I1898)=SIGN(L1898:P1898)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1899","v":50509179},null,{"$f":"Calcs!BT1899","v":251.71037776680566},null,{"$f":"Calcs!BJ1899","v":7650.4338574959293},null,-7398.7234797291239,false,null,null,-8163.7668654787176,-6633.6800939795312,-7373.5524419524427,-7423.8945175058043,-8188.9379032553979,null,{"$f":"IF(I1899,AND(SIGN(I1899)=SIGN(L1899:P1899)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1900","v":50509209},null,{"$f":"Calcs!BT1900","v":200.02248697905947},null,{"$f":"Calcs!BJ1900","v":6335.0290071500149},null,-6135.0065201709558,false,null,null,-6768.5094208859582,-5501.5036194559543,-6115.0042714730498,-6155.0087688688618,-6788.5116695838642,null,{"$f":"IF(I1900,AND(SIGN(I1900)=SIGN(L1900:P1900)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1901","v":50509216},null,{"$f":"Calcs!BT1901","v":1379.1378490855109},null,{"$f":"Calcs!BJ1901","v":26540.380402625538},null,-25161.242553540029,false,null,null,-27815.280593802585,-22507.204513277477,-25023.328768631476,-25299.156338448578,-27953.194378711134,null,{"$f":"IF(I1901,AND(SIGN(I1901)=SIGN(L1901:P1901)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1902","v":50509228},null,{"$f":"Calcs!BT1902","v":212.00041706506266},null,{"$f":"Calcs!BJ1902","v":6647.9107362816167},null,-6435.9103192165539,false,null,null,-7100.7013928447159,-5771.119245588392,-6414.7102775100475,-6457.1103609230604,-7121.9014345512223,null,{"$f":"IF(I1902,AND(SIGN(I1902)=SIGN(L1902:P1902)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1903","v":50509237},null,{"$f":"Calcs!BT1903","v":276.20093882184557},null,{"$f":"Calcs!BJ1903","v":8244.558715309342},null,-7968.3577764874963,false,null,null,-8792.813648018433,-7143.9019049565622,-7940.7376826053114,-7995.9778703696811,-8820.433741900617,null,{"$f":"IF(I1903,AND(SIGN(I1903)=SIGN(L1903:P1903)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1904","v":50509519},null,{"$f":"Calcs!BT1904","v":17501.04487264467},null,{"$f":"Calcs!BJ1904","v":37629.910104582683},null,-20128.865231938013,false,null,null,-23891.856242396287,-16365.874221479746,-18378.760744673546,-21878.96971920248,-25641.960729660754,null,{"$f":"IF(I1904,AND(SIGN(I1904)=SIGN(L1904:P1904)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1905","v":50616938},null,{"$f":"Calcs!BT1905","v":6560.9814708497388},null,{"$f":"Calcs!BJ1905","v":9580.6888513929298},null,-3019.707380543191,false,null,null,-3977.7762656824843,-2061.6384954038977,-2363.6092334582163,-3675.8055276281648,-4633.8744127674581,null,{"$f":"IF(I1905,AND(SIGN(I1905)=SIGN(L1905:P1905)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1906","v":50628557},null,{"$f":"Calcs!BT1906","v":4052.1787556908093},null,{"$f":"Calcs!BJ1906","v":6420.0327153204871},null,-2367.8539596296778,false,null,null,-3009.8572311617272,-1725.8506880976292,-1962.6360840605967,-2773.0718351987584,-3415.0751067308079,null,{"$f":"IF(I1906,AND(SIGN(I1906)=SIGN(L1906:P1906)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1907","v":50628813},null,{"$f":"Calcs!BT1907","v":3836.5992688396682},null,{"$f":"Calcs!BJ1907","v":39814.575490071191},null,-35977.976221231525,false,null,null,-39959.433770238647,-31996.518672224407,-35594.316294347555,-36361.636148115489,-40343.093697122611,null,{"$f":"IF(I1907,AND(SIGN(I1907)=SIGN(L1907:P1907)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1908","v":50638262},null,{"$f":"Calcs!BT1908","v":5054.5552079650588},null,{"$f":"Calcs!BJ1908","v":9261.4994266020349},null,-4206.9442186369761,false,null,null,-5133.0941612971801,-3280.794275976772,-3701.4886978404702,-4712.399739433482,-5638.549682093686,null,{"$f":"IF(I1908,AND(SIGN(I1908)=SIGN(L1908:P1908)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1909","v":50638493},null,{"$f":"Calcs!BT1909","v":2448.2958998612203},null,{"$f":"Calcs!BJ1909","v":7396.3238323644055},null,-4948.0279325031852,false,null,null,-5687.6603157396266,-4208.3955492667446,-4703.1983425170629,-5192.8575224893066,-5932.489905725748,null,{"$f":"IF(I1909,AND(SIGN(I1909)=SIGN(L1909:P1909)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1910","v":50640914},null,{"$f":"Calcs!BT1910","v":8944.5814433897158},null,{"$f":"Calcs!BJ1910","v":21324.016214543488},null,-12379.434771153772,false,null,null,-14511.836392608124,-10247.033149699424,-11484.9766268148,-13273.892915492743,-15406.294536947094,null,{"$f":"IF(I1910,AND(SIGN(I1910)=SIGN(L1910:P1910)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1911","v":50641152},null,{"$f":"Calcs!BT1911","v":3267.3402761513817},null,{"$f":"Calcs!BJ1911","v":7615.4912259865087},null,-4348.150949835127,false,null,null,-5109.7000724337786,-3586.6018272364763,-4021.4169222199885,-4674.8849774502651,-5436.4341000489167,null,{"$f":"IF(I1911,AND(SIGN(I1911)=SIGN(L1911:P1911)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1912","v":50656904},null,{"$f":"Calcs!BT1912","v":19690.459379317352},null,{"$f":"Calcs!BJ1912","v":26527.364522693657},null,-6836.9051433763052,false,null,null,-9489.6415956456731,-4184.168691106941,-4867.8592054445689,-8805.9510813080415,-11458.687533577409,null,{"$f":"IF(I1912,AND(SIGN(I1912)=SIGN(L1912:P1912)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1913","v":50657154},null,{"$f":"Calcs!BT1913","v":3928.096258736542},null,{"$f":"Calcs!BJ1913","v":10615.95191674357},null,-6687.8556580070281,false,null,null,-7749.450849681386,-5626.260466332672,-6295.046032133374,-7080.6652838806822,-8142.2604755550401,null,{"$f":"IF(I1913,AND(SIGN(I1913)=SIGN(L1913:P1913)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1914","v":50678531},null,{"$f":"Calcs!BT1914","v":60564.337725174002},null,{"$f":"Calcs!BJ1914","v":43241.756798287097},null,17322.580926886905,true,null,null,12998.405247058188,21646.756606715615,23379.014699404317,11266.147154369508,6941.971474540791,null,{"$f":"IF(I1914,AND(SIGN(I1914)=SIGN(L1914:P1914)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1915","v":50702001},null,{"$f":"Calcs!BT1915","v":23672.313749798534},null,{"$f":"Calcs!BJ1915","v":22561.5260296048},null,1110.7877201937335,true,null,null,-1145.3648827667494,3366.9403231542128,3478.0190951735894,-1256.4436547861187,-3512.5962577466016,null,{"$f":"IF(I1915,AND(SIGN(I1915)=SIGN(L1915:P1915)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1916","v":50811937},null,{"$f":"Calcs!BT1916","v":112358.88657525895},null,{"$f":"Calcs!BJ1916","v":39968.763606187254},null,72390.122969071701,true,null,null,68393.246608452959,76386.999329690414,83626.01162659761,61154.234311545799,57157.357950927071,null,{"$f":"IF(I1916,AND(SIGN(I1916)=SIGN(L1916:P1916)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1917","v":50811986},null,{"$f":"Calcs!BT1917","v":8207.4518328974973},null,{"$f":"Calcs!BJ1917","v":3223.1323597454411},null,4984.3194731520562,true,null,null,4662.0062371775111,5306.6327091266003,5805.0646564418075,4163.5742898623066,3841.261053887762,null,{"$f":"IF(I1917,AND(SIGN(I1917)=SIGN(L1917:P1917)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1918","v":50952804},null,{"$f":"Calcs!BT1918","v":295384.45766545349},null,{"$f":"Calcs!BJ1918","v":106309.70239741891},null,189074.75526803458,true,null,null,178443.78502829268,199705.72550777649,218613.20103457995,159536.30950148922,148905.33926174731,null,{"$f":"IF(I1918,AND(SIGN(I1918)=SIGN(L1918:P1918)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1919","v":50952968},null,{"$f":"Calcs!BT1919","v":4197.8722172735534},null,{"$f":"Calcs!BJ1919","v":6672.7410303054985},null,-2474.8688130319451,false,null,null,-3142.1429160624957,-1807.5947100013955,-2055.081591304589,-2894.6560347593004,-3561.930137789851,null,{"$f":"IF(I1919,AND(SIGN(I1919)=SIGN(L1919:P1919)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1920","v":50953015},null,{"$f":"Calcs!BT1920","v":16320.016705452301},null,{"$f":"Calcs!BJ1920","v":20892.489733725182},null,-4572.4730282728815,false,null,null,-6661.7220016454012,-2483.2240549003654,-2940.4713577276489,-6204.4746988181105,-8293.7236721906302,null,{"$f":"IF(I1920,AND(SIGN(I1920)=SIGN(L1920:P1920)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1921","v":50953091},null,{"$f":"Calcs!BT1921","v":973.97124555461573},null,{"$f":"Calcs!BJ1921","v":1941.7690415290472},null,-967.79779597443144,false,null,null,-1161.9747001273365,-773.62089182152681,-870.40067141896975,-1065.1949205298929,-1259.371824682798,null,{"$f":"IF(I1921,AND(SIGN(I1921)=SIGN(L1921:P1921)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1922","v":50953425},null,{"$f":"Calcs!BT1922","v":33452.99883051998},null,{"$f":"Calcs!BJ1922","v":55578.808530637791},null,-22125.80970011781,false,null,null,-27683.690553181594,-16567.928847054034,-18780.509817065809,-25471.109583169808,-31028.990436233591,null,{"$f":"IF(I1922,AND(SIGN(I1922)=SIGN(L1922:P1922)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1923","v":50953445},null,{"$f":"Calcs!BT1923","v":29822.131904620892},null,{"$f":"Calcs!BJ1923","v":51061.29697274408},null,-21239.165068123188,false,null,null,-26345.294765397597,-16133.035370848778,-18256.951877661093,-24221.378258585275,-29327.507955859684,null,{"$f":"IF(I1923,AND(SIGN(I1923)=SIGN(L1923:P1923)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1924","v":50953543},null,{"$f":"Calcs!BT1924","v":4816.1078908874733},null,{"$f":"Calcs!BJ1924","v":11283.766679402062},null,-6467.6587885145891,false,null,null,-7596.0354564547961,-5339.282120574384,-5986.0479994258412,-6949.2695776033361,-8077.646245543543,null,{"$f":"IF(I1924,AND(SIGN(I1924)=SIGN(L1924:P1924)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1925","v":50953592},null,{"$f":"Calcs!BT1925","v":6641.8078835168562},null,{"$f":"Calcs!BJ1925","v":15038.347428981273},null,-8396.5395454644167,false,null,null,-9900.3742883625455,-6892.7048025662898,-7732.3587571127309,-9060.7203338161016,-10564.55507671423,null,{"$f":"IF(I1925,AND(SIGN(I1925)=SIGN(L1925:P1925)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1926","v":50953611},null,{"$f":"Calcs!BT1926","v":13471.690342713293},null,{"$f":"Calcs!BJ1926","v":27452.493219389988},null,-13980.802876676695,false,null,null,-16726.052198615696,-11235.553554737697,-12633.633842405365,-15327.971910948023,-18073.221232887023,null,{"$f":"IF(I1926,AND(SIGN(I1926)=SIGN(L1926:P1926)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1927","v":50953639},null,{"$f":"Calcs!BT1927","v":23234.951358840888},null,{"$f":"Calcs!BJ1927","v":42292.598784793488},null,-19057.6474259526,false,null,null,-23286.907304431952,-14828.387547473256,-16734.152290068509,-21381.142561836688,-25610.40244031604,null,{"$f":"IF(I1927,AND(SIGN(I1927)=SIGN(L1927:P1927)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1928","v":50966746},null,{"$f":"Calcs!BT1928","v":4850.6510054683904},null,{"$f":"Calcs!BJ1928","v":8370.2120177285924},null,-3519.561012260202,false,null,null,-4356.5822140330629,-2682.5398104873429,-3034.4959117133621,-4004.626112807041,-4841.6473145799018,null,{"$f":"IF(I1928,AND(SIGN(I1928)=SIGN(L1928:P1928)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1929","v":50966826},null,{"$f":"Calcs!BT1929","v":5097.4250483762435},null,{"$f":"Calcs!BJ1929","v":7543.9038863611977},null,-2446.4788379849542,false,null,null,-3200.8692266210755,-1692.0884493488347,-1936.7363331473298,{"$f":"(1+O$7)*$D1929-(1+O$6)*$F1929","v":-2956.2213428225787},-3710.6117314587,null,{"$f":"IF(I1929,AND(SIGN(I1929)=SIGN(L1929:P1929)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1930","v":50966850},null,{"$f":"Calcs!BT1930","v":37418.64760545297},null,{"$f":"Calcs!BJ1930","v":22556.519921938689},null,{"$f":"D1930-F1930","v":14862.127683514282},{"$f":"H1930>0","v":true},null,null,{"$f":"(1+L$7)*$D1930-(1+L$6)*$F1930","v":12606.475691320411},17117.779675708149,18603.992444059582,11120.262922968988,{"$f":"(1+P$7)*$D1930-(1+P$6)*$F1930","v":8864.6109307751176},null,{"$f":"IF(I1930,AND(SIGN(I1930)=SIGN(L1930:P1930)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1931","v":50966918},null,{"$f":"Calcs!BT1931","v":37481.590809032758},null,{"$f":"Calcs!BJ1931","v":42808.227874402357},null,-5326.6370653695994,false,null,null,-9607.4598528098359,-1045.814277929363,-1578.4779844663208,-9074.7961462728708,-13355.618933713107,null,{"$f":"IF(I1931,AND(SIGN(I1931)=SIGN(L1931:P1931)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1932","v":50966929},null,{"$f":"Calcs!BT1932","v":57679.376837126416},null,{"$f":"Calcs!BJ1932","v":49396.26556299736},null,8283.1112741290563,true,null,null,3343.484717829313,13222.737830428792,14051.048957841704,2515.1735904164161,-2424.4529658833271,null,{"$f":"IF(I1932,AND(SIGN(I1932)=SIGN(L1932:P1932)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1933","v":50966959},null,{"$f":"Calcs!BT1933","v":3940.3470106423988},null,{"$f":"Calcs!BJ1933","v":6862.5726330042253},null,-2922.2256223618265,false,null,null,-3608.4828856622494,-2235.9683590614045,-2528.1909212975861,-3316.2603234260664,-4002.5175867264893,null,{"$f":"IF(I1933,AND(SIGN(I1933)=SIGN(L1933:P1933)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1934","v":50967145},null,{"$f":"Calcs!BT1934","v":151666.41670411726},null,{"$f":"Calcs!BJ1934","v":68363.406288338316},null,83303.010415778946,true,null,null,76466.669786945102,90139.351044612777,98469.65208619069,68136.368745367232,61300.028116533387,null,{"$f":"IF(I1934,AND(SIGN(I1934)=SIGN(L1934:P1934)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1935","v":50967207},null,{"$f":"Calcs!BT1935","v":98544.64804466271},null,{"$f":"Calcs!BJ1935","v":58021.789071697327},null,40522.858972965383,true,null,null,34720.680065795648,46325.037880135118,50377.323777431659,30668.394168499108,24866.215261329373,null,{"$f":"IF(I1935,AND(SIGN(I1935)=SIGN(L1935:P1935)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1936","v":50967246},null,{"$f":"Calcs!BT1936","v":41690.284034622928},null,{"$f":"Calcs!BJ1936","v":30270.931835407442},null,11419.352199215486,true,null,null,8392.2590156747392,14446.445382756228,15588.380602677782,7250.3237957531965,4223.2306122124501,null,{"$f":"IF(I1936,AND(SIGN(I1936)=SIGN(L1936:P1936)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1937","v":50967362},null,{"$f":"Calcs!BT1937","v":17520.177031765477},null,{"$f":"Calcs!BJ1937","v":23843.089592127832},null,-6322.9125603623543,false,null,null,-8707.2215195751378,-3938.6036011495707,-4570.8948571858054,-8074.9302635389013,-10459.239222751685,null,{"$f":"IF(I1937,AND(SIGN(I1937)=SIGN(L1937:P1937)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1938","v":50967524},null,{"$f":"Calcs!BT1938","v":93677.802933444109},null,{"$f":"Calcs!BJ1938","v":51459.783142966087},null,42218.019790478022,true,null,null,37072.04147618141,47363.998104774626,51585.80008382244,32850.239497133618,27704.261182837006,null,{"$f":"IF(I1938,AND(SIGN(I1938)=SIGN(L1938:P1938)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1939","v":50967557},null,{"$f":"Calcs!BT1939","v":10511.859984132097},null,{"$f":"Calcs!BJ1939","v":11155.610323149764},null,-643.75033901766619,false,null,null,-1759.3113713326438,471.81069329730963,407.43565939554537,-1694.9363374308759,-2810.4973697458536,null,{"$f":"IF(I1939,AND(SIGN(I1939)=SIGN(L1939:P1939)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1940","v":50967582},null,{"$f":"Calcs!BT1940","v":9628.187751410258},null,{"$f":"Calcs!BJ1940","v":14130.239498349716},null,-4502.0517469394581,false,null,null,-5915.075696774431,-3089.027797104487,-3539.2329717984321,-5464.8705220804841,-6877.894471915457,null,{"$f":"IF(I1940,AND(SIGN(I1940)=SIGN(L1940:P1940)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1941","v":50967602},null,{"$f":"Calcs!BT1941","v":15071.568027644953},null,{"$f":"Calcs!BJ1941","v":19728.069090589011},null,-4656.5010629440585,false,null,null,-6629.30797200296,-2683.694153885157,-3149.3442601795614,-6163.6578657085538,-8136.4647747674553,null,{"$f":"IF(I1941,AND(SIGN(I1941)=SIGN(L1941:P1941)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1942","v":50967638},null,{"$f":"Calcs!BT1942","v":98905.553410674416},null,{"$f":"Calcs!BJ1942","v":58150.946649482845},null,40754.606761191571,true,null,null,34939.512096243285,46569.701426139858,50645.162102259019,30864.051420124139,25048.956755175852,null,{"$f":"IF(I1942,AND(SIGN(I1942)=SIGN(L1942:P1942)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1943","v":50967868},null,{"$f":"Calcs!BT1943","v":37724.000145325408},null,{"$f":"Calcs!BJ1943","v":16734.416706257856},null,20989.583439067552,true,null,null,19316.141768441765,22663.025109693335,24761.983453600093,17217.183424535011,15543.741753909224,null,{"$f":"IF(I1943,AND(SIGN(I1943)=SIGN(L1943:P1943)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1944","v":50967885},null,{"$f":"Calcs!BT1944","v":5987.9571800886724},null,{"$f":"Calcs!BJ1944","v":3253.9699829686519},null,2733.9871971200205,true,null,null,2408.5901988231549,3059.3841954168856,3332.7829151288884,2135.1914791111535,1809.7944808142879,null,{"$f":"IF(I1944,AND(SIGN(I1944)=SIGN(L1944:P1944)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1945","v":50967949},null,{"$f":"Calcs!BT1945","v":46995.460086608968},null,{"$f":"Calcs!BJ1945","v":70928.535856450821},null,-23933.075769841853,false,null,null,-31025.929355486944,-16840.222184196769,-19233.529761180951,-28632.621778502747,-35725.475364147838,null,{"$f":"IF(I1945,AND(SIGN(I1945)=SIGN(L1945:P1945)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1946","v":50968230},null,{"$f":"Calcs!BT1946","v":8017.5230351277878},null,{"$f":"Calcs!BJ1946","v":7852.680607206591},null,164.84242792119676,true,null,null,-620.42563279946262,950.11048864185614,966.59473143397645,-636.90987559158202,-1422.1779363122414,null,{"$f":"IF(I1946,AND(SIGN(I1946)=SIGN(L1946:P1946)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1947","v":50968408},null,{"$f":"Calcs!BT1947","v":3814.0451905301002},null,{"$f":"Calcs!BJ1947","v":6461.8837754091301},null,-2647.8385848790299,false,null,null,-3294.0269624199432,-2001.6502073381166,-2266.4340658260198,-3029.24310393204,-3675.4314814729532,null,{"$f":"IF(I1947,AND(SIGN(I1947)=SIGN(L1947:P1947)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1948","v":50968436},null,{"$f":"Calcs!BT1948","v":4171.5881185048656},null,{"$f":"Calcs!BJ1948","v":5580.908948327864},null,-1409.3208298229983,false,null,null,-1967.4117246557853,-851.22993499021231,-992.16201797251142,-1826.4796416734848,-2384.5705365062718,null,{"$f":"IF(I1948,AND(SIGN(I1948)=SIGN(L1948:P1948)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1949","v":50968442},null,{"$f":"Calcs!BT1949","v":10465.720716327562},null,{"$f":"Calcs!BJ1949","v":13040.910470205132},null,-2575.1897538775702,false,null,null,-3879.2808008980846,-1271.0987068570576,-1528.6176822448124,-3621.7618255103262,-4925.8528725308406,null,{"$f":"IF(I1949,AND(SIGN(I1949)=SIGN(L1949:P1949)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1950","v":50968551},null,{"$f":"Calcs!BT1950","v":788.28106467782027},null,{"$f":"Calcs!BJ1950","v":7782.1946112678279},null,-6993.9135465900072,false,null,null,-7772.1330077167913,-6215.6940854632248,-6915.0854401222259,-7072.7416530577893,-7850.9611141845726,null,{"$f":"IF(I1950,AND(SIGN(I1950)=SIGN(L1950:P1950)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1951","v":50968584},null,{"$f":"Calcs!BT1951","v":4774.667520105646},null,{"$f":"Calcs!BJ1951","v":9947.5364211651504},null,-5172.8689010595044,false,null,null,-6167.6225431760195,-4178.1152589429894,-4695.4021490489395,-5650.3356530700685,-6645.0892951865835,null,{"$f":"IF(I1951,AND(SIGN(I1951)=SIGN(L1951:P1951)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1952","v":50969785},null,{"$f":"Calcs!BT1952","v":589.60695446725947},null,{"$f":"Calcs!BJ1952","v":5429.2238860448651},null,-4839.616931577606,false,null,null,-5382.5393201820934,-4296.6945429731195,-4780.6562361308797,-4898.5776270243314,-5441.5000156288188,null,{"$f":"IF(I1952,AND(SIGN(I1952)=SIGN(L1952:P1952)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1953","v":50980564},null,{"$f":"Calcs!BT1953","v":26122.443306386776},null,{"$f":"Calcs!BJ1953","v":24492.882367188337},null,1629.5609391984399,true,null,null,-819.72729752039595,4078.8491759172721,4241.8052698371212,-982.68339144023776,-3431.9716281590736,null,{"$f":"IF(I1953,AND(SIGN(I1953)=SIGN(L1953:P1953)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1954","v":50980586},null,{"$f":"Calcs!BT1954","v":65582.407622219616},null,{"$f":"Calcs!BJ1954","v":39556.260334500141},null,26026.147287719476,true,null,null,22070.521254269457,29981.773321169487,32584.388049941437,19467.906525497514,15512.280492047495,null,{"$f":"IF(I1954,AND(SIGN(I1954)=SIGN(L1954:P1954)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1955","v":50980615},null,{"$f":"Calcs!BT1955","v":16469.507255640943},null,{"$f":"Calcs!BJ1955","v":22827.850957441617},null,-6358.3437018006734,false,null,null,-8641.1287975448358,-4075.5586060565111,-4711.3929762365769,-8005.2944273647681,-10288.079523108931,null,{"$f":"IF(I1955,AND(SIGN(I1955)=SIGN(L1955:P1955)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1956","v":50980780},null,{"$f":"Calcs!BT1956","v":160880.059129067},null,{"$f":"Calcs!BJ1956","v":51932.359706646457},null,108947.69942242054,true,null,null,103754.46345175589,114140.93539308518,125035.70533532726,92859.693509513847,87666.457538849194,null,{"$f":"IF(I1956,AND(SIGN(I1956)=SIGN(L1956:P1956)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1957","v":50993038},null,{"$f":"Calcs!BT1957","v":32708.148111605842},null,{"$f":"Calcs!BJ1957","v":14768.017615011569},null,17940.130496594273,true,null,null,16463.328735093113,19416.932258095429,21210.945307754857,14669.315685433688,13192.513923932531,null,{"$f":"IF(I1957,AND(SIGN(I1957)=SIGN(L1957:P1957)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1958","v":50993078},null,{"$f":"Calcs!BT1958","v":18223.626528765002},null,{"$f":"Calcs!BJ1958","v":12735.537902572696},null,5488.088626192306,true,null,null,4214.5348359350355,6761.6424164495747,7310.4512790688077,3665.725973315808,2392.1721830585375,null,{"$f":"IF(I1958,AND(SIGN(I1958)=SIGN(L1958:P1958)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1959","v":50993165},null,{"$f":"Calcs!BT1959","v":42483.809078630453},null,{"$f":"Calcs!BJ1959","v":26382.18740037661},null,16101.621678253843,true,null,null,13463.402938216179,18739.840418291504,20350.002586116894,11853.240770390799,9215.0220303531351,null,{"$f":"IF(I1959,AND(SIGN(I1959)=SIGN(L1959:P1959)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1960","v":51035785},null,{"$f":"Calcs!BT1960","v":2335.7584999622563},null,{"$f":"Calcs!BJ1960","v":5767.1361535069909},null,-3431.3776535447346,false,null,null,-4008.0912688954345,-2854.6640381940356,-3197.8018035485088,-3664.9535035409604,-4241.6671188916607,null,{"$f":"IF(I1960,AND(SIGN(I1960)=SIGN(L1960:P1960)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1961","v":77013471},null,{"$f":"Calcs!BT1961","v":41.448052885220271},null,{"$f":"Calcs!BJ1961","v":1010.5328934800801},null,-969.08484059485988,false,null,null,-1070.1381299428681,-868.0315512468519,-964.94003530633779,-973.22964588338186,-1074.2829352313902,null,{"$f":"IF(I1961,AND(SIGN(I1961)=SIGN(L1961:P1961)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1962","v":77105307},null,{"$f":"Calcs!BT1962","v":10754.653514095242},null,{"$f":"Calcs!BJ1962","v":12375.09815061309},null,-1620.4446365178483,false,null,null,-2857.9544515791586,-382.93482145653979,-544.97928510832389,-2695.9099879273726,-3933.4198029886829,null,{"$f":"IF(I1962,AND(SIGN(I1962)=SIGN(L1962:P1962)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1963","v":77106011},null,{"$f":"Calcs!BT1963","v":21629.498281961402},null,{"$f":"Calcs!BJ1963","v":23834.078598328844},null,-2204.5803163674427,false,null,null,-4587.9881762003279,178.82754346544243,-41.630488171300385,-4367.5301445635814,-6750.9380043964666,null,{"$f":"IF(I1963,AND(SIGN(I1963)=SIGN(L1963:P1963)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1964","v":79451940},null,{"$f":"Calcs!BT1964","v":42250.624715614969},null,{"$f":"Calcs!BJ1964","v":26844.751748724753},null,15405.872966890216,true,null,null,12721.397792017739,18090.34814176269,19630.935438451714,11180.810495328718,8496.3353204562409,null,{"$f":"IF(I1964,AND(SIGN(I1964)=SIGN(L1964:P1964)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1965","v":82358749},null,{"$f":"Calcs!BT1965","v":92497.791324268066},null,{"$f":"Calcs!BJ1965","v":66751.439619852317},null,25746.351704415749,true,null,null,19071.207742430517,32421.495666400981,34996.130836842567,16496.572571988945,9821.4286100037134,null,{"$f":"IF(I1965,AND(SIGN(I1965)=SIGN(L1965:P1965)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1966","v":82569578},null,{"$f":"Calcs!BT1966","v":40322.689046518622},null,{"$f":"Calcs!BJ1966","v":31207.073968969195},null,9115.615077549428,true,null,null,5994.9076806525045,12236.322474446348,13147.883982201292,5083.3461728975635,1962.6387760006401,null,{"$f":"IF(I1966,AND(SIGN(I1966)=SIGN(L1966:P1966)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1967","v":82598840},null,{"$f":"Calcs!BT1967","v":9738.4565803073401},null,{"$f":"Calcs!BJ1967","v":14397.565647719759},null,-4659.1090674124189,false,null,null,-6098.8656321843955,-3219.3525026404441,-3685.2634093816832,-5632.9547254431527,-7072.7112902151293,null,{"$f":"IF(I1967,AND(SIGN(I1967)=SIGN(L1967:P1967)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1968","v":86257946},null,{"$f":"Calcs!BT1968","v":27474.053892957374},null,{"$f":"Calcs!BJ1968","v":34655.280929382752},null,-7181.2270364253782,false,null,null,-10646.755129363657,-3715.698943487103,-4433.82164712964,-9928.6324257211163,-13394.160518659395,null,{"$f":"IF(I1968,AND(SIGN(I1968)=SIGN(L1968:P1968)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1969","v":86258565},null,{"$f":"Calcs!BT1969","v":7588.7458534909711},null,{"$f":"Calcs!BJ1969","v":14678.908898554891},null,-7090.1630450639204,false,null,null,-8558.0539349194114,-5622.2721552084313,-6331.2884597148222,-7849.0376304130177,-9316.9285202685096,null,{"$f":"IF(I1969,AND(SIGN(I1969)=SIGN(L1969:P1969)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1970","v":86259464},null,{"$f":"Calcs!BT1970","v":1340.5082598116105},null,{"$f":"Calcs!BJ1970","v":3487.1544780558511},null,-2146.6462182442406,false,null,null,-2495.361666049826,-1797.9307704386556,-2012.5953922630795,-2280.6970442254014,-2629.4124920309869,null,{"$f":"IF(I1970,AND(SIGN(I1970)=SIGN(L1970:P1970)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1971","v":86811987},null,{"$f":"Calcs!BT1971","v":28181.889889090842},null,{"$f":"Calcs!BJ1971","v":19402.672092292156},null,8779.2177967986863,true,null,null,6838.9505875694704,10719.485006027902,11597.406785707772,5961.028807889601,4020.7615986603851,null,{"$f":"IF(I1971,AND(SIGN(I1971)=SIGN(L1971:P1971)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1972","v":87499825},null,{"$f":"Calcs!BT1972","v":10882.029945966689},null,{"$f":"Calcs!BJ1972","v":18876.02956581784},null,-7993.9996198511508,false,null,null,-9881.6025764329352,-6106.3966632693664,-6905.7966252544811,-9082.2026144478186,-10969.805571029603,null,{"$f":"IF(I1972,AND(SIGN(I1972)=SIGN(L1972:P1972)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1973","v":87688453},null,{"$f":"Calcs!BT1973","v":6642.0463567397874},null,{"$f":"Calcs!BJ1973","v":2842.568054968091},null,3799.4783017716964,true,null,null,3515.2214962748872,4083.7351072685055,4463.6829374456756,3135.273666097718,2851.0168606009088,null,{"$f":"IF(I1973,AND(SIGN(I1973)=SIGN(L1973:P1973)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1974","v":87688469},null,{"$f":"Calcs!BT1974","v":5091.8175271007485},null,{"$f":"Calcs!BJ1974","v":2603.4763528348876},null,2488.3411742658609,true,null,null,2227.9935389823718,2748.6888095493496,2997.5229269759366,1979.1594215557861,1718.811786272297,null,{"$f":"IF(I1974,AND(SIGN(I1974)=SIGN(L1974:P1974)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1975","v":88571910},null,{"$f":"Calcs!BT1975","v":15117.156309330852},null,{"$f":"Calcs!BJ1975","v":23294.420191922662},null,-8177.2638825918093,false,null,null,-10506.705901784078,-5847.8218633995439,-6665.5482516587217,-9688.9795135248951,-12018.421532717164,null,{"$f":"IF(I1975,AND(SIGN(I1975)=SIGN(L1975:P1975)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1976","v":88572057},null,{"$f":"Calcs!BT1976","v":42458.329523730805},null,{"$f":"Calcs!BJ1976","v":52823.446871213258},null,-10365.117347482454,false,null,null,-15647.462034603785,-5082.77266036113,-6119.2843951093673,-14610.950299855533,-19893.294986976864,null,{"$f":"IF(I1976,AND(SIGN(I1976)=SIGN(L1976:P1976)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1977","v":88993446},null,{"$f":"Calcs!BT1977","v":275.55663038881221},null,{"$f":"Calcs!BJ1977","v":3416.0677491971514},null,-3140.5111188083392,false,null,null,-3482.1178937280547,-2798.9043438886242,-3112.9554557694582,-3168.0667818472202,-3509.6735567669357,null,{"$f":"IF(I1977,AND(SIGN(I1977)=SIGN(L1977:P1977)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1978","v":88993703},null,{"$f":"Calcs!BT1978","v":184.75213331373544},null,{"$f":"Calcs!BJ1978","v":5928.4329425089163},null,-5743.6808091951807,false,null,null,-6336.5241034460732,-5150.8375149442891,-5725.2055958638075,-5762.1560225265548,-6354.9993167774473,null,{"$f":"IF(I1978,AND(SIGN(I1978)=SIGN(L1978:P1978)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1979","v":89451940},null,{"$f":"Calcs!BT1979","v":3715.9317499219887},null,{"$f":"Calcs!BJ1979","v":4992.2908089471657},null,-1276.359059025177,false,null,null,-1775.5881399198943,-777.12997813046059,-904.76588403297774,-1647.9522340173758,-2147.1813149120931,null,{"$f":"IF(I1979,AND(SIGN(I1979)=SIGN(L1979:P1979)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1980","v":89955628},null,{"$f":"Calcs!BT1980","v":31358.794823607757},null,{"$f":"Calcs!BJ1980","v":23356.495926982367},null,8002.2988966253906,true,null,null,5666.6493039271518,10337.948489323626,11138.178378986166,4866.4194142646156,2530.7698215663768,null,{"$f":"IF(I1980,AND(SIGN(I1980)=SIGN(L1980:P1980)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1981","v":89972833},null,{"$f":"Calcs!BT1981","v":676.562150788699},null,{"$f":"Calcs!BJ1981","v":2866.8977382253647},null,-2190.3355874366657,false,null,null,-2477.0253612592023,-1903.6458136141291,-2122.6793723577957,-2257.9918025155357,-2544.6815763380723,null,{"$f":"IF(I1981,AND(SIGN(I1981)=SIGN(L1981:P1981)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1982","v":89973059},null,{"$f":"Calcs!BT1982","v":68481.239749825472},null,{"$f":"Calcs!BJ1982","v":59904.085554153025},null,8577.1541956724468,true,null,null,2586.7456402571406,14567.562751087746,15425.278170654994,1729.0302206898996,-4261.3783347254066,null,{"$f":"IF(I1982,AND(SIGN(I1982)=SIGN(L1982:P1982)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1983","v":89973083},null,{"$f":"Calcs!BT1983","v":11547.972605976784},null,{"$f":"Calcs!BJ1983","v":18453.514078798526},null,-6905.541472821742,false,null,null,-8750.8928807015964,-5060.1900649418913,-5750.7442122240627,-8060.3387334194194,-9905.6901412992738,null,{"$f":"IF(I1983,AND(SIGN(I1983)=SIGN(L1983:P1983)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1984","v":89973620},null,{"$f":"Calcs!BT1984","v":3251.2681913694182},null,{"$f":"Calcs!BJ1984","v":2853.4813696802021},null,397.78682168921614,true,null,null,112.43868472119584,683.13495865723644,722.91364082615837,72.660002552274364,-212.68813441574594,null,{"$f":"IF(I1984,AND(SIGN(I1984)=SIGN(L1984:P1984)), TRUE)","v":false}]
[null,{"$f":"Calcs!B1985","v":92942168},null,{"$f":"Calcs!BT1985","v":1276.2088631984689},null,{"$f":"Calcs!BJ1985","v":7209.1955278053783},null,-5932.9866646069095,false,null,null,-6653.9062173874481,-5212.0671118263717,-5805.3657782870623,-6060.6075509267566,-6781.5271037072953,null,{"$f":"IF(I1985,AND(SIGN(I1985)=SIGN(L1985:P1985)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1986","v":92942473},null,{"$f":"Calcs!BT1986","v":2961.5734004974661},null,{"$f":"Calcs!BJ1986","v":5522.5377329410703},null,-2560.9643324436042,false,null,null,-3113.2181057377115,-2008.7105591494969,-2264.8069923938574,-2857.1216724933506,-3409.3754457874579,null,{"$f":"IF(I1986,AND(SIGN(I1986)=SIGN(L1986:P1986)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1987","v":93422552},null,{"$f":"Calcs!BT1987","v":3451.7286586596983},null,{"$f":"Calcs!BJ1987","v":8682.6932582469035},null,-5230.9645995872052,false,null,null,-6099.2339254118961,-4362.6952737625152,-4885.7917337212348,-5576.1374654531755,-6444.4067912778664,null,{"$f":"IF(I1987,AND(SIGN(I1987)=SIGN(L1987:P1987)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1988","v":93422574},null,{"$f":"Calcs!BT1988","v":1616.2240482183465},null,{"$f":"Calcs!BJ1988","v":6207.9739945842548},null,-4591.7499463659078,false,null,null,-5212.5473458243341,-3970.9525469074829,-4430.1275415440732,-4753.3723511877433,-5374.1697506461696,null,{"$f":"IF(I1988,AND(SIGN(I1988)=SIGN(L1988:P1988)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1989","v":93620792},null,{"$f":"Calcs!BT1989","v":36848.327724302006},null,{"$f":"Calcs!BJ1989","v":20390.877745581394},null,16457.449978720611,true,null,null,14418.362204162469,18496.53775327875,20142.282751150819,12772.617206290412,10733.52943173227,null,{"$f":"IF(I1989,AND(SIGN(I1989)=SIGN(L1989:P1989)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1990","v":93674174},null,{"$f":"Calcs!BT1990","v":40091.407531729281},null,{"$f":"Calcs!BJ1990","v":41844.051537910418},null,-1752.6440061811372,false,null,null,-5937.0491599721863,2431.7611476099046,2256.4967469917974,-5761.7847593540646,-9946.1899131451137,null,{"$f":"IF(I1990,AND(SIGN(I1990)=SIGN(L1990:P1990)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1991","v":93675398},null,{"$f":"Calcs!BT1991","v":8837.7530007036021},null,{"$f":"Calcs!BJ1991","v":4797.6533428889807},null,4040.0996578146214,true,null,null,3560.3343235257225,4519.8649921035194,4923.8749578849829,3156.3243577442618,2676.5590234553629,null,{"$f":"IF(I1991,AND(SIGN(I1991)=SIGN(L1991:P1991)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1992","v":93676188},null,{"$f":"Calcs!BT1992","v":8578.4980935986096},null,{"$f":"Calcs!BJ1992","v":6889.8058587078394},null,1688.6922348907701,true,null,null,999.711649019986,2377.6728207615542,2546.5420442506311,830.84242553090917,141.86183966012504,null,{"$f":"IF(I1992,AND(SIGN(I1992)=SIGN(L1992:P1992)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1993","v":93676568},null,{"$f":"Calcs!BT1993","v":5383.778955014317},null,{"$f":"Calcs!BJ1993","v":7258.3555050865343},null,-1874.5765500722173,false,null,null,-2600.4121005808711,-1148.7409995635644,-1336.198654570785,{"$f":"(1+O$7)*$D1993-(1+O$6)*$F1993","v":-2412.9544455736486},-3138.7899960823024,null,{"$f":"IF(I1993,AND(SIGN(I1993)=SIGN(L1993:P1993)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1994","v":93682739},null,{"$f":"Calcs!BT1994","v":66240.316537370891},null,{"$f":"Calcs!BJ1994","v":50136.168276047756},null,{"$f":"D1994-F1994","v":16104.148261323135},{"$f":"H1994>0","v":true},null,null,{"$f":"(1+L$7)*$D1994-(1+L$6)*$F1994","v":11090.531433718352},21117.76508892791,22728.179915060231,9480.1166075860456,{"$f":"(1+P$7)*$D1994-(1+P$6)*$F1994","v":4466.4997799812627},null,{"$f":"IF(I1994,AND(SIGN(I1994)=SIGN(L1994:P1994)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1995","v":93682809},null,{"$f":"Calcs!BT1995","v":887.20831536658159},null,{"$f":"Calcs!BJ1995","v":4908.1882001565918},null,-4020.9798847900101,false,null,null,-4511.7987048056693,-3530.161064774351,-3932.2590532533522,-4109.700716326668,-4600.5195363423272,null,{"$f":"IF(I1995,AND(SIGN(I1995)=SIGN(L1995:P1995)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1996","v":93682993},null,{"$f":"Calcs!BT1996","v":2197.1964945809532},null,{"$f":"Calcs!BJ1996","v":2749.3543302252046},null,-552.15783564425146,false,null,null,-827.09326866677202,-277.22240262173091,-332.43818618615614,-771.87748510234678,-1046.8129181248673,null,{"$f":"IF(I1996,AND(SIGN(I1996)=SIGN(L1996:P1996)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1997","v":93683227},null,{"$f":"Calcs!BT1997","v":28714.850296157711},null,{"$f":"Calcs!BJ1997","v":32802.019871390446},null,-4087.169575232736,false,null,null,-7367.3715623717871,-806.96758809369203,-1215.6845456169613,-6958.654604848507,-10238.856591987558,null,{"$f":"IF(I1997,AND(SIGN(I1997)=SIGN(L1997:P1997)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1998","v":93685414},null,{"$f":"Calcs!BT1998","v":7224.6247853884115},null,{"$f":"Calcs!BJ1998","v":8801.738498546898},null,-1577.1137131584865,false,null,null,-2457.2875630131775,-696.93986330379721,-854.65123461964504,-2299.5761916973279,-3179.750041552019,null,{"$f":"IF(I1998,AND(SIGN(I1998)=SIGN(L1998:P1998)), TRUE)","v":true}]
[null,{"$f":"Calcs!B1999","v":93688193},null,{"$f":"Calcs!BT1999","v":370.78681194705791},null,{"$f":"Calcs!BJ1999","v":3197.5010884949797},null,-2826.7142765479221,false,null,null,-3146.4643853974203,-2506.9641676984238,-2789.6355953532161,-2863.7929577426276,-3183.5430665921258,null,{"$f":"IF(I1999,AND(SIGN(I1999)=SIGN(L1999:P1999)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2000","v":93688223},null,{"$f":"Calcs!BT2000","v":21273.576993970863},null,{"$f":"Calcs!BJ2000","v":37507.761077529722},null,-16234.184083558859,false,null,null,-19984.960191311831,-12483.407975805887,-14106.82638416177,-18361.541782955945,-22112.317890708917,null,{"$f":"IF(I2000,AND(SIGN(I2000)=SIGN(L2000:P2000)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2012","v":93808087},null,{"$f":"Calcs!BT2012","v":1883.592175736469},null,{"$f":"Calcs!BJ2012","v":5790.865103844335},null,-3907.2729281078659,false,null,null,-4486.3594384922999,-3328.1864177234324,-3718.9137105342188,-4095.6321456815131,-4674.7186560659475,null,{"$f":"IF(I2012,AND(SIGN(I2012)=SIGN(L2012:P2012)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2017","v":94181947},null,{"$f":"Calcs!BT2017","v":6208.1368367851719},null,{"$f":"Calcs!BJ2017","v":10087.30694720282},null,-3879.1701104176482,false,null,null,-4887.9008051379315,-2870.4394156973667,-3258.3564267391303,-4499.9837940961652,-5508.7144888164485,null,{"$f":"IF(I2017,AND(SIGN(I2017)=SIGN(L2017:P2017)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2032","v":97029300},null,{"$f":"Calcs!BT2032","v":16409.31449483395},null,{"$f":"Calcs!BJ2032","v":14161.277365879567},null,2248.0371289543837,true,null,null,831.90939236642589,3664.1648655423396,3888.9685784377798,607.10567947098934,-809.02205711696843,null,{"$f":"IF(I2032,AND(SIGN(I2032)=SIGN(L2032:P2032)), TRUE)","v":false}]
[null,{"$f":"Calcs!B2051","v":97646919},null,{"$f":"Calcs!BT2051","v":11176.042258377867},null,{"$f":"Calcs!BJ2051","v":14713.951652217629},null,-3537.9093938397618,false,null,null,-5009.3045590615257,-2066.5142286179998,-2420.3051680019744,-4655.5136196775475,-6126.9087848993113,null,{"$f":"IF(I2051,AND(SIGN(I2051)=SIGN(L2051:P2051)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2066","v":99418533},null,{"$f":"Calcs!BT2066","v":9841.7176880778352},null,{"$f":"Calcs!BJ2066","v":16336.931757569067},null,-6495.2140694912323,false,null,null,-8128.9072452481414,-4861.520893734325,-5511.042300683448,-7479.3858382990147,-9113.0790140559238,null,{"$f":"IF(I2066,AND(SIGN(I2066)=SIGN(L2066:P2066)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2081","v":112840391},null,{"$f":"Calcs!BT2081","v":10208.8642538983},null,{"$f":"Calcs!BJ2081","v":15150.484240702039},null,-4941.6199868037384,false,null,null,-6456.6684108739428,-3426.5715627335339,-3920.7335614139083,-5962.5064121935684,-7477.5548362637728,null,{"$f":"IF(I2081,AND(SIGN(I2081)=SIGN(L2081:P2081)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2086","v":115256384},null,{"$f":"Calcs!BT2086","v":2800.8612685519611},null,{"$f":"Calcs!BJ2086","v":29127.536844468923},null,-26326.675575916961,false,null,null,-29239.429260363857,-23413.921891470069,-26046.589449061765,-26606.761702772157,-29519.515387219053,null,{"$f":"IF(I2086,AND(SIGN(I2086)=SIGN(L2086:P2086)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2101","v":118664505},null,{"$f":"Calcs!BT2101","v":15505.500196076831},null,{"$f":"Calcs!BJ2101","v":11853.46173180488},null,3652.0384642719509,true,null,null,2466.6922910914618,4837.3846374524383,5202.5884838796337,2101.4884446642682,916.14227148377904,null,{"$f":"IF(I2101,AND(SIGN(I2101)=SIGN(L2101:P2101)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2120","v":120476219},null,{"$f":"Calcs!BT2120","v":982.40376426321541},null,{"$f":"Calcs!BJ2120","v":4159.5748597671572},null,-3177.1710955039416,false,null,null,-3593.1285814806579,-2761.2136095272263,-3078.9307190776203,-3275.4114719302634,-3691.3689579069796,null,{"$f":"IF(I2120,AND(SIGN(I2120)=SIGN(L2120:P2120)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2135","v":121040622},null,{"$f":"Calcs!BT2135","v":8275.0714482476014},null,{"$f":"Calcs!BJ2135","v":12325.037073952028},null,-4049.9656257044262,false,null,null,-5282.4693330996306,-2817.4619183092236,-3222.4584808796644,-4877.4727705291862,-6109.9764779243906,null,{"$f":"IF(I2135,AND(SIGN(I2135)=SIGN(L2135:P2135)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2150","v":125641900},null,{"$f":"Calcs!BT2150","v":3753.2736462799899},null,{"$f":"Calcs!BJ2150","v":9922.1053942213366},null,-6168.8317479413472,false,null,null,-7161.0422873634816,-5176.6212085192146,-5793.5043833133477,-6544.1591125693458,-7536.3696519914802,null,{"$f":"IF(I2150,AND(SIGN(I2150)=SIGN(L2150:P2150)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2155","v":127097867},null,{"$f":"Calcs!BT2155","v":32101.336421186621},null,{"$f":"Calcs!BJ2155","v":22340.256070762924},null,9761.0803504236974,true,null,null,7527.0547433474021,11995.105957499989,12971.213992542362,6550.9467083050367,4316.9211012287415,null,{"$f":"IF(I2155,AND(SIGN(I2155)=SIGN(L2155:P2155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2170","v":133253614},null,{"$f":"Calcs!BT2170","v":1844.8557602289047},null,{"$f":"Calcs!BJ2170","v":2654.3384067225197},null,-809.48264649361499,false,null,null,-1074.9164871658672,-544.0488058213632,-624.99707047072434,-993.96822251650542,-1259.4020631887577,null,{"$f":"IF(I2170,AND(SIGN(I2170)=SIGN(L2170:P2170)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2185","v":49372700},null,{"$f":"Calcs!BT2185","v":12420.953857899933},null,{"$f":"Calcs!BJ2185","v":17908.849564726235},null,-5487.8957068263026,false,null,null,-7278.7806632989286,-3697.0107503536801,-4245.8003210363077,{"$f":"(1+O$7)*$D2185-(1+O$6)*$F2185","v":-6729.9910926162956},-8520.8760490889217,null,{"$f":"IF(I2185,AND(SIGN(I2185)=SIGN(L2185:P2185)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2204","v":50393075},null,{"$f":"Calcs!BT2204","v":5388.3979045114093},null,{"$f":"Calcs!BJ2204","v":31611.567468390538},null,-26223.169563879128,false,null,null,-29384.326310718185,-23062.012817040075,-25684.329773427988,-26762.009354330272,-29923.166101169329,null,{"$f":"IF(I2204,AND(SIGN(I2204)=SIGN(L2204:P2204)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2219","v":50992995},null,{"$f":"Calcs!BT2219","v":42582.715202125059},null,{"$f":"Calcs!BJ2219","v":18583.672878117271},null,23999.042324007787,true,null,null,22140.675036196058,25857.409611819512,28257.313844220298,19740.770803795283,17882.403515983555,null,{"$f":"IF(I2219,AND(SIGN(I2219)=SIGN(L2219:P2219)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2238","v":99321828},null,{"$f":"Calcs!BT2238","v":5372.0580878891087},null,{"$f":"Calcs!BJ2238","v":18923.086977879233},null,-13551.028889990124,false,null,null,-15443.337587778049,-11658.720192202203,-13013.823081201212,-14088.234698779035,-15980.54339656696,null,{"$f":"IF(I2238,AND(SIGN(I2238)=SIGN(L2238:P2238)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2239","v":99593451},null,{"$f":"Calcs!BT2239","v":1004.9692739183422},null,{"$f":"Calcs!BJ2239","v":3898.1559174431227},null,-2893.1866435247803,false,null,null,-3283.002235269093,-2503.3710517804684,-2792.6897161329462,-2993.6835709166148,-3383.4991626609271,null,{"$f":"IF(I2239,AND(SIGN(I2239)=SIGN(L2239:P2239)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2254","v":130538393},null,{"$f":"Calcs!BT2254","v":4619.5873613029726},null,{"$f":"Calcs!BJ2254","v":9081.2795506222355},null,-4461.692189319263,false,null,null,-5369.8201443814869,-3553.56423425704,-3999.7334531889655,-4923.6509254495604,-5831.7788805117843,null,{"$f":"IF(I2254,AND(SIGN(I2254)=SIGN(L2254:P2254)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2273","v":49339759},null,{"$f":"Calcs!BT2273","v":2672.3737055070601},null,{"$f":"Calcs!BJ2273","v":5233.9856870667463},null,-2561.6119815596862,false,null,null,-3085.0105502663614,-2038.213412853012,-2294.3746110089801,-2828.8493521103924,-3352.2479208170676,null,{"$f":"IF(I2273,AND(SIGN(I2273)=SIGN(L2273:P2273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2288","v":50373891},null,{"$f":"Calcs!BT2288","v":2605.1986706427015},null,{"$f":"Calcs!BJ2288","v":5525.2410310807718},null,-2920.0423604380703,false,null,null,-3472.566463546148,-2367.5182573299935,-2659.5224933738,-3180.5622275023402,-3733.0863306104179,null,{"$f":"IF(I2288,AND(SIGN(I2288)=SIGN(L2288:P2288)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2307","v":77680867},null,{"$f":"Calcs!BT2307","v":39.388427141198491},null,{"$f":"Calcs!BJ2307","v":1442.2596186050282},null,-1402.8711914638297,false,null,null,-1547.0971533243328,-1258.6452296033269,-1398.9323487497099,-1406.8100341779495,-1551.0359960384526,null,{"$f":"IF(I2307,AND(SIGN(I2307)=SIGN(L2307:P2307)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2322","v":82970380},null,{"$f":"Calcs!BT2322","v":89.923086430688045},null,{"$f":"Calcs!BJ2322","v":6000.0202821342255},null,-5910.0971957035372,false,null,null,-6510.09922391696,-5310.0951674901144,-5901.1048870604682,-5919.0895043466062,-6519.091532560029,null,{"$f":"IF(I2322,AND(SIGN(I2322)=SIGN(L2322:P2322)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2323","v":82970392},null,{"$f":"Calcs!BT2323","v":211.09619384239528},null,{"$f":"Calcs!BJ2323","v":5634.3741782018715},null,-5423.2779843594762,false,null,null,-5986.7154021796641,-4859.8405665392893,-5402.1683649752367,-5444.3876037437158,-6007.8250215639036,null,{"$f":"IF(I2323,AND(SIGN(I2323)=SIGN(L2323:P2323)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2342","v":83236634},null,{"$f":"Calcs!BT2342","v":399.47411373421278},null,{"$f":"Calcs!BJ2342","v":3378.722186008004},null,-2979.248072273791,false,null,null,-3317.1202908745918,-2641.3758536729911,-2939.3006609003701,-3019.1954836472123,-3357.0677022480131,null,{"$f":"IF(I2342,AND(SIGN(I2342)=SIGN(L2342:P2342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2357","v":84946117},null,{"$f":"Calcs!BT2357","v":102.12405514379185},null,{"$f":"Calcs!BJ2357","v":2269.1684828923544},null,-2167.0444277485626,false,null,null,-2393.9612760377981,-1940.1275794593273,-2156.8320222341836,-2177.2568332629417,-2404.1736815521772,null,{"$f":"IF(I2357,AND(SIGN(I2357)=SIGN(L2357:P2357)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2372","v":85976211},null,{"$f":"Calcs!BT2372","v":5525.4314988181859},null,{"$f":"Calcs!BJ2372","v":30790.565811149216},null,-25265.134312331029,false,null,null,-28344.19089344595,-22186.077731216108,-24712.591162449211,-25817.677462212851,-28896.734043327771,null,{"$f":"IF(I2372,AND(SIGN(I2372)=SIGN(L2372:P2372)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2391","v":93944776},null,{"$f":"Calcs!BT2391","v":7565.3610487511542},null,{"$f":"Calcs!BJ2391","v":25716.375080784564},null,-18151.01403203341,false,null,null,-20722.65154011187,-15579.376523954954,-17394.477927158296,-18907.550136908525,-21479.187644986985,null,{"$f":"IF(I2391,AND(SIGN(I2391)=SIGN(L2391:P2391)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2406","v":94537766},null,{"$f":"Calcs!BT2406","v":1390.9290265204397},null,{"$f":"Calcs!BJ2406","v":19066.261657129857},null,-17675.332630609417,false,null,null,-19581.958796322404,-15768.706464896433,-17536.239727957374,-17814.425533261459,-19721.051698974446,null,{"$f":"IF(I2406,AND(SIGN(I2406)=SIGN(L2406:P2406)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2411","v":94552008},null,{"$f":"Calcs!BT2411","v":977.50712688372573},null,{"$f":"Calcs!BJ2411","v":2518.3725225110916},null,-1540.8653956273658,false,null,null,-1792.7026478784753,-1289.0281433762568,-1443.1146829389932,-1638.6161083157385,-1890.453360566848,null,{"$f":"IF(I2411,AND(SIGN(I2411)=SIGN(L2411:P2411)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2426","v":94853997},null,{"$f":"Calcs!BT2426","v":253.27204910229284},null,{"$f":"Calcs!BJ2426","v":5186.5277863920637},null,-4933.2557372897709,false,null,null,-5451.908515928978,-4414.6029586505647,-4907.9285323795411,-4958.5829422000006,-5477.2357208392077,null,{"$f":"IF(I2426,AND(SIGN(I2426)=SIGN(L2426:P2426)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2441","v":103885869},null,{"$f":"Calcs!BT2441","v":1.2513675108039024E-4},null,{"$f":"Calcs!BJ2441","v":2126.7947808683107},null,-2126.7946557315595,false,null,null,-2339.4741338183908,-1914.1151776447286,-2126.7946432178846,{"$f":"(1+O$7)*$D2441-(1+O$6)*$F2441","v":-2126.7946682452348},-2339.4741463320661,null,{"$f":"IF(I2441,AND(SIGN(I2441)=SIGN(L2441:P2441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2460","v":108230255},null,{"$f":"Calcs!BT2460","v":259.18704727723338},null,{"$f":"Calcs!BJ2460","v":2903.6425684945807},null,-2644.4555212173473,false,null,null,-2934.8197780668056,-2354.0912643678894,-2618.536816489624,-2670.3742259450705,-2960.7384827945289,null,{"$f":"IF(I2460,AND(SIGN(I2460)=SIGN(L2460:P2460)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2475","v":121111433},null,{"$f":"Calcs!BT2475","v":729.26593447037749},null,{"$f":"Calcs!BJ2475","v":4313.3624872699238},null,-3584.0965527995463,false,null,null,-4015.4328015265387,-3152.7603040725539,-3511.1699593525086,-3657.023146246584,-4088.3593949735764,null,{"$f":"IF(I2475,AND(SIGN(I2475)=SIGN(L2475:P2475)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2490","v":130032456},null,{"$f":"Calcs!BT2490","v":1476.5949686875101},null,{"$f":"Calcs!BJ2490","v":1594.2450473479951},null,-117.65007866048495,false,null,null,-277.07458339528466,41.774426074314533,30.009418208266197,-265.30957552923587,-424.73408026403558,null,{"$f":"IF(I2490,AND(SIGN(I2490)=SIGN(L2490:P2490)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2495","v":133688648},null,{"$f":"Calcs!BT2495","v":8961.9826554309002},null,{"$f":"Calcs!BJ2495","v":14972.266807788681},null,-6010.2841523577808,false,null,null,-7507.51083313665,-4513.0574715789135,-5114.0858868146897,-6906.482417900871,-8403.7090986797411,null,{"$f":"IF(I2495,AND(SIGN(I2495)=SIGN(L2495:P2495)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2510","v":49306106},null,{"$f":"Calcs!BT2510","v":28911.666977788474},null,{"$f":"Calcs!BJ2510","v":25537.156426337981},null,3374.5105514504939,true,null,null,820.79490881669335,5928.2261940842909,6265.6772492293458,483.34385367164577,-2070.3717889621548,null,{"$f":"IF(I2510,AND(SIGN(I2510)=SIGN(L2510:P2510)), TRUE)","v":false}]
[null,{"$f":"Calcs!B2529","v":49811903},null,{"$f":"Calcs!BT2529","v":19279.875584595135},null,{"$f":"Calcs!BJ2529","v":23111.196651343198},null,-3831.3210667480635,false,null,null,-6142.4407318823869,-1520.2014016137437,-1903.3335082885496,-5759.3086252075773,-8070.4282903419007,null,{"$f":"IF(I2529,AND(SIGN(I2529)=SIGN(L2529:P2529)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2544","v":50393199},null,{"$f":"Calcs!BT2544","v":2065.0760152729845},null,{"$f":"Calcs!BJ2544","v":7889.5255596291317},null,-5824.4495443561473,false,null,null,-6613.4021003190619,-5035.4969883932345,-5617.9419428288493,-6030.9571458834453,-6819.9097018463599,null,{"$f":"IF(I2544,AND(SIGN(I2544)=SIGN(L2544:P2544)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2559","v":50467654},null,{"$f":"Calcs!BT2559","v":30541.050647290205},null,{"$f":"Calcs!BJ2559","v":20371.854536450199},null,10169.196110840006,true,null,null,8132.0106571949837,12206.381564485026,13223.301175569031,7115.0910461109852,5077.9055924659624,null,{"$f":"IF(I2559,AND(SIGN(I2559)=SIGN(L2559:P2559)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2564","v":50482245},null,{"$f":"Calcs!BT2564","v":41442.725049456203},null,{"$f":"Calcs!BJ2564","v":38922.487103971172},null,2520.2379454850307,true,null,null,-1372.010764912091,6412.486655882145,6664.5104504306582,-1624.0345594605897,-5516.2832698577113,null,{"$f":"IF(I2564,AND(SIGN(I2564)=SIGN(L2564:P2564)), TRUE)","v":false}]
[null,{"$f":"Calcs!B2579","v":50954187},null,{"$f":"Calcs!BT2579","v":3724.3128824036194},null,{"$f":"Calcs!BJ2579","v":7910.6513339800958},null,-4186.3384515764765,false,null,null,-4977.4035849744869,-3395.273318178467,-3813.9071633361145,-4558.7697398168384,-5349.8348732148488,null,{"$f":"IF(I2579,AND(SIGN(I2579)=SIGN(L2579:P2579)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2598","v":93691657},null,{"$f":"Calcs!BT2598","v":944.03436878414334},null,{"$f":"Calcs!BJ2598","v":2409.8401083099225},null,-1465.8057395257792,false,null,null,-1706.7897503567715,-1224.821728694787,-1371.4023026473646,-1560.2091764041934,-1801.1931872351856,null,{"$f":"IF(I2598,AND(SIGN(I2598)=SIGN(L2598:P2598)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2613","v":99593980},null,{"$f":"Calcs!BT2613","v":2748.0606467560506},null,{"$f":"Calcs!BJ2613","v":31743.728710775718},null,-28995.668064019668,false,null,null,-32170.04093509724,-25821.295192942096,-28720.861999344062,-29270.474128695274,-32444.846999772846,null,{"$f":"IF(I2613,AND(SIGN(I2613)=SIGN(L2613:P2613)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2628","v":120561286},null,{"$f":"Calcs!BT2628","v":28519.271902156372},null,{"$f":"Calcs!BJ2628","v":26968.903218844182},null,1550.3686833121901,true,null,null,-1146.5216385722306,4247.2590051966072,4402.2958735278298,-1301.558506903446,-3998.4488287878667,null,{"$f":"IF(I2628,AND(SIGN(I2628)=SIGN(L2628:P2628)), TRUE)","v":false}]
[null,{"$f":"Calcs!B2633","v":125811890},null,{"$f":"Calcs!BT2633","v":3791.6359193647031},null,{"$f":"Calcs!BJ2633","v":10232.484069519882},null,-6440.8481501551787,false,null,null,-7464.0965571071674,-5417.59974320319,-6061.6845582187079,{"$f":"(1+O$7)*$D2633-(1+O$6)*$F2633","v":-6820.0117420916486},-7843.2601490436373,null,{"$f":"IF(I2633,AND(SIGN(I2633)=SIGN(L2633:P2633)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2648","v":49192344},null,{"$f":"Calcs!BT2648","v":2245.7158531012951},null,{"$f":"Calcs!BJ2648","v":3381.7258506076682},null,-1136.0099975063731,false,null,null,-1474.1825825671403,-797.83741244560633,-911.43841219624346,-1360.5815828165025,-1698.7541678772698,null,{"$f":"IF(I2648,AND(SIGN(I2648)=SIGN(L2648:P2648)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2663","v":49858333},null,{"$f":"Calcs!BT2663","v":14955.978293741951},null,{"$f":"Calcs!BJ2663","v":24798.254934820783},null,-9842.2766410788317,false,null,null,-12322.102134560912,-7362.4511475967556,-8346.6788117046344,-11337.874470453027,-13817.699963935107,null,{"$f":"IF(I2663,AND(SIGN(I2663)=SIGN(L2663:P2663)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2682","v":50457760},null,{"$f":"Calcs!BT2682","v":1282.5493177982123},null,{"$f":"Calcs!BJ2682","v":6247.2218786865224},null,-4964.6725608883098,false,null,null,-5589.3947487569631,-4339.9503730196575,-4836.4176291084887,-5092.927492668131,-5717.6496805367842,null,{"$f":"IF(I2682,AND(SIGN(I2682)=SIGN(L2682:P2682)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2697","v":77025917},null,{"$f":"Calcs!BT2697","v":3.5037714780922329},null,{"$f":"Calcs!BJ2697","v":3539.9188528566046},null,-3536.4150813785122,false,null,null,-3890.4069666641731,-3182.4231960928519,-3536.0647042307032,{"$f":"(1+O$7)*$D2697-(1+O$6)*$F2697","v":-3536.7654585263217},-3890.7573438119825,null,{"$f":"IF(I2697,AND(SIGN(I2697)=SIGN(L2697:P2697)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2702","v":77680708},null,{"$f":"Calcs!BT2702","v":958.68836510007395},null,{"$f":"Calcs!BJ2702","v":8692.6053514257928},null,-7733.9169863257193,false,null,null,-8603.1775214683003,-6864.6564511831402,-7638.0481498157114,-7829.7858228357263,-8699.0463579783063,null,{"$f":"IF(I2702,AND(SIGN(I2702)=SIGN(L2702:P2702)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2717","v":83027388},null,{"$f":"Calcs!BT2717","v":154.76811500135193},null,{"$f":"Calcs!BJ2717","v":8481.2474857628185},null,-8326.4793707614663,false,null,null,-9174.6041193377496,-7478.3546221851848,-8311.002559261331,-8341.9561822616015,-9190.0809308378848,null,{"$f":"IF(I2717,AND(SIGN(I2717)=SIGN(L2717:P2717)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2732","v":91346943},null,{"$f":"Calcs!BT2732","v":244.69263335775952},null,{"$f":"Calcs!BJ2732","v":3534.7125008838539},null,-3290.0198675260945,false,null,null,-3643.4911176144801,-2936.5486174377093,-3265.5506041903182,-3314.4891308618703,-3667.960380950256,null,{"$f":"IF(I2732,AND(SIGN(I2732)=SIGN(L2732:P2732)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2751","v":95399588},null,{"$f":"Calcs!BT2751","v":3209.5348327627298},null,{"$f":"Calcs!BJ2751","v":7990.8491787911089},null,-4781.3143460283791,false,null,null,-5580.3992639074904,-3982.2294281492686,-4460.3608627521062,-5102.267829304652,-5901.3527471837633,null,{"$f":"IF(I2751,AND(SIGN(I2751)=SIGN(L2751:P2751)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2766","v":106704163},null,{"$f":"Calcs!BT2766","v":144.6446994151313},null,{"$f":"Calcs!BJ2766","v":12737.540345639134},null,-12592.895646224002,false,null,null,-13866.649680787918,-11319.141611660089,-12578.431176282489,-12607.360116165515,-13881.114150729431,null,{"$f":"IF(I2766,AND(SIGN(I2766)=SIGN(L2766:P2766)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2771","v":108409740},null,{"$f":"Calcs!BT2771","v":33.488228377399253},null,{"$f":"Calcs!BJ2771","v":2843.4691543479908},null,-2809.9809259705917,false,null,null,-3094.3278414053912,-2525.6340105357926,-2806.6321031328516,-2813.3297488083313,-3097.6766642431307,null,{"$f":"IF(I2771,AND(SIGN(I2771)=SIGN(L2771:P2771)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2786","v":118610392},null,{"$f":"Calcs!BT2786","v":13504.560915128732},null,{"$f":"Calcs!BJ2786","v":11473.998770714072},null,2030.56214441466,true,null,null,883.1622673432521,3177.9620214860661,3381.018235927535,680.10605290178682,-467.29382416962108,null,{"$f":"IF(I2786,AND(SIGN(I2786)=SIGN(L2786:P2786)), TRUE)","v":false}]
[null,{"$f":"Calcs!B2801","v":132809499},null,{"$f":"Calcs!BT2801","v":1942.9255331033476},null,{"$f":"Calcs!BJ2801","v":3402.3510141920215},null,-1459.4254810886739,false,null,null,-1799.6605825078761,-1119.1903796694717,-1265.1329277783389,-1653.7180343990087,-1993.953135818211,null,{"$f":"IF(I2801,AND(SIGN(I2801)=SIGN(L2801:P2801)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2820","v":49228285},null,{"$f":"Calcs!BT2820","v":4.9183770698316494},null,{"$f":"Calcs!BJ2820","v":3743.3670684071353},null,-3738.4486913373039,false,null,null,-4112.7853981780172,-3364.1119844965906,-3737.9568536303204,-3738.9405290442869,-4113.2772358850007,null,{"$f":"IF(I2820,AND(SIGN(I2820)=SIGN(L2820:P2820)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2835","v":49292027},null,{"$f":"Calcs!BT2835","v":819.54073837504711},null,{"$f":"Calcs!BJ2835","v":36645.70933742635},null,-35826.1685990513,false,null,null,-39490.739532793938,-32161.597665308673,-35744.2145252138,-35908.122672888807,-39572.693606631445,null,{"$f":"IF(I2835,AND(SIGN(I2835)=SIGN(L2835:P2835)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2850","v":49327224},null,{"$f":"Calcs!BT2850","v":9523.9444040328253},null,{"$f":"Calcs!BJ2850","v":10047.258085873971},null,-523.31368184114581,false,null,null,-1528.039490428544,481.41212674625058,429.08075856213691,-1475.7081222444285,-2480.4339308318267,null,{"$f":"IF(I2850,AND(SIGN(I2850)=SIGN(L2850:P2850)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2855","v":49331782},null,{"$f":"Calcs!BT2855","v":2327.9867514495768},null,{"$f":"Calcs!BJ2855","v":4667.6947878768779},null,-2339.7080364273011,false,null,null,-2806.4775152149891,-1872.938557639613,-2106.9093612823431,-2572.5067115722586,-3039.2761903599467,null,{"$f":"IF(I2855,AND(SIGN(I2855)=SIGN(L2855:P2855)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2870","v":49770429},null,{"$f":"Calcs!BT2870","v":3764.3867441714319},null,{"$f":"Calcs!BJ2870","v":8231.9433239907557},null,-4467.5565798193238,false,null,null,-5290.7509122184001,-3644.3622474202484,-4091.1179054021804,-4843.9952542364663,-5667.1895866355426,null,{"$f":"IF(I2870,AND(SIGN(I2870)=SIGN(L2870:P2870)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2889","v":49812285},null,{"$f":"Calcs!BT2889","v":5765.1680044512832},null,{"$f":"Calcs!BJ2889","v":41712.891517058444},null,-35947.723512607161,false,null,null,-40119.012664313006,-31776.434360901316,-35371.206712162035,{"$f":"(1+O$7)*$D2889-(1+O$6)*$F2889","v":-36524.240313052287},-40695.529464758132,null,{"$f":"IF(I2889,AND(SIGN(I2889)=SIGN(L2889:P2889)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2904","v":50345851},null,{"$f":"Calcs!BT2904","v":3685.0044635854742},null,{"$f":"Calcs!BJ2904","v":5837.1215386791491},null,-2152.1170750936749,false,null,null,-2735.8292289615906,-1568.4049212257601,-1783.6166287351271,-2520.6175214522223,-3104.329675320138,null,{"$f":"IF(I2904,AND(SIGN(I2904)=SIGN(L2904:P2904)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2919","v":50354988},null,{"$f":"Calcs!BT2919","v":2550.4224069292231},null,{"$f":"Calcs!BJ2919","v":2529.9866922964575},null,20.435714632765666,true,null,null,-232.56295459688045,273.43438386241132,275.47795532568807,-234.60652606015674,-487.60519528980285,null,{"$f":"IF(I2919,AND(SIGN(I2919)=SIGN(L2919:P2919)), TRUE)","v":false}]
[null,{"$f":"Calcs!B2938","v":50395744},null,{"$f":"Calcs!BT2938","v":741.80118584333309},null,{"$f":"Calcs!BJ2938","v":7287.8915403165593},null,-6546.0903544732264,false,null,null,-7274.8795085048832,-5817.3012004415705,-6471.9102358888931,-6620.2704730575597,-7349.0596270892165,null,{"$f":"IF(I2938,AND(SIGN(I2938)=SIGN(L2938:P2938)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2939","v":50395756},null,{"$f":"Calcs!BT2939","v":1787.102433941732},null,{"$f":"Calcs!BJ2939","v":14972.266807788681},null,-13185.164373846948,false,null,null,-14682.391054625818,-11687.937693068081,-13006.454130452776,-13363.874617241123,-14861.101298019992,null,{"$f":"IF(I2939,AND(SIGN(I2939)=SIGN(L2939:P2939)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2954","v":50400274},null,{"$f":"Calcs!BT2954","v":6325.2539739798412},null,{"$f":"Calcs!BJ2954","v":4685.9170197815029},null,{"$f":"D2954-F2954","v":1639.3369541983384},{"$f":"H2954>0","v":true},null,null,{"$f":"(1+L$7)*$D2954-(1+L$6)*$F2954","v":1170.7452522201875},2107.9286561764884,2271.8623515963227,1006.8115568003541,{"$f":"(1+P$7)*$D2954-(1+P$6)*$F2954","v":538.21985482220316},null,{"$f":"IF(I2954,AND(SIGN(I2954)=SIGN(L2954:P2954)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2973","v":50402348},null,{"$f":"Calcs!BT2973","v":1728.8941827962799},null,{"$f":"Calcs!BJ2973","v":8282.5050114184214},null,-6553.6108286221415,false,null,null,-7381.8613297639849,-5725.3603274802999,-6380.7214103425131,-6726.5002469017691,-7554.7507480436125,null,{"$f":"IF(I2973,AND(SIGN(I2973)=SIGN(L2973:P2973)), TRUE)","v":true}]
[null,{"$f":"Calcs!B2988","v":50405603},null,{"$f":"Calcs!BT2988","v":4993.4559850911464},null,{"$f":"Calcs!BJ2988","v":27423.457794926569},null,-22430.001809835423,false,null,null,-25172.347589328081,-19687.656030342765,-21930.656211326306,-22929.347408344536,-25671.693187837194,null,{"$f":"IF(I2988,AND(SIGN(I2988)=SIGN(L2988:P2988)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3007","v":50457847},null,{"$f":"Calcs!BT3007","v":11445.201556534053},null,{"$f":"Calcs!BJ3007","v":12530.287488262364},null,-1085.0859317283102,false,null,null,-2338.1146805545486,167.94281709792631,59.434223925096376,-2229.606087381715,-3482.6348362079534,null,{"$f":"IF(I3007,AND(SIGN(I3007)=SIGN(L3007:P3007)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3022","v":50468151},null,{"$f":"Calcs!BT3022","v":5222.0917399983928},null,{"$f":"Calcs!BJ3022","v":7241.8353497883854},null,-2019.7436097899927,false,null,null,-2743.9271447688316,-1295.5600748111547,-1497.5344357901531,-2541.9527837898322,-3266.1363187686711,null,{"$f":"IF(I3022,AND(SIGN(I3022)=SIGN(L3022:P3022)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3023","v":50468161},null,{"$f":"Calcs!BT3023","v":2409.2063529564502},null,{"$f":"Calcs!BJ3023","v":3554.9371758549205},null,-1145.7308228984703,false,null,null,-1501.2245404839628,-790.2371053129782,-904.81018760282495,-1386.6514581941151,-1742.1451757796076,null,{"$f":"IF(I3023,AND(SIGN(I3023)=SIGN(L3023:P3023)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3042","v":50471064},null,{"$f":"Calcs!BT3042","v":783.13536705763579},null,{"$f":"Calcs!BJ3042","v":10422.716160831897},null,-9639.5807937742611,false,null,null,-10681.852409857453,-8597.3091776910715,-9561.2672570684972,-9717.894330480025,-10760.165946563216,null,{"$f":"IF(I3042,AND(SIGN(I3042)=SIGN(L3042:P3042)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3057","v":50508296},null,{"$f":"Calcs!BT3057","v":7352.4937250390713},null,{"$f":"Calcs!BJ3057","v":8929.5944883392331},null,-1577.1007633001618,false,null,null,-2470.0602121340862,-684.14131446623833,-841.85139079625424,-2312.3501358040685,-3205.3095846379929,null,{"$f":"IF(I3057,AND(SIGN(I3057)=SIGN(L3057:P3057)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3076","v":50628690},null,{"$f":"Calcs!BT3076","v":45.986562554905618},null,{"$f":"Calcs!BJ3076","v":7992.0506446309719},null,-7946.0640820760664,false,null,null,-8745.2691465391636,-7146.8590176129692,-7941.4654258205755,-7950.6627383315572,-8749.8678027946553,null,{"$f":"IF(I3076,AND(SIGN(I3076)=SIGN(L3076:P3076)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3091","v":50702472},null,{"$f":"Calcs!BT3091","v":3643.0295677425061},null,{"$f":"Calcs!BJ3091","v":4582.6910797064029},null,-939.66151196389683,false,null,null,-1397.9306199345378,-481.39240399325672,-575.35855518964581,-1303.9644687381474,-1762.2335767087884,null,{"$f":"IF(I3091,AND(SIGN(I3091)=SIGN(L3091:P3091)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3106","v":50953375},null,{"$f":"Calcs!BT3106","v":3238.8969692202372},null,{"$f":"Calcs!BJ3106","v":6188.8506632997305},null,-2949.9536940794933,false,null,null,-3568.8387604094669,-2331.0686277495206,-2626.0639971574692,-3273.8433910015169,-3892.7284573314905,null,{"$f":"IF(I3106,AND(SIGN(I3106)=SIGN(L3106:P3106)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3111","v":50954240},null,{"$f":"Calcs!BT3111","v":3600.0748406085368},null,{"$f":"Calcs!BJ3111","v":11038.46740376289},null,-7438.3925631543534,false,null,null,-8542.2393035306432,-6334.5458227780655,-7078.3850790934994,-7798.4000472152075,-8902.2467875914972,null,{"$f":"IF(I3111,AND(SIGN(I3111)=SIGN(L3111:P3111)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3126","v":50981076},null,{"$f":"Calcs!BT3126","v":7581.4711117283578},null,{"$f":"Calcs!BJ3126","v":16886.602379307467},null,-9305.1312675791087,false,null,null,-10993.791505509857,-7616.4710296483636,-8546.9841564062735,-10063.278378751946,-11751.938616682693,null,{"$f":"IF(I3126,AND(SIGN(I3126)=SIGN(L3126:P3126)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3141","v":82599209},null,{"$f":"Calcs!BT3141","v":7044.2737297418826},null,{"$f":"Calcs!BJ3141","v":7961.9138764810177},null,-917.64014673913516,false,null,null,-1713.8315343872382,-121.44875909103393,-213.21277376494618,-1622.0675197133232,-2418.2589073614263,null,{"$f":"IF(I3141,AND(SIGN(I3141)=SIGN(L3141:P3141)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3160","v":88993709},null,{"$f":"Calcs!BT3160","v":1531.0197462532542},null,{"$f":"Calcs!BJ3160","v":28423.678106614472},null,-26892.658360361216,false,null,null,-29735.02617102267,-24050.29054969977,-26739.556385735894,-27045.760334986542,-29888.128145647992,null,{"$f":"IF(I3160,AND(SIGN(I3160)=SIGN(L3160:P3160)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3175","v":89963629},null,{"$f":"Calcs!BT3175","v":1557.1426470105816},null,{"$f":"Calcs!BJ3175","v":5236.388618746475},null,-3679.2459717358934,false,null,null,-4202.8848336105411,-3155.6071098612456,-3523.5317070348351,-3834.9602364369512,-4358.5990983115989,null,{"$f":"IF(I3175,AND(SIGN(I3175)=SIGN(L3175:P3175)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3180","v":93619182},null,{"$f":"Calcs!BT3180","v":16420.330728811266},null,{"$f":"Calcs!BJ3180","v":6570.8166782235894},null,9849.514050587677,true,null,null,9192.432382765317,10506.595718410037,11491.547123468805,8207.4809777065511,7550.399309884192,null,{"$f":"IF(I3180,AND(SIGN(I3180)=SIGN(L3180:P3180)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3195","v":93742748},null,{"$f":"Calcs!BT3195","v":2015.3898056727667},null,{"$f":"Calcs!BJ3195","v":13865.917013579339},null,-11850.527207906573,false,null,null,-13237.118909264507,-10463.93550654864,-11648.988227339296,-12052.066188473849,-13438.657889831784,null,{"$f":"IF(I3195,AND(SIGN(I3195)=SIGN(L3195:P3195)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3208","v":94392009},null,{"$f":"Calcs!BT3208","v":6563.586211230755},null,{"$f":"Calcs!BJ3208","v":5568.8942899292106},null,994.69192130154443,true,null,null,437.80249230862319,1551.5813502944657,1651.0505424246203,338.33330017846947,-218.55612881445177,null,{"$f":"IF(I3208,AND(SIGN(I3208)=SIGN(L3208:P3208)), TRUE)","v":false}]
[null,{"$f":"Calcs!B3230","v":97627564},null,{"$f":"Calcs!BT3230","v":751.55579554951544},null,{"$f":"Calcs!BJ3230","v":9406.3761824591347},null,-8654.8203869096196,false,null,null,-9595.4580051555331,-7714.1827686637062,-8579.6648073546676,-8729.9759664645717,-9670.6135847104852,null,{"$f":"IF(I3230,AND(SIGN(I3230)=SIGN(L3230:P3230)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3245","v":97644683},null,{"$f":"Calcs!BT3245","v":2578.8622897041264},null,{"$f":"Calcs!BJ3245","v":2526.4824169301833},null,52.379872773943134,true,null,null,-200.26836891907533,305.0281144669616,310.26610174435609,-205.50635619646937,-458.15459788948783,null,{"$f":"IF(I3245,AND(SIGN(I3245)=SIGN(L3245:P3245)), TRUE)","v":false}]
[null,{"$f":"Calcs!B3260","v":99296514},null,{"$f":"Calcs!BT3260","v":233.60518288307759},null,{"$f":"Calcs!BJ3260","v":7199.683923239777},null,-6966.0787403566992,false,null,null,-7686.0471326806774,-6246.110348032722,-6942.7182220683917,-6989.4392586450067,-7709.4076509689849,null,{"$f":"IF(I3260,AND(SIGN(I3260)=SIGN(L3260:P3260)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3265","v":99297515},null,{"$f":"Calcs!BT3265","v":176.31767999525579},null,{"$f":"Calcs!BJ3265","v":5699.9541886278557},null,-5523.6365086325995,false,null,null,-6093.6319274953858,-4953.6410897698142,-5506.0047406330741,-5541.2682766321259,-6111.2636954949121,null,{"$f":"IF(I3265,AND(SIGN(I3265)=SIGN(L3265:P3265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3280","v":99418333},null,{"$f":"Calcs!BT3280","v":3167.326347005529},null,{"$f":"Calcs!BJ3280","v":14741.985855147826},null,-11574.659508142297,false,null,null,-13048.85809365708,-10100.460922627513,-11257.926873441744,-11891.392142842851,-13365.590728357634,null,{"$f":"IF(I3280,AND(SIGN(I3280)=SIGN(L3280:P3280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3299","v":99594038},null,{"$f":"Calcs!BT3299","v":5530.2738776530878},null,{"$f":"Calcs!BJ3299","v":17243.037245134183},null,-11712.763367481095,false,null,null,-13437.067091994513,-9988.4596429676767,-11159.735979715786,-12265.790755246404,-13990.094479759822,null,{"$f":"IF(I3299,AND(SIGN(I3299)=SIGN(L3299:P3299)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3314","v":99620560},null,{"$f":"Calcs!BT3314","v":1550.0109459303394},null,{"$f":"Calcs!BJ3314","v":9015.9999066562177},null,-7465.9889607258783,false,null,null,-8367.5889513915026,-6564.3889700602567,-7310.9878661328439,-7620.9900553189127,-8522.5900459845361,null,{"$f":"IF(I3314,AND(SIGN(I3314)=SIGN(L3314:P3314)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3329","v":103837317},null,{"$f":"Calcs!BT3329","v":15162.648993945475},null,{"$f":"Calcs!BJ3329","v":33607.001984100243},null,-18444.352990154766,false,null,null,-21805.053188564794,-15083.652791744744,-16928.088090760219,-19960.617889549314,-23321.318087959342,null,{"$f":"IF(I3329,AND(SIGN(I3329)=SIGN(L3329:P3329)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3334","v":107674409},null,{"$f":"Calcs!BT3334","v":3817.7156352649881},null,{"$f":"Calcs!BJ3334","v":15923.427264348749},null,-12105.711629083762,false,null,null,-13698.054355518638,-10513.368902648886,-11723.940065557261,-12487.48319261026,-14079.825919045135,null,{"$f":"IF(I3334,AND(SIGN(I3334)=SIGN(L3334:P3334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3349","v":114217058},null,{"$f":"Calcs!BT3349","v":4315.1712466516174},null,{"$f":"Calcs!BJ3349","v":5296.9625215063525},null,-981.79127485473509,false,null,null,-1511.4875270053708,-452.0950227041003,-550.27415018957254,-1413.3083995198967,-1943.0046516705324,null,{"$f":"IF(I3349,AND(SIGN(I3349)=SIGN(L3349:P3349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3368","v":116934591},null,{"$f":"Calcs!BT3368","v":1441.8831092491355},null,{"$f":"Calcs!BJ3368","v":3163.1591899054961},null,-1721.2760806563606,false,null,null,-2037.5919996469106,-1404.960161665811,-1577.087769731447,-1865.4643915812742,-2181.780310571824,null,{"$f":"IF(I3368,AND(SIGN(I3368)=SIGN(L3368:P3368)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3383","v":119596129},null,{"$f":"Calcs!BT3383","v":2267.1029984115758},null,{"$f":"Calcs!BJ3383","v":2518.7730111243804},null,-251.67001271280469,false,null,null,-503.54731382524278,0.20728839963339851,-24.959712871646843,-478.38031255396231,-730.2576136664004,null,{"$f":"IF(I3383,AND(SIGN(I3383)=SIGN(L3383:P3383)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3398","v":120463201},null,{"$f":"Calcs!BT3398","v":6370.3767367885512},null,{"$f":"Calcs!BJ3398","v":7755.0615077175335},null,-1384.6847709289823,false,null,null,-2160.1909217007369,-609.17862015722949,-747.64709725012654,-2021.7224446078371,-2797.2285953795918,null,{"$f":"IF(I3398,AND(SIGN(I3398)=SIGN(L3398:P3398)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3403","v":120560333},null,{"$f":"Calcs!BT3403","v":63322.071125845636},null,{"$f":"Calcs!BJ3403","v":31081.921277316564},null,32240.149848529072,true,null,null,29131.957720797414,35348.341976260723,38572.356961113648,25907.942735944511,22799.750608212853,null,{"$f":"IF(I3403,AND(SIGN(I3403)=SIGN(L3403:P3403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3418","v":121375620},null,{"$f":"Calcs!BT3418","v":479.74866373188888},null,{"$f":"Calcs!BJ3418","v":39761.510748810477},null,-39281.76208507859,false,null,null,-43257.913159959644,-35305.611010197543,-39233.787218705402,-39329.736951451778,-43305.888026332832,null,{"$f":"IF(I3418,AND(SIGN(I3418)=SIGN(L3418:P3418)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3433","v":125493199},null,{"$f":"Calcs!BT3433","v":288.79433015524},null,{"$f":"Calcs!BJ3433","v":29912.494526514285},null,-29623.700196359045,false,null,null,-32614.949649010476,-26632.450743707617,-29594.82076334352,-29652.57962937457,-32643.829082026001,null,{"$f":"IF(I3433,AND(SIGN(I3433)=SIGN(L3433:P3433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3452","v":128055807},null,{"$f":"Calcs!BT3452","v":13790.990501346481},null,{"$f":"Calcs!BJ3452","v":19800.157040980936},null,-6009.1665396344542,false,null,null,-7989.18224373255,-4029.1508355363621,-4630.0674894998047,-7388.265589769102,-9368.2812938671977,null,{"$f":"IF(I3452,AND(SIGN(I3452)=SIGN(L3452:P3452)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3467","v":129983040},null,{"$f":"Calcs!BT3467","v":1.9833245983136294E-3},null,{"$f":"Calcs!BJ3467","v":17388.214367451252},null,-17388.212384126655,false,null,null,-19127.03382087178,-15649.390947381527,-17388.212185794193,-17388.212582459113,-19127.034019204239,null,{"$f":"IF(I3467,AND(SIGN(I3467)=SIGN(L3467:P3467)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3472","v":130130577},null,{"$f":"Calcs!BT3472","v":8.0004299449947212},null,{"$f":"Calcs!BJ3472","v":40118.946836170406},null,-40110.946406225412,false,null,null,-44122.841089842455,-36099.051722608376,-40110.14636323091,-40111.746449219907,-44123.64113283695,null,{"$f":"IF(I3472,AND(SIGN(I3472)=SIGN(L3472:P3472)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3487","v":132394490},null,{"$f":"Calcs!BT3487","v":216.54988982810357},null,{"$f":"Calcs!BJ3487","v":2352.8706030696399},null,-2136.3207132415364,false,null,null,-2371.6077735485005,-1901.0336529345723,-2114.6657242587257,-2157.9757022243466,-2393.2627625313107,null,{"$f":"IF(I3487,AND(SIGN(I3487)=SIGN(L3487:P3487)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3502","v":156407513},null,{"$f":"Calcs!BT3502","v":703.23453985688957},null,{"$f":"Calcs!BJ3502","v":13732.754549660931},null,-13029.52000980404,false,null,null,-14402.795464770137,-11656.244554837947,-12959.196555818353,-13099.84346378973,-14473.118918755825,null,{"$f":"IF(I3502,AND(SIGN(I3502)=SIGN(L3502:P3502)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3521","v":49192253},null,{"$f":"Calcs!BT3521","v":819.91651283156466},null,{"$f":"Calcs!BJ3521","v":3534.3120122705668},null,-2714.3954994390024,false,null,null,-3067.826700666059,-2360.9642982119458,-2632.4038481558455,-2796.3871507221584,-3149.8183519492159,null,{"$f":"IF(I3521,AND(SIGN(I3521)=SIGN(L3521:P3521)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3536","v":49220756},null,{"$f":"Calcs!BT3536","v":3905.9703272687771},null,{"$f":"Calcs!BJ3536","v":8433.3890964748443},null,-4527.4187692060677,false,null,null,-5370.7576788535534,-3684.0798595585834,-4136.821736479189,-4918.0158019329447,-5761.3547115804304,null,{"$f":"IF(I3536,AND(SIGN(I3536)=SIGN(L3536:P3536)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3555","v":49232763},null,{"$f":"Calcs!BT3555","v":17440.365680978281},null,{"$f":"Calcs!BJ3555","v":32259.357800384601},null,-14818.992119406321,false,null,null,-18044.927899444785,-11593.05633936786,-13074.955551308492,-16563.028687504149,-19788.964467542613,null,{"$f":"IF(I3555,AND(SIGN(I3555)=SIGN(L3555:P3555)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3556","v":49232805},null,{"$f":"Calcs!BT3556","v":11396.278708519345},null,{"$f":"Calcs!BJ3556","v":22981.037852024449},null,-11584.759143505104,false,null,null,-13882.862928707549,-9286.655358302658,-10445.131272653169,-12724.387014357038,-15022.490799559484,null,{"$f":"IF(I3556,AND(SIGN(I3556)=SIGN(L3556:P3556)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3571","v":49242857},null,{"$f":"Calcs!BT3571","v":5175.8870838367457},null,{"$f":"Calcs!BJ3571","v":10887.282952246496},null,-5711.3958684097506,false,null,null,-6800.1241636344021,-4622.667573185101,-5193.8071600260755,-6228.9845767934248,-7317.7128720180763,null,{"$f":"IF(I3571,AND(SIGN(I3571)=SIGN(L3571:P3571)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3590","v":49289208},null,{"$f":"Calcs!BT3590","v":7514.6056152289702},null,{"$f":"Calcs!BJ3590","v":13142.033845060463},null,-5627.4282298314929,false,null,null,-6941.6316143375398,-4313.224845325446,-4875.9676683085945,-6378.8887913543895,-7693.0921758604363,null,{"$f":"IF(I3590,AND(SIGN(I3590)=SIGN(L3590:P3590)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3605","v":49307837},null,{"$f":"Calcs!BT3605","v":32992.148594859798},null,{"$f":"Calcs!BJ3605","v":33524.901818376085},null,-532.75322351628711,false,null,null,-3885.2434053538964,2819.7369583213222,2766.4616359696956,-3831.9680830022662,-7184.4582648398755,null,{"$f":"IF(I3605,AND(SIGN(I3605)=SIGN(L3605:P3605)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3620","v":49720899},null,{"$f":"Calcs!BT3620","v":2249.2207751451965},null,{"$f":"Calcs!BJ3620","v":2983.4399246923035},null,-734.21914954710701,false,null,null,-1032.5631420163377,-435.87515707787679,-509.29707203258704,-959.14122706162652,-1257.4852195308572,null,{"$f":"IF(I3620,AND(SIGN(I3620)=SIGN(L3620:P3620)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3639","v":49723436},null,{"$f":"Calcs!BT3639","v":3776.6955868993255},null,{"$f":"Calcs!BJ3639","v":12419.151898074813},null,-8642.4563111754869,false,null,null,-9884.3715009829721,-7400.5411213680063,-8264.7867524855537,-9020.1258698654201,-10262.041059672903,null,{"$f":"IF(I3639,AND(SIGN(I3639)=SIGN(L3639:P3639)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3640","v":49723469},null,{"$f":"Calcs!BT3640","v":10.598954439688214},null,{"$f":"Calcs!BJ3640","v":3999.0790479918101},null,-3988.4800935521216,false,null,null,-4388.3879983513034,-3588.5721887529407,-3987.4201981081528,-3989.5399889960909,-4389.4478937952717,null,{"$f":"IF(I3640,AND(SIGN(I3640)=SIGN(L3640:P3640)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3659","v":49861787},null,{"$f":"Calcs!BT3659","v":1371.3850733771631},null,{"$f":"Calcs!BJ3659","v":3508.2802524068165},null,-2136.8951790296533,false,null,null,-2487.7232042703354,-1786.0671537889718,-1999.7566716919371,-2274.0336863673697,-2624.8617116080518,null,{"$f":"IF(I3659,AND(SIGN(I3659)=SIGN(L3659:P3659)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3674","v":50333286},null,{"$f":"Calcs!BT3674","v":11380.365373438721},null,{"$f":"Calcs!BJ3674","v":20843.429878597351},null,-9463.0645051586307,false,null,null,-11547.407493018369,-7378.7215172988963,-8325.0279678147581,-10601.101042502503,-12685.444030362241,null,{"$f":"IF(I3674,AND(SIGN(I3674)=SIGN(L3674:P3674)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3689","v":50365335},null,{"$f":"Calcs!BT3689","v":37237.601061089488},null,{"$f":"Calcs!BJ3689","v":35136.868486862106},null,2100.7325742273824,true,null,null,-1412.9542744588325,5614.4194229135937,5824.4926803363342,-1623.027531881562,-5136.714380567777,null,{"$f":"IF(I3689,AND(SIGN(I3689)=SIGN(L3689:P3689)), TRUE)","v":false}]
[null,{"$f":"Calcs!B3708","v":50444733},null,{"$f":"Calcs!BT3708","v":10.429389208946816},null,{"$f":"Calcs!BJ3708","v":1639.1998941896231},null,-1628.7705049806764,false,null,null,-1792.6904943996387,-1464.850515561714,-1627.7275660597816,-1629.813443901571,-1793.7334333205333,null,{"$f":"IF(I3708,AND(SIGN(I3708)=SIGN(L3708:P3708)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3723","v":50523336},null,{"$f":"Calcs!BT3723","v":6767.9080039949276},null,{"$f":"Calcs!BJ3723","v":18699.814575970922},null,-11931.906571975995,false,null,null,-13801.888029573087,-10061.925114378902,-11255.1157715765,-12608.697372375487,-14478.678829972579,null,{"$f":"IF(I3723,AND(SIGN(I3723)=SIGN(L3723:P3723)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3724","v":50523508},null,{"$f":"Calcs!BT3724","v":4169.8067195607337},null,{"$f":"Calcs!BJ3724","v":8978.8545877737142},null,-4809.0478682129806,false,null,null,-5706.9333269903536,-3911.1624094356093,-4392.0671962569068,-5226.0285401690544,-6123.9139989464275,null,{"$f":"IF(I3724,AND(SIGN(I3724)=SIGN(L3724:P3724)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3743","v":77681448},null,{"$f":"Calcs!BT3743","v":703.91271479037414},null,{"$f":"Calcs!BJ3743","v":19846.213231509108},null,-19142.300516718733,false,null,null,-21126.921839869647,-17157.679193567823,-19071.909245239694,-19212.691788197772,-21197.313111348685,null,{"$f":"IF(I3743,AND(SIGN(I3743)=SIGN(L3743:P3743)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3758","v":83363414},null,{"$f":"Calcs!BT3758","v":0.19580219564079471},null,{"$f":"Calcs!BJ3758","v":1973.6078862854783},null,-1973.4120840898377,false,null,null,-2170.7728727183858,-1776.0512954612896,-1973.3925038702735,-1973.4316643094016,-2170.7924529379497,null,{"$f":"IF(I3758,AND(SIGN(I3758)=SIGN(L3758:P3758)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3777","v":85241173},null,{"$f":"Calcs!BT3777","v":0.25124030522763974},null,{"$f":"Calcs!BJ3777","v":1428.6430057532214},null,-1428.3917654479937,false,null,null,-1571.256066023316,-1285.5274648726715,-1428.3666414174709,-1428.4168894785164,-1571.2811900538386,null,{"$f":"IF(I3777,AND(SIGN(I3777)=SIGN(L3777:P3777)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3792","v":85974774},null,{"$f":"Calcs!BT3792","v":20754.802595967751},null,{"$f":"Calcs!BJ3792","v":32291.396889447671},null,-11536.59429347992,false,null,null,-14765.733982424692,-8307.4546045351526,-9461.1140338831428,-13612.074553076694,-16841.214242021466,null,{"$f":"IF(I3792,AND(SIGN(I3792)=SIGN(L3792:P3792)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3807","v":88328991},null,{"$f":"Calcs!BT3807","v":1809.5366327738282},null,{"$f":"Calcs!BJ3807","v":9874.0467606267212},null,-8064.5101278528928,false,null,null,-9051.9148039155662,-7077.1054517902212,-7883.5564645755103,-8245.4637911302761,-9232.8684671929495,null,{"$f":"IF(I3807,AND(SIGN(I3807)=SIGN(L3807:P3807)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3812","v":89451424},null,{"$f":"Calcs!BT3812","v":8889.3225549846884},null,{"$f":"Calcs!BJ3812","v":22847.875388106029},null,-13958.552833121341,false,null,null,-16243.340371931945,-11673.765294310737,-13069.620577622871,-14847.485088619809,-17132.272627430415,null,{"$f":"IF(I3812,AND(SIGN(I3812)=SIGN(L3812:P3812)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3827","v":93674835},null,{"$f":"Calcs!BT3827","v":4707.8925430453419},null,{"$f":"Calcs!BJ3827","v":3134.7244983620149},null,1573.168044683327,true,null,null,1259.6955948471254,1886.6404945195286,2043.9572989878616,1102.3787903787934,788.90634054259181,null,{"$f":"IF(I3827,AND(SIGN(I3827)=SIGN(L3827:P3827)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3846","v":94173276},null,{"$f":"Calcs!BT3846","v":17259.443336701846},null,{"$f":"Calcs!BJ3846","v":17298.104429461353},null,-38.661092759506573,false,null,null,-1768.4715357056448,1691.149350186628,1687.2832409106813,-1764.6054264296909,-3494.4158693758291,null,{"$f":"IF(I3846,AND(SIGN(I3846)=SIGN(L3846:P3846)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3861","v":94257129},null,{"$f":"Calcs!BT3861","v":631.68235664332974},null,{"$f":"Calcs!BJ3861","v":4818.2785064733343},null,-4186.5961498300048,false,null,null,-4668.4240004773383,-3704.7682991826714,-4123.4279141656716,-4249.7643854943381,-4731.5922361416706,null,{"$f":"IF(I3861,AND(SIGN(I3861)=SIGN(L3861:P3861)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3876","v":94540395},null,{"$f":"Calcs!BT3876","v":571.96237401431927},null,{"$f":"Calcs!BJ3876","v":17964.917970586623},null,-17392.955596572305,false,null,null,-19189.44739363097,-15596.463799513642,-17335.759359170872,-17450.151833973734,-19246.643631032399,null,{"$f":"IF(I3876,AND(SIGN(I3876)=SIGN(L3876:P3876)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3881","v":94552583},null,{"$f":"Calcs!BT3881","v":14801.59649585031},null,{"$f":"Calcs!BJ3881","v":18813.953830758132},null,-4012.3573349078215,false,null,null,-5893.7527179836361,-2130.9619518320105,-2532.1976853227898,-5492.5169844928514,-7373.912367568666,null,{"$f":"IF(I3881,AND(SIGN(I3881)=SIGN(L3881:P3881)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3896","v":94852962},null,{"$f":"Calcs!BT3896","v":7807.9132916950039},null,{"$f":"Calcs!BJ3896","v":11789.383553678732},null,-3981.4702619837281,false,null,null,-5160.4086173516025,-2802.5319066158554,-3200.6789328142277,-4762.2615911532284,-5941.1999465211029,null,{"$f":"IF(I3896,AND(SIGN(I3896)=SIGN(L3896:P3896)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3911","v":95288506},null,{"$f":"Calcs!BT3911","v":704.61395589883773},null,{"$f":"Calcs!BJ3911","v":4969.8634466030126},null,-4265.2494907041746,false,null,null,-4762.2358353644759,-3768.2631460438733,-4194.7880951142906,-4335.7108862940586,-4832.6972309543598,null,{"$f":"IF(I3911,AND(SIGN(I3911)=SIGN(L3911:P3911)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3930","v":97446239},null,{"$f":"Calcs!BT3930","v":19794.529791954665},null,{"$f":"Calcs!BJ3930","v":20594.125716825289},null,-799.595924870624,false,null,null,-2859.0084965531532,1259.8166468119052,1179.8570543248425,-2779.0489040660905,-4838.4614757486197,null,{"$f":"IF(I3930,AND(SIGN(I3930)=SIGN(L3930:P3930)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3945","v":103886630},null,{"$f":"Calcs!BT3945","v":332.634529979072},null,{"$f":"Calcs!BJ3945","v":3677.787057981152},null,-3345.1525280020801,false,null,null,-3712.9312338001955,-2977.3738222039651,-3311.8890750041728,-3378.4159809999874,-3746.1946867981023,null,{"$f":"IF(I3945,AND(SIGN(I3945)=SIGN(L3945:P3945)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3950","v":106610095},null,{"$f":"Calcs!BT3950","v":21763.734515347216},null,{"$f":"Calcs!BJ3950","v":32389.516599703336},null,-10625.78208435612,false,null,null,-13864.733744326459,-7386.8304243857856,-8449.4086328213962,-12802.155535890841,-16041.107195861179,null,{"$f":"IF(I3950,AND(SIGN(I3950)=SIGN(L3950:P3950)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3965","v":107123633},null,{"$f":"Calcs!BT3965","v":1636.1357976538357},null,{"$f":"Calcs!BJ3965","v":9193.2161180363546},null,-7557.0803203825189,false,null,null,-8476.401932186156,-6637.7587085788846,-7393.4667406171357,-7720.6939001479022,-8640.0155119515384,null,{"$f":"IF(I3965,AND(SIGN(I3965)=SIGN(L3965:P3965)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3980","v":107984265},null,{"$f":"Calcs!BT3980","v":1526.8236509887274},null,{"$f":"Calcs!BJ3980","v":7526.6828759897953},null,-5999.8592250010679,false,null,null,-6752.5275126000479,-5247.1909374020888,-5847.1768599021952,-6152.5415900999405,-6905.2098776989205,null,{"$f":"IF(I3980,AND(SIGN(I3980)=SIGN(L3980:P3980)), TRUE)","v":true}]
[null,{"$f":"Calcs!B3999","v":108360133},null,{"$f":"Calcs!BT3999","v":141.79266755009382},null,{"$f":"Calcs!BJ3999","v":2541.5007399285},null,-2399.7080723784061,false,null,null,-2653.8581463712562,-2145.5579983855559,-2385.5288056233967,-2413.8873391334155,-2668.0374131262656,null,{"$f":"IF(I3999,AND(SIGN(I3999)=SIGN(L3999:P3999)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4014","v":115180828},null,{"$f":"Calcs!BT4014","v":223.91724344638246},null,{"$f":"Calcs!BJ4014","v":2808.6266449918949},null,-2584.7094015455123,false,null,null,-2865.5720660447018,-2303.8467370463227,-2562.3176772008742,-2607.1011258901508,-2887.9637903893404,null,{"$f":"IF(I4014,AND(SIGN(I4014)=SIGN(L4014:P4014)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4019","v":116316843},null,{"$f":"Calcs!BT4019","v":2086.5165431119772},null,{"$f":"Calcs!BJ4019","v":6866.0769083704972},null,-4779.5603652585196,false,null,null,-5466.1680560955701,-4092.9526744214704,-4570.9087109473221,-4988.212019569718,-5674.8197104067685,null,{"$f":"IF(I4019,AND(SIGN(I4019)=SIGN(L4019:P4019)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4034","v":120740542},null,{"$f":"Calcs!BT4034","v":1402.467884983171},null,{"$f":"Calcs!BJ4034","v":2118.6848864492194},null,-716.21700146604849,false,null,null,-928.0854901109708,-504.34851282112663,-575.97021296773119,-856.46378996436556,-1068.3322786092879,null,{"$f":"IF(I4034,AND(SIGN(I4034)=SIGN(L4034:P4034)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4049","v":127108546},null,{"$f":"Calcs!BT4049","v":52216.082975569952},null,{"$f":"Calcs!BJ4049","v":43698.313817435926},null,8517.7691581340259,true,null,null,4147.9377763904267,12887.600539877618,13739.377455691028,3296.1608605770307,-1073.6705211665685,null,{"$f":"IF(I4049,AND(SIGN(I4049)=SIGN(L4049:P4049)), TRUE)","v":false}]
[null,{"$f":"Calcs!B4068","v":131530416},null,{"$f":"Calcs!BT4068","v":10450.39539774677},null,{"$f":"Calcs!BJ4068","v":13793.829063187419},null,-3343.4336654406488,false,null,null,-4722.8165717593911,-1964.0507591219066,-2298.3941256659709,-4388.4732052153249,-5767.8561115340672,null,{"$f":"IF(I4068,AND(SIGN(I4068)=SIGN(L4068:P4068)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4083","v":133423991},null,{"$f":"Calcs!BT4083","v":1199.6468156725271},null,{"$f":"Calcs!BJ4083","v":3189.3911940758881},null,-1989.744378403361,false,null,null,-2308.68349781095,-1670.8052589957722,-1869.7796968361081,-2109.7090599706135,-2428.6481793782032,null,{"$f":"IF(I4083,AND(SIGN(I4083)=SIGN(L4083:P4083)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4098","v":163751457},null,{"$f":"Calcs!BT4098","v":684.388863063126},null,{"$f":"Calcs!BJ4098","v":3341.2765006655327},null,-2656.8876376024068,false,null,null,-2991.0152876689604,-2322.7599875358537,-2588.4487512960941,-2725.3265239087195,-3059.4541739752731,null,{"$f":"IF(I4098,AND(SIGN(I4098)=SIGN(L4098:P4098)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4103","v":48482817},null,{"$f":"Calcs!BT4103","v":1071.0709740583752},null,{"$f":"Calcs!BJ4103","v":15059.373081178914},null,-13988.302107120538,false,null,null,-15494.239415238431,-12482.364799002647,-13881.195009714702,-14095.409204526375,-15601.346512644268,null,{"$f":"IF(I4103,AND(SIGN(I4103)=SIGN(L4103:P4103)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4118","v":49645938},null,{"$f":"Calcs!BT4118","v":3606.6375821983265},null,{"$f":"Calcs!BJ4118","v":3901.259704196108},null,-294.62212199778151,false,null,null,-684.7480924173924,95.503848421829389,66.041636222051693,-655.28588021761425,-1045.4118506372251,null,{"$f":"IF(I4118,AND(SIGN(I4118)=SIGN(L4118:P4118)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4137","v":50370301},null,{"$f":"Calcs!BT4137","v":1666.1885648173827},null,{"$f":"Calcs!BJ4137","v":4443.7215308953118},null,-2777.5329660779289,false,null,null,-3221.9051191674607,-2333.160812988398,-2610.9141095961904,-2944.1518225596674,-3388.5239756491992,null,{"$f":"IF(I4137,AND(SIGN(I4137)=SIGN(L4137:P4137)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4152","v":50371241},null,{"$f":"Calcs!BT4152","v":156.75502860134839},null,{"$f":"Calcs!BJ4152","v":2028.9754370726068},null,-1872.2204084712585,false,null,null,-2075.1179521785193,-1669.3228647639978,-1856.5449056111236,-1887.8959113313933,-2090.793455038654,null,{"$f":"IF(I4152,AND(SIGN(I4152)=SIGN(L4152:P4152)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4167","v":50374692},null,{"$f":"Calcs!BT4167","v":1535.1446604354724},null,{"$f":"Calcs!BJ4167","v":31382.287737282895},null,-29847.143076847424,false,null,null,-32985.371850575713,-26708.914303119134,-29693.628610803877,-30000.657542890971,-33138.88631661926,null,{"$f":"IF(I4167,AND(SIGN(I4167)=SIGN(L4167:P4167)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4172","v":50392832},null,{"$f":"Calcs!BT4172","v":6691.8762379396721},null,{"$f":"Calcs!BJ4172","v":35629.469481206899},null,-28937.593243267227,false,null,null,-32500.540191387918,-25374.646295146536,-28268.405619473258,-29606.780867061192,-33169.727815181883,null,{"$f":"IF(I4172,AND(SIGN(I4172)=SIGN(L4172:P4172)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4187","v":50413534},null,{"$f":"Calcs!BT4187","v":526.86306909030225},null,{"$f":"Calcs!BJ4187","v":11026.452745364233},null,-10499.58967627393,false,null,null,-11602.234950810354,-9396.9444017375081,-10446.9033693649,-10552.275983182961,-11654.921257719385,null,{"$f":"IF(I4187,AND(SIGN(I4187)=SIGN(L4187:P4187)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4202","v":50425890},null,{"$f":"Calcs!BT4202","v":6026.4137801513034},null,{"$f":"Calcs!BJ4202","v":8097.4792720791565},null,-2071.0654919278531,false,null,null,-2880.8134191357703,-1261.3175647199378,-1468.4241139127225,-2673.7068699429838,-3483.454797150901,null,{"$f":"IF(I4202,AND(SIGN(I4202)=SIGN(L4202:P4202)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4221","v":50471300},null,{"$f":"Calcs!BT4221","v":2303.5202647831388},null,{"$f":"Calcs!BJ4221","v":5386.5718487296435},null,-3083.0515839465047,false,null,null,-3621.7087688194692,-2544.3943990735402,-2852.6995574681905,-3313.4036104248185,-3852.060795297783,null,{"$f":"IF(I4221,AND(SIGN(I4221)=SIGN(L4221:P4221)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4236","v":50501383},null,{"$f":"Calcs!BT4236","v":379.17633068526516},null,{"$f":"Calcs!BJ4236","v":1439.8566869252979},null,-1060.6803562400328,false,null,null,-1204.6660249325628,-916.69468754750301,-1022.7627231715062,-1098.5979893085594,-1242.5836580010894,null,{"$f":"IF(I4236,AND(SIGN(I4236)=SIGN(L4236:P4236)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4255","v":50531140},null,{"$f":"Calcs!BT4255","v":4229.0301191863537},null,{"$f":"Calcs!BJ4255","v":35710.568425397811},null,-31481.538306211456,false,null,null,-35052.595148751243,-27910.481463671676,-31058.635294292821,-31904.441318130092,-35475.498160669878,null,{"$f":"IF(I4255,AND(SIGN(I4255)=SIGN(L4255:P4255)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4256","v":50531206},null,{"$f":"Calcs!BT4256","v":1.7171879248962796E-3},null,{"$f":"Calcs!BJ4256","v":4734.5763862960484},null,-4734.574669108124,false,null,null,-5208.0323077377288,-4261.1170304785192,-4734.5744973893306,-4734.5748408269164,-5208.0324794565213,null,{"$f":"IF(I4256,AND(SIGN(I4256)=SIGN(L4256:P4256)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4271","v":77680235},null,{"$f":"Calcs!BT4271","v":12.932072973793581},null,{"$f":"Calcs!BJ4271","v":1014.7380239196088},null,-1001.8059509458153,false,null,null,-1103.2797533377764,-900.33214855385449,-1000.512743648436,-1003.0991582431947,-1104.5729606351556,null,{"$f":"IF(I4271,AND(SIGN(I4271)=SIGN(L4271:P4271)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4290","v":82959561},null,{"$f":"Calcs!BT4290","v":328.28467677143703},null,{"$f":"Calcs!BJ4290","v":14888.164198998107},null,-14559.879522226671,false,null,null,-16048.695942126484,-13071.06310232686,-14527.051054549527,-14592.707989903814,-16081.524409803627,null,{"$f":"IF(I4290,AND(SIGN(I4290)=SIGN(L4290:P4290)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4305","v":82971898},null,{"$f":"Calcs!BT4305","v":66.58284127596275},null,{"$f":"Calcs!BJ4305","v":2179.6592778223858},null,-2113.0764365464229,false,null,null,-2331.0423643286617,-1895.1105087641845,-2106.4181524188266,-2119.7347206740192,-2337.700648456258,null,{"$f":"IF(I4305,AND(SIGN(I4305)=SIGN(L4305:P4305)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4324","v":83046256},null,{"$f":"Calcs!BT4324","v":10.770048053706162},null,{"$f":"Calcs!BJ4324","v":1621.9788838182199},null,-1611.2088357645137,false,null,null,-1773.4067241463358,-1449.0109473826917,-1610.1318309591431,-1612.2858405698844,-1774.4837289517066,null,{"$f":"IF(I4324,AND(SIGN(I4324)=SIGN(L4324:P4324)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4339","v":83071451},null,{"$f":"Calcs!BT4339","v":37.279362287943925},null,{"$f":"Calcs!BJ4339","v":1931.3563375835472},null,-1894.0769752956032,false,null,null,-2087.2126090539582,-1700.9413415372485,-1890.3490390668089,-1897.8049115243978,-2090.9405452827527,null,{"$f":"IF(I4339,AND(SIGN(I4339)=SIGN(L4339:P4339)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4340","v":83071481},null,{"$f":"Calcs!BT4340","v":1622.5322801424882},null,{"$f":"Calcs!BJ4340","v":38063.439028467452},null,-36440.906748324967,false,null,null,-40247.250651171707,-32634.562845478216,-36278.653520310712,-36603.159976339215,-40409.503879185962,null,{"$f":"IF(I4340,AND(SIGN(I4340)=SIGN(L4340:P4340)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4359","v":83107193},null,{"$f":"Calcs!BT4359","v":56.762791690742688},null,{"$f":"Calcs!BJ4359","v":7102.2650680573624},null,-7045.5022763666202,false,null,null,-7755.728783172357,-6335.2757695608834,-7039.8259971975458,-7051.1785555356937,-7761.4050623414305,null,{"$f":"IF(I4359,AND(SIGN(I4359)=SIGN(L4359:P4359)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4374","v":83142446},null,{"$f":"Calcs!BT4374","v":110.55601773661363},null,{"$f":"Calcs!BJ4374","v":13860.910905913233},null,-13750.35488817662,false,null,null,-15136.445978767944,-12364.263797585298,-13739.299286402958,-13761.410489950282,-15147.501580541606,null,{"$f":"IF(I4374,AND(SIGN(I4374)=SIGN(L4374:P4374)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4389","v":83143034},null,{"$f":"Calcs!BT4389","v":12.433166099816717},null,{"$f":"Calcs!BJ4389","v":1782.8751842068543},null,-1770.4420181070377,false,null,null,-1948.7295365277232,-1592.1544996863522,-1769.1987014970559,-1771.6853347170193,-1949.9728531377048,null,{"$f":"IF(I4389,AND(SIGN(I4389)=SIGN(L4389:P4389)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4408","v":83186271},null,{"$f":"Calcs!BT4408","v":8.2705982325579157},null,{"$f":"Calcs!BJ4408","v":3075.952794361936},null,-3067.6821961293781,false,null,null,-3375.2774755655719,-2760.0869166931848,-3066.8551363061224,-3068.5092559526338,-3376.1045353888276,null,{"$f":"IF(I4408,AND(SIGN(I4408)=SIGN(L4408:P4408)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4423","v":83213040},null,{"$f":"Calcs!BT4423","v":271.47344555280256},null,{"$f":"Calcs!BJ4423","v":11393.901048056387},null,-11122.427602503583,false,null,null,-12261.817707309223,-9983.0374976979456,-11095.280257948303,-11149.574947058863,-12288.965051864503,null,{"$f":"IF(I4423,AND(SIGN(I4423)=SIGN(L4423:P4423)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4431","v":83258141},null,{"$f":"Calcs!BT4431","v":77.173603571284275},null,{"$f":"Calcs!BJ4431","v":3510.3828176265815},null,-3433.2092140552973,false,null,null,-3784.2474958179555,-3082.170932292639,-3425.4918536981686,-3440.9265744124259,-3791.9648561750837,null,{"$f":"IF(I4431,AND(SIGN(I4431)=SIGN(L4431:P4431)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4444","v":83259119},null,{"$f":"Calcs!BT4444","v":61.767133702481658},null,{"$f":"Calcs!BJ4444","v":2835.4593820822224},null,-2773.6922483797407,false,null,null,-3057.2381865879634,-2490.1463101715185,-2767.5155350094924,-2779.868961749989,-3063.4148999582117,null,{"$f":"IF(I4444,AND(SIGN(I4444)=SIGN(L4444:P4444)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4459","v":84930120},null,{"$f":"Calcs!BT4459","v":23.975894098527448},null,{"$f":"Calcs!BJ4459","v":2493.5422284872084},null,-2469.5663343886808,false,null,null,-2718.9205572374017,-2220.21211153996,-2467.1687449788283,-2471.9639237985339,-2721.3181466472547,null,{"$f":"IF(I4459,AND(SIGN(I4459)=SIGN(L4459:P4459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4478","v":85975454},null,{"$f":"Calcs!BT4478","v":280.33220256464756},null,{"$f":"Calcs!BJ4478","v":25528.145432538986},null,-25247.813229974337,false,null,null,-27800.62777322824,-22694.998686720439,-25219.780009717873,-25275.846450230802,-27828.660993484704,null,{"$f":"IF(I4478,AND(SIGN(I4478)=SIGN(L4478:P4478)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4493","v":85977464},null,{"$f":"Calcs!BT4493","v":56.062136249436037},null,{"$f":"Calcs!BJ4493","v":4322.9742139888431},null,-4266.9120777394073,false,null,null,-4699.2094991382919,-3834.6146563405227,-4261.3058641144635,-4272.5182913643503,-4704.8157127632348,null,{"$f":"IF(I4493,AND(SIGN(I4493)=SIGN(L4493:P4493)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4508","v":87965872},null,{"$f":"Calcs!BT4508","v":6.2473318131139877E-5},null,{"$f":"Calcs!BJ4508","v":756.60308822453885},null,-756.60302575122068,false,null,null,-832.26333457367468,-680.9427169287668,-756.60301950388896,-756.60303199855252,-832.26334082100652,null,{"$f":"IF(I4508,AND(SIGN(I4508)=SIGN(L4508:P4508)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4513","v":89831241},null,{"$f":"Calcs!BT4513","v":4.9310232596521928},null,{"$f":"Calcs!BJ4513","v":1911.7323955324132},null,-1906.801372272761,false,null,null,-2097.9746118260023,-1715.6281327195197,-1906.3082699467957,-1907.2944745987263,-2098.4677141519674,null,{"$f":"IF(I4513,AND(SIGN(I4513)=SIGN(L4513:P4513)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4528","v":93685289},null,{"$f":"Calcs!BT4528","v":383.67759578668455},null,{"$f":"Calcs!BJ4528","v":3068.9442436293875},null,-2685.2666478427032,false,null,null,-2992.1610722056421,-2378.3722234797647,-2646.8988882640347,-2723.6344074213712,-3030.5288317843106,null,{"$f":"IF(I4528,AND(SIGN(I4528)=SIGN(L4528:P4528)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4547","v":93946702},null,{"$f":"Calcs!BT4547","v":240.16497222227781},null,{"$f":"Calcs!BJ4547","v":6927.4517883569542},null,-6687.286816134676,false,null,null,-7380.0319949703717,-5994.5416372989803,-6663.2703189124486,-6711.3033133569043,-7404.0484921926,null,{"$f":"IF(I4547,AND(SIGN(I4547)=SIGN(L4547:P4547)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4562","v":94303671},null,{"$f":"Calcs!BT4562","v":150.92332385372038},null,{"$f":"Calcs!BJ4562","v":16748.433807722951},null,-16597.510483869231,false,null,null,-18272.353864641529,-14922.667103096937,-16582.41815148386,-16612.602816254603,-18287.4461970269,null,{"$f":"IF(I4562,AND(SIGN(I4562)=SIGN(L4562:P4562)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4577","v":94373475},null,{"$f":"Calcs!BT4577","v":178.32298912859164},null,{"$f":"Calcs!BJ4577","v":15946.455359612832},null,-15768.13237048424,false,null,null,-17362.777906445524,-14173.486834522957,-15750.300071571381,-15785.964669397099,-17380.610205358385,null,{"$f":"IF(I4577,AND(SIGN(I4577)=SIGN(L4577:P4577)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4582","v":94537833},null,{"$f":"Calcs!BT4582","v":365.99121826271244},null,{"$f":"Calcs!BJ4582","v":18329.362608679105},null,-17963.371390416392,false,null,null,-19796.307651284304,-16130.435129548481,-17926.772268590121,-17999.970512242664,-19832.906773110575,null,{"$f":"IF(I4582,AND(SIGN(I4582)=SIGN(L4582:P4582)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4597","v":94887072},null,{"$f":"Calcs!BT4597","v":422.40677377346458},null,{"$f":"Calcs!BJ4597","v":7406.936780616551},null,-6984.5300068430861,false,null,null,-7725.2236849047422,-6243.8363287814309,-6942.2893294657397,-7026.7706842204325,-7767.4643622820886,null,{"$f":"IF(I4597,AND(SIGN(I4597)=SIGN(L4597:P4597)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4616","v":96740823},null,{"$f":"Calcs!BT4616","v":50.046854166685648},null,{"$f":"Calcs!BJ4616","v":3124.9125273364484},null,-3074.8656731697629,false,null,null,-3387.356925903408,-2762.3744204361183,-3069.8609877530944,-3079.8703585864314,-3392.3616113200765,null,{"$f":"IF(I4616,AND(SIGN(I4616)=SIGN(L4616:P4616)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4631","v":97430899},null,{"$f":"Calcs!BT4631","v":49.941175046290937},null,{"$f":"Calcs!BJ4631","v":2593.9647482692867},null,-2544.0235732229958,false,null,null,-2803.4200480499248,-2284.6270983960671,-2539.0294557183665,-2549.017690727625,-2808.4141655545541,null,{"$f":"IF(I4631,AND(SIGN(I4631)=SIGN(L4631:P4631)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4646","v":97514855},null,{"$f":"Calcs!BT4646","v":40.639495173282995},null,{"$f":"Calcs!BJ4646","v":3914.1754619746598},null,-3873.5359668013766,false,null,null,-4264.9535129988435,-3482.1184206039106,-3869.4720172840484,-3877.5999163187053,-4269.0174625161717,null,{"$f":"IF(I4646,AND(SIGN(I4646)=SIGN(L4646:P4646)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4651","v":99639908},null,{"$f":"Calcs!BT4651","v":2827.9076618147851},null,{"$f":"Calcs!BJ4651","v":20735.297953009464},null,-17907.390291194679,false,null,null,-19980.920086495626,-15833.860495893732,-17624.5995250132,-18190.181057376158,-20263.710852677104,null,{"$f":"IF(I4651,AND(SIGN(I4651)=SIGN(L4651:P4651)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4666","v":105133435},null,{"$f":"Calcs!BT4666","v":22.114127985702652},null,{"$f":"Calcs!BJ4666","v":2471.6154769096656},null,-2449.5013489239632,false,null,null,-2696.6628966149301,-2202.3398012329967,-2447.2899361253926,-2451.7127617225333,-2698.8743094135002,null,{"$f":"IF(I4666,AND(SIGN(I4666)=SIGN(L4666:P4666)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4681","v":106550002},null,{"$f":"Calcs!BT4681","v":68.051139498475209},null,{"$f":"Calcs!BJ4681","v":6559.4027527448661},null,-6491.351613246391,false,null,null,-7147.2918885208783,-5835.4113379719047,-6484.5464992965435,{"$f":"(1+O$7)*$D4681-(1+O$6)*$F4681","v":-6498.1567271962385},-7154.0970024707258,null,{"$f":"IF(I4681,AND(SIGN(I4681)=SIGN(L4681:P4681)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4700","v":107829835},null,{"$f":"Calcs!BT4700","v":62.754102645417703},null,{"$f":"Calcs!BJ4700","v":1601.353720233865},null,-1538.5996175884472,false,null,null,-1698.734989611834,-1378.4642455650608,-1532.3242073239055,-1544.8750278529892,-1705.0103998763759,null,{"$f":"IF(I4700,AND(SIGN(I4700)=SIGN(L4700:P4700)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4715","v":115660988},null,{"$f":"Calcs!BT4715","v":20320.281119831823},null,{"$f":"Calcs!BJ4715","v":29205.632124060172},null,-8885.3510042283488,false,null,null,-11805.91421663437,-5964.7877918223312,-6853.3228922451635,-10917.37911621153,-13837.942328617552,null,{"$f":"IF(I4715,AND(SIGN(I4715)=SIGN(L4715:P4715)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4720","v":117473335},null,{"$f":"Calcs!BT4720","v":1261.5790296613281},null,{"$f":"Calcs!BJ4720","v":5114.1394695401768},null,-3852.5604398788487,false,null,null,-4363.974386832866,-3341.1464929248309,-3726.4025369127157,-3978.7183428449816,-4490.1322897989994,null,{"$f":"IF(I4720,AND(SIGN(I4720)=SIGN(L4720:P4720)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4735","v":120474730},null,{"$f":"Calcs!BT4735","v":33991.478515360192},null,{"$f":"Calcs!BJ4735","v":35882.778529111842},null,-1891.3000137516501,false,null,null,-5479.5778666628394,1696.9778391595319,1507.8478377843712,-5290.4478652876678,-8878.7257181988571,null,{"$f":"IF(I4735,AND(SIGN(I4735)=SIGN(L4735:P4735)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4750","v":121147541},null,{"$f":"Calcs!BT4750","v":41.889302290301316},null,{"$f":"Calcs!BJ4750","v":4063.9582033445399},null,-4022.0689010542387,false,null,null,-4428.4647213886929,-3615.6730807197846,-4017.8799708252086,-4026.2578312832688,-4432.653651617723,null,{"$f":"IF(I4750,AND(SIGN(I4750)=SIGN(L4750:P4750)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4769","v":130098528},null,{"$f":"Calcs!BT4769","v":598.07117308871489},null,{"$f":"Calcs!BJ4769","v":3617.6136438345634},null,-3019.5424707458487,false,null,null,-3381.3038351293053,-2657.7811063623922,-2959.7353534369768,-3079.3495880547198,-3441.1109524381764,null,{"$f":"IF(I4769,AND(SIGN(I4769)=SIGN(L4769:P4769)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4784","v":132941874},null,{"$f":"Calcs!BT4784","v":3.2516022304207581E-4},null,{"$f":"Calcs!BJ4784","v":3324.0554902941303},null,-3324.0551651339074,false,null,null,-3656.4607141633205,-2991.6496161044943,-3324.0551326178852,-3324.0551976499296,-3656.4607466793427,null,{"$f":"IF(I4784,AND(SIGN(I4784)=SIGN(L4784:P4784)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4789","v":133948541},null,{"$f":"Calcs!BT4789","v":36426.045698201284},null,{"$f":"Calcs!BJ4789","v":28885.241233429413},null,7540.8044647718707,true,null,null,4652.2803414289265,10429.328588114811,11183.409034592005,3898.1998949517438,1009.6757716087996,null,{"$f":"IF(I4789,AND(SIGN(I4789)=SIGN(L4789:P4789)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4804","v":49879692},null,{"$f":"Calcs!BT4804","v":17301.197484373482},null,{"$f":"Calcs!BJ4804","v":21714.492612499718},null,-4413.2951281262358,false,null,null,-6584.7443893762102,-2241.8458668762651,-2683.1753796888843,-6143.4148765635837,-8314.864137813558,null,{"$f":"IF(I4804,AND(SIGN(I4804)=SIGN(L4804:P4804)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4819","v":49231372},null,{"$f":"Calcs!BT4819","v":10780.10185974548},null,{"$f":"Calcs!BJ4819","v":13264.182872113444},null,-2484.0810123679639,false,null,null,-3810.4992995793091,-1157.6627251566206,-1406.0708263934157,-3562.0911983425121,-4888.5094855538573,null,{"$f":"IF(I4819,AND(SIGN(I4819)=SIGN(L4819:P4819)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4838","v":49241566},null,{"$f":"Calcs!BT4838","v":1296.1102407738308},null,{"$f":"Calcs!BJ4838","v":3859.9092548740759},null,-2563.7990141002451,false,null,null,-2949.789939587653,-2177.8080886128378,-2434.1879900228619,-2693.4100381776279,-3079.4009636650362,null,{"$f":"IF(I4838,AND(SIGN(I4838)=SIGN(L4838:P4838)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4853","v":49277518},null,{"$f":"Calcs!BT4853","v":3156.8025104175977},null,{"$f":"Calcs!BJ4853","v":8128.1166509957247},null,-4971.3141405781271,false,null,null,-5784.1258056777006,-4158.5024754785545,-4655.633889536367,-5286.9943916198863,-6099.8060567194607,null,{"$f":"IF(I4853,AND(SIGN(I4853)=SIGN(L4853:P4853)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4868","v":49287415},null,{"$f":"Calcs!BT4868","v":44415.615808690127},null,{"$f":"Calcs!BJ4868","v":30486.194465049994},null,13929.421343640133,true,null,null,10880.801897135134,16978.040790145133,18370.982924509153,9487.8597627711206,6439.2403162661212,null,{"$f":"IF(I4868,AND(SIGN(I4868)=SIGN(L4868:P4868)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4873","v":49288584},null,{"$f":"Calcs!BT4873","v":678.6850783511693},null,{"$f":"Calcs!BJ4873","v":4328.7812988815267},null,-3650.0962205303576,false,null,null,-4082.9743504185108,-3217.2180906422045,-3582.2277126952404,{"$f":"(1+O$7)*$D4873-(1+O$6)*$F4873","v":-3717.9647283654745},-4150.8428582536271,null,{"$f":"IF(I4873,AND(SIGN(I4873)=SIGN(L4873:P4873)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4888","v":49289262},null,{"$f":"Calcs!BT4888","v":2569.8500852200386},null,{"$f":"Calcs!BJ4888","v":3930.3952508128418},null,-1360.5451655928032,false,null,null,-1753.5846906740881,-967.50564051151923,-1103.5601570707991,-1617.5301741148069,-2010.5696991960917,null,{"$f":"IF(I4888,AND(SIGN(I4888)=SIGN(L4888:P4888)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4907","v":49295639},null,{"$f":"Calcs!BT4907","v":26128.392667146807},null,{"$f":"Calcs!BJ4907","v":36919.042815995716},null,-10790.650148848908,false,null,null,-14482.554430448487,-7098.7458672493376,-8177.8108821342248,-13403.489415563588,-17095.393697163167,null,{"$f":"IF(I4907,AND(SIGN(I4907)=SIGN(L4907:P4907)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4922","v":49316027},null,{"$f":"Calcs!BT4922","v":8010.4345418564972},null,{"$f":"Calcs!BJ4922","v":14206.332334874522},null,-6195.8977930180245,false,null,null,-7616.5310265054777,-4775.264559530573,-5394.8543388323742,-6996.9412472036738,-8417.574480691128,null,{"$f":"IF(I4922,AND(SIGN(I4922)=SIGN(L4922:P4922)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4937","v":49321018},null,{"$f":"Calcs!BT4937","v":1084.7304193960035},null,{"$f":"Calcs!BJ4937","v":6202.767642611504},null,-5118.0372232155005,false,null,null,-5738.3139874766512,-4497.7604589543498,-5009.5641812759004,{"$f":"(1+O$7)*$D4937-(1+O$6)*$F4937","v":-5226.5102651551006},-5846.7870294162512,null,{"$f":"IF(I4937,AND(SIGN(I4937)=SIGN(L4937:P4937)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4956","v":49340177},null,{"$f":"Calcs!BT4956","v":2382.3570044241824},null,{"$f":"Calcs!BJ4956","v":12239.933243628233},null,-9857.5762392040506,false,null,null,-11081.569563566874,-8633.5829148412267,-9619.3405387616331,-10095.811939646468,-11319.805264009292,null,{"$f":"IF(I4956,AND(SIGN(I4956)=SIGN(L4956:P4956)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4957","v":49340242},null,{"$f":"Calcs!BT4957","v":10373.648081118028},null,{"$f":"Calcs!BJ4957","v":14678.908898554891},null,-4305.2608174368634,false,null,null,-5773.1517072923543,-2837.3699275813742,-3267.8960093250589,-5342.625625548666,-6810.516515404157,null,{"$f":"IF(I4957,AND(SIGN(I4957)=SIGN(L4957:P4957)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4972","v":49347060},null,{"$f":"Calcs!BT4972","v":28671.79970557175},null,{"$f":"Calcs!BJ4972","v":20995.615551646963},null,7676.1841539247871,true,null,null,5576.6225987600883,9775.7457090894823,10543.364124481963,4809.0041833676114,2709.4426282029126,null,{"$f":"IF(I4972,AND(SIGN(I4972)=SIGN(L4972:P4972)), TRUE)","v":true}]
[null,{"$f":"Calcs!B4991","v":49859786},null,{"$f":"Calcs!BT4991","v":2510.5063068552654},null,{"$f":"Calcs!BJ4991","v":5245.599856852109},null,-2735.0935499968436,false,null,null,-3259.653535682055,-2210.5335643116332,-2484.0429193113168,-2986.14418068237,-3510.7041663675814,null,{"$f":"IF(I4991,AND(SIGN(I4991)=SIGN(L4991:P4991)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5006","v":49861132},null,{"$f":"Calcs!BT5006","v":6910.5903671131955},null,{"$f":"Calcs!BJ5006","v":8363.4037113026898},null,-1452.8133441894943,false,null,null,-2289.1537153197633,-616.4729730592253,-761.75430747817427,-2143.8723809008134,-2980.2127520310823,null,{"$f":"IF(I5006,AND(SIGN(I5006)=SIGN(L5006:P5006)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5025","v":49880348},null,{"$f":"Calcs!BT5025","v":2344.0153693232851},null,{"$f":"Calcs!BJ5025","v":5152.9868650291573},null,-2808.9714957058723,false,null,null,-3324.2701822087884,-2293.6728092029571,-2574.5699587735435,-3043.3730326382006,-3558.6717191411167,null,{"$f":"IF(I5025,AND(SIGN(I5025)=SIGN(L5025:P5025)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5040","v":50386487},null,{"$f":"Calcs!BT5040","v":886.39167503876922},null,{"$f":"Calcs!BJ5040","v":5103.5265212880322},null,-4217.1348462492633,false,null,null,-4727.4874983780674,-3706.7821941204597,-4128.4956787453857,-4305.77401375314,-4816.1266658819441,null,{"$f":"IF(I5040,AND(SIGN(I5040)=SIGN(L5040:P5040)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5041","v":50386990},null,{"$f":"Calcs!BT5041","v":995.02625679765561},null,{"$f":"Calcs!BJ5041","v":8579.2670738651614},null,-7584.2408170675062,false,null,null,-8442.1675244540238,-6726.3141096809904,-7484.7381913877398,-7683.7434427472708,-8541.6701501337884,null,{"$f":"IF(I5041,AND(SIGN(I5041)=SIGN(L5041:P5041)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5060","v":50496224},null,{"$f":"Calcs!BT5060","v":6215.8640073981569},null,{"$f":"Calcs!BJ5060","v":15284.647926153672},null,-9068.7839187555146,false,null,null,-10597.248711370883,-7540.319126140148,-8447.1975180156987,-9690.3703194953305,-11218.835112110699,null,{"$f":"IF(I5060,AND(SIGN(I5060)=SIGN(L5060:P5060)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5075","v":50497068},null,{"$f":"Calcs!BT5075","v":442.32507210326946},null,{"$f":"Calcs!BJ5075","v":6328.0204564174674},null,-5885.6953843141982,false,null,null,-6518.4974299559453,-5252.893338672452,-5841.4628771038706,-5929.927891524525,-6562.7299371662721,null,{"$f":"IF(I5075,AND(SIGN(I5075)=SIGN(L5075:P5075)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5094","v":87818738},null,{"$f":"Calcs!BT5094","v":2328.8321478110556},null,{"$f":"Calcs!BJ5094","v":3858.1070561142765},null,-1529.2749083032209,false,null,null,-1915.085613914649,-1143.4642026917932,-1296.391693522115,-1762.1581230843262,-2147.9688286957544,null,{"$f":"IF(I5094,AND(SIGN(I5094)=SIGN(L5094:P5094)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5109","v":94180512},null,{"$f":"Calcs!BT5109","v":6500.958722533489},null,{"$f":"Calcs!BJ5109","v":5828.2106670334806},null,672.74805550000838,true,null,null,89.926988796660225,1255.5691222033565,1322.843927753358,22.652183246659661,-560.16888345668849,null,{"$f":"IF(I5109,AND(SIGN(I5109)=SIGN(L5109:P5109)), TRUE)","v":false}]
[null,{"$f":"Calcs!B5124","v":95465996},null,{"$f":"Calcs!BT5124","v":1174.2097520209149},null,{"$f":"Calcs!BJ5124","v":3953.6235903835736},null,-2779.4138383626587,false,null,null,-3174.7761974010168,-2384.0514793243015,-2661.9928631605671,-2896.8348135647502,-3292.1971726031084,null,{"$f":"IF(I5124,AND(SIGN(I5124)=SIGN(L5124:P5124)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5129","v":97422375},null,{"$f":"Calcs!BT5129","v":812.54372731471176},null,{"$f":"Calcs!BJ5129","v":1526.2621052422805},null,-713.71837792756878,false,null,null,-866.34458845179688,-561.09216740334068,-632.46400519609756,{"$f":"(1+O$7)*$D5129-(1+O$6)*$F5129","v":-794.97275065903989},-947.59896118326799,null,{"$f":"IF(I5129,AND(SIGN(I5129)=SIGN(L5129:P5129)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5144","v":107123909},null,{"$f":"Calcs!BT5144","v":8122.3407888518514},null,{"$f":"Calcs!BJ5144","v":10883.278066113611},null,-2760.9372772617598,false,null,null,-3849.2650838731215,-1672.6094706503982,-1948.7031983765737,-3573.1713561469451,-4661.4991627583067,null,{"$f":"IF(I5144,AND(SIGN(I5144)=SIGN(L5144:P5144)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5159","v":107880224},null,{"$f":"Calcs!BT5159","v":4913.9770186888873},null,{"$f":"Calcs!BJ5159","v":7677.9674496595062},null,-2763.9904309706189,false,null,null,-3531.7871759365698,-1996.1936860046681,-2272.5927291017297,-3255.3881328395073,-4023.1848778054582,null,{"$f":"IF(I5159,AND(SIGN(I5159)=SIGN(L5159:P5159)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5178","v":118942419},null,{"$f":"Calcs!BT5178","v":564.75885504688404},null,{"$f":"Calcs!BJ5178","v":1853.961913065554},null,-1289.2030580186699,false,null,null,-1474.5992493252254,-1103.8068667121145,-1232.7271725139815,-1345.6789435233584,-1531.0751348299138,null,{"$f":"IF(I5178,AND(SIGN(I5178)=SIGN(L5178:P5178)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5193","v":123628876},null,{"$f":"Calcs!BT5193","v":1983.3623386789045},null,{"$f":"Calcs!BJ5193","v":3974.3488761212502},null,-1990.9865374423457,false,null,null,-2388.4214250544715,-1593.5516498302209,-1792.6503035744549,{"$f":"(1+O$7)*$D5193-(1+O$6)*$F5193","v":-2189.322771310236},-2586.7576589223618,null,{"$f":"IF(I5193,AND(SIGN(I5193)=SIGN(L5193:P5193)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5198","v":127110524},null,{"$f":"Calcs!BT5198","v":845.14307318076146},null,{"$f":"Calcs!BJ5198","v":1842.2476211268674},null,-997.10454794610598,false,null,null,-1181.329310058793,-812.87978583341931,-912.59024062802973,-1081.618855264182,-1265.8436173768691,null,{"$f":"IF(I5198,AND(SIGN(I5198)=SIGN(L5198:P5198)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5213","v":130307275},null,{"$f":"Calcs!BT5213","v":4520.7132365043417},null,{"$f":"Calcs!BJ5213","v":8179.4793156499682},null,-3658.7660791456265,false,null,null,-4476.7140107106243,-2840.8181475806296,-3206.6947554951921,-4110.8374027960599,-4928.7853343610586,null,{"$f":"IF(I5213,AND(SIGN(I5213)=SIGN(L5213:P5213)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5228","v":133609750},null,{"$f":"Calcs!BT5228","v":962.60780466304323},null,{"$f":"Calcs!BJ5228","v":2558.8218724532244},null,-1596.2140677901812,false,null,null,-1852.0962550355039,-1340.3318805448589,-1499.9532873238768,-1692.4748482564855,-1948.3570355018082,null,{"$f":"IF(I5228,AND(SIGN(I5228)=SIGN(L5228:P5228)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5247","v":50431733},null,{"$f":"Calcs!BT5247","v":105.03300854797521},null,{"$f":"Calcs!BJ5247","v":2402.9316797306965},null,-2297.898671182721,false,null,null,-2538.1918391557911,-2057.6055032096519,-2287.395370327924,-2308.4019720375186,-2548.6951400105886,null,{"$f":"IF(I5247,AND(SIGN(I5247)=SIGN(L5247:P5247)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5262","v":131805242},null,{"$f":"Calcs!BT5262","v":6518.3213293845256},null,{"$f":"Calcs!BJ5262","v":8099.8822037588907},null,-1581.5608743743651,false,null,null,-2391.5490947502549,-771.5726539984762,-929.72874143591162,-2233.3930073128176,-3043.3812276887074,null,{"$f":"IF(I5262,AND(SIGN(I5262)=SIGN(L5262:P5262)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5277","v":50413416},null,{"$f":"Calcs!BT5277","v":797.40615561233108},null,{"$f":"Calcs!BJ5277","v":10161.39734066118},null,-9363.9911850488497,false,null,null,-10380.130919114968,-8347.8514509827328,-9284.2505694876163,-9443.7318006100832,-10459.871534676202,null,{"$f":"IF(I5277,AND(SIGN(I5277)=SIGN(L5277:P5277)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5282","v":104900002},null,{"$f":"Calcs!BT5282","v":167.56179984601275},null,{"$f":"Calcs!BJ5282","v":2503.0538330528088},null,-2335.4920332067959,false,null,null,-2585.7974165120768,-2085.186649901515,-2318.7358532221947,-2352.2482131913976,-2602.5535964966784,null,{"$f":"IF(I5282,AND(SIGN(I5282)=SIGN(L5282:P5282)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5297","v":133205904},null,{"$f":"Calcs!BT5297","v":2548.5373925612698},null,{"$f":"Calcs!BJ5297","v":4004.8861328844937},null,-1456.3487403232239,false,null,null,-1856.8373536116737,-1055.8601270347745,-1201.4950010670968,-1711.2024795793509,-2111.6910928678008,null,{"$f":"IF(I5297,AND(SIGN(I5297)=SIGN(L5297:P5297)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5316","v":49276342},null,{"$f":"Calcs!BT5316","v":12829.989182016103},null,{"$f":"Calcs!BJ5316","v":14845.111673069598},null,-2015.1224910534947,false,null,null,-3499.6336583604552,-530.61132374653607,-732.12357285188409,-3298.1214092551054,-4782.6325765620659,null,{"$f":"IF(I5316,AND(SIGN(I5316)=SIGN(L5316:P5316)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5331","v":49307432},null,{"$f":"Calcs!BT5331","v":2767.9095676472048},null,{"$f":"Calcs!BJ5331","v":3353.1910369108655},null,-585.28146926366071,false,null,null,-920.60057295474735,-249.96236557257407,-308.49051249894001,-862.07242602838096,-1197.3915297194676,null,{"$f":"IF(I5331,AND(SIGN(I5331)=SIGN(L5331:P5331)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5346","v":49373134},null,{"$f":"Calcs!BT5346","v":158.72380945546968},null,{"$f":"Calcs!BJ5346","v":2480.8267150152992},null,-2322.1029055598297,false,null,null,-2570.1855770613597,-2074.0202340582996,-2306.2305246142823,-2337.9752865053765,-2586.0579580069066,null,{"$f":"IF(I5346,AND(SIGN(I5346)=SIGN(L5346:P5346)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5351","v":49391859},null,{"$f":"Calcs!BT5351","v":568.99481291905886},null,{"$f":"Calcs!BJ5351","v":2755.9623923444642},null,-2186.9675794254053,false,null,null,-2462.5638186598521,-1911.371340190959,-2130.0680981334995,-2243.8670607173112,-2519.463299951758,null,{"$f":"IF(I5351,AND(SIGN(I5351)=SIGN(L5351:P5351)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5366","v":49671521},null,{"$f":"Calcs!BT5366","v":5940.1749878588498},null,{"$f":"Calcs!BJ5366","v":5373.7562131044142},null,566.41877475443562,true,null,null,29.043153443994015,1103.7943960648772,1160.4362735403211,-27.59872403144891,-564.97434534189051,null,{"$f":"IF(I5366,AND(SIGN(I5366)=SIGN(L5366:P5366)), TRUE)","v":false}]
[null,{"$f":"Calcs!B5385","v":49786459},null,{"$f":"Calcs!BT5385","v":5301.6974730477195},null,{"$f":"Calcs!BJ5385","v":4625.64348348159},null,676.05398956612953,true,null,null,213.48964121797053,1138.6183379142885,1206.223736870902,{"$f":"(1+O$7)*$D5385-(1+O$6)*$F5385","v":145.88424226135794},-316.68010608680106,null,{"$f":"IF(I5385,AND(SIGN(I5385)=SIGN(L5385:P5385)), TRUE)","v":false}]
[null,{"$f":"Calcs!B5400","v":49858835},null,{"$f":"Calcs!BT5400","v":5140.0125071548709},null,{"$f":"Calcs!BJ5400","v":4494.2832183229775},null,645.72928883189343,true,null,null,196.3009669995954,1095.157610664191,1159.7305395473813,131.72803811640642,-317.7002837158916,null,{"$f":"IF(I5400,AND(SIGN(I5400)=SIGN(L5400:P5400)), TRUE)","v":false}]
[null,{"$f":"Calcs!B5415","v":50001201},null,{"$f":"Calcs!BT5415","v":6.5686111414837569},null,{"$f":"Calcs!BJ5415","v":6499.9301936715374},null,-6493.361582530054,false,null,null,-7143.3546018972083,-5843.3685631629005,-6492.7047214159056,-6494.0184436442023,-7144.0114630113567,null,{"$f":"IF(I5415,AND(SIGN(I5415)=SIGN(L5415:P5415)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5420","v":50002093},null,{"$f":"Calcs!BT5420","v":1265.0391430104564},null,{"$f":"Calcs!BJ5420","v":25841.527772437203},null,-24576.488629426745,false,null,null,-27160.641406670467,-21992.335852183027,-24449.984715125702,-24702.992543727793,-27287.145320971515,null,{"$f":"IF(I5420,AND(SIGN(I5420)=SIGN(L5420:P5420)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5435","v":50349070},null,{"$f":"Calcs!BT5435","v":4309.8685991843022},null,{"$f":"Calcs!BJ5435","v":9843.3092595568323},null,-5533.4406603725301,false,null,null,-6517.7715863282147,-4549.1097344168475,-5102.4538004540991,-5964.4275202909603,-6948.7584462466448,null,{"$f":"IF(I5435,AND(SIGN(I5435)=SIGN(L5435:P5435)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5450","v":50350925},null,{"$f":"Calcs!BT5450","v":16791.021937932077},null,{"$f":"Calcs!BJ5450","v":9602.1149922038639},null,{"$f":"D5450-F5450","v":7188.906945728213},{"$f":"H5450>0","v":true},null,null,{"$f":"(1+L$7)*$D5450-(1+L$6)*$F5450","v":6228.6954465078252},8149.1184449485991,8868.0091395214222,5509.8047519350057,{"$f":"(1+P$7)*$D5450-(1+P$6)*$F5450","v":4549.5932527146178},null,{"$f":"IF(I5450,AND(SIGN(I5450)=SIGN(L5450:P5450)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5469","v":50357648},null,{"$f":"Calcs!BT5469","v":9511.2080446416421},null,{"$f":"Calcs!BJ5469","v":11890.506928534063},null,-2379.2988838924211,false,null,null,-3568.349576745828,-1190.2481910390143,-1428.1780794282568,-3330.4196883565855,-4519.4703812099924,null,{"$f":"IF(I5469,AND(SIGN(I5469)=SIGN(L5469:P5469)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5484","v":50362923},null,{"$f":"Calcs!BT5484","v":24085.702033834998},null,{"$f":"Calcs!BJ5484","v":13693.706909865308},null,10391.995123969689,true,null,null,9022.624432983157,11761.36581495622,12800.56532735319,7983.4249205861888,6614.0542295996565,null,{"$f":"IF(I5484,AND(SIGN(I5484)=SIGN(L5484:P5484)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5489","v":50363678},null,{"$f":"Calcs!BT5489","v":134.62303230142925},null,{"$f":"Calcs!BJ5489","v":13992.070926765204},null,-13857.447894463774,false,null,null,-15256.654987140295,-12458.240801787253,-13843.985591233632,-13870.910197693918,-15270.117290370439,null,{"$f":"IF(I5489,AND(SIGN(I5489)=SIGN(L5489:P5489)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5504","v":50372304},null,{"$f":"Calcs!BT5504","v":171.03729721994131},null,{"$f":"Calcs!BJ5504","v":5132.4618235981234},null,-4961.4245263781822,false,null,null,-5474.6707087379955,-4448.1783440183699,-4944.3207966561877,-4978.5282561001759,-5491.7744384599891,null,{"$f":"IF(I5504,AND(SIGN(I5504)=SIGN(L5504:P5504)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5519","v":50380815},null,{"$f":"Calcs!BT5519","v":4550.0611522660911},null,{"$f":"Calcs!BJ5519","v":8650.5540470305059},null,-4100.4928947644148,false,null,null,-4965.5482994674658,-3235.4374900613648,-3645.486779537805,-4555.4990099910237,-5420.5544146940747,null,{"$f":"IF(I5519,AND(SIGN(I5519)=SIGN(L5519:P5519)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5538","v":50401617},null,{"$f":"Calcs!BT5538","v":15462.089396558798},null,{"$f":"Calcs!BJ5538","v":49691.625915297576},null,-34229.53651873878,false,null,null,-39198.699110268542,-29260.373927209024,-32683.327579082896,-35775.74545839466,-40744.908049924423,null,{"$f":"IF(I5538,AND(SIGN(I5538)=SIGN(L5538:P5538)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5553","v":50408024},null,{"$f":"Calcs!BT5553","v":10359.322206857396},null,{"$f":"Calcs!BJ5553","v":14849.116559202484},null,-4489.7943523450886,false,null,null,-5974.7060082653388,-3004.8826964248401,-3453.8621316593471,-5525.7265730308281,-7010.6382289510784,null,{"$f":"IF(I5553,AND(SIGN(I5553)=SIGN(L5553:P5553)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5572","v":50415253},null,{"$f":"Calcs!BT5572","v":203.27222343229414},null,{"$f":"Calcs!BJ5572","v":6406.0156138553912},null,-6202.7433904230966,false,null,null,-6843.3449518086363,-5562.1418290375586,-6182.4161680798679,-6223.0706127663261,-6863.6721741518659,null,{"$f":"IF(I5572,AND(SIGN(I5572)=SIGN(L5572:P5572)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5573","v":50415270},null,{"$f":"Calcs!BT5573","v":26.457413525002949},null,{"$f":"Calcs!BJ5573","v":4301.9485617912023},null,-4275.4911482661992,false,null,null,-4705.6860044453197,-3845.2962920870796,-4272.8454069136988,-4278.1368896186996,-4708.3317457978201,null,{"$f":"IF(I5573,AND(SIGN(I5573)=SIGN(L5573:P5573)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5588","v":50416753},null,{"$f":"Calcs!BT5588","v":4487.781841884871},null,{"$f":"Calcs!BJ5588","v":6254.1303072657483},null,-1766.3484653808773,false,null,null,-2391.7614961074523,-1140.9354346543023,-1317.5702811923902,-2215.1266495693644,-2840.5396802959394,null,{"$f":"IF(I5588,AND(SIGN(I5588)=SIGN(L5588:P5588)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5607","v":50425467},null,{"$f":"Calcs!BT5607","v":3444.7980440142092},null,{"$f":"Calcs!BJ5607","v":9287.73143077243},null,-5842.9333867582209,false,null,null,-6771.7065298354646,-4914.160243680979,-5498.4535823568003,-6187.4131911596414,-7116.1863342368852,null,{"$f":"IF(I5607,AND(SIGN(I5607)=SIGN(L5607:P5607)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5622","v":50429806},null,{"$f":"Calcs!BT5622","v":152.48303759911573},null,{"$f":"Calcs!BJ5622","v":7327.6400351854363},null,-7175.1569975863204,false,null,null,-7907.9210011048644,-6442.3929940677772,-7159.908693826409,-7190.4053013462326,-7923.1693048647767,null,{"$f":"IF(I5622,AND(SIGN(I5622)=SIGN(L5622:P5622)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5637","v":50433479},null,{"$f":"Calcs!BT5637","v":1768.4893257883491},null,{"$f":"Calcs!BJ5637","v":15753.219603701158},null,-13984.730277912809,false,null,null,-15560.052238282926,-12409.408317542693,-13807.881345333974,-14161.579210491644,-15736.90117086176,null,{"$f":"IF(I5637,AND(SIGN(I5637)=SIGN(L5637:P5637)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5653","v":50443788},null,{"$f":"Calcs!BT5653","v":324.39727798521335},null,{"$f":"Calcs!BJ5653","v":8499.8702062807279},null,-8175.4729282955141,false,null,null,-9025.4599489235879,-7325.485907667442,-8143.0332004969932,-8207.9126560940367,-9057.8996767221106,null,{"$f":"IF(I5653,AND(SIGN(I5653)=SIGN(L5653:P5653)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5658","v":50446053},null,{"$f":"Calcs!BT5658","v":303841.60535588546},null,{"$f":"Calcs!BJ5658","v":89593.307678759011},null,214248.29767712645,true,null,null,205288.96690925054,223207.62844500237,244632.45821271502,183864.13714153794,174904.80637366202,null,{"$f":"IF(I5658,AND(SIGN(I5658)=SIGN(L5658:P5658)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5677","v":50463221},null,{"$f":"Calcs!BT5677","v":7186.459702501249},null,{"$f":"Calcs!BJ5677","v":7423.9575466813094},null,-237.49784418006038,false,null,null,-979.89359884819169,504.89791048807001,481.14812607006479,-956.14381443018556,-1698.5395690983169,null,{"$f":"IF(I5677,AND(SIGN(I5677)=SIGN(L5677:P5677)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5692","v":50464591},null,{"$f":"Calcs!BT5692","v":219.11075509257489},null,{"$f":"Calcs!BJ5692","v":5156.7915068553966},null,-4937.6807517628222,false,null,null,-5453.359902448361,-4422.0016010772815,-4915.7696762535643,-4959.5918272720792,-5475.2709779576189,null,{"$f":"IF(I5692,AND(SIGN(I5692)=SIGN(L5692:P5692)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5707","v":50465372},null,{"$f":"Calcs!BT5707","v":643.73501260265959},null,{"$f":"Calcs!BJ5707","v":7177.1564387423023},null,-6533.4214261396428,false,null,null,-7251.1370700138741,-5815.7057822654124,-6469.0479248793763,-6597.7949273999084,-7315.5105712741397,null,{"$f":"IF(I5707,AND(SIGN(I5707)=SIGN(L5707:P5707)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5726","v":50470158},null,{"$f":"Calcs!BT5726","v":2292.2585477239936},null,{"$f":"Calcs!BJ5726","v":11636.196659095898},null,-9343.9381113719046,false,null,null,-10507.557777281496,-8180.3184454623151,-9114.7122565995051,-9573.1639661443041,-10736.783632053895,null,{"$f":"IF(I5726,AND(SIGN(I5726)=SIGN(L5726:P5726)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5741","v":50472882},null,{"$f":"Calcs!BT5741","v":7689.1325912137609},null,{"$f":"Calcs!BJ5741","v":6021.2461786385147},null,1667.8864125752461,true,null,null,1065.761794711394,2270.0110304390973,2436.7996716966236,898.97315345387051,296.8485355900184,null,{"$f":"IF(I5741,AND(SIGN(I5741)=SIGN(L5741:P5741)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5742","v":50473468},null,{"$f":"Calcs!BT5742","v":9605.1689564794724},null,{"$f":"Calcs!BJ5742","v":6906.6263804659557},null,2698.5425760135167,true,null,null,2007.8799379669208,3389.2052140601118,3659.0594716614651,1738.0256803655702,1047.3630423189743,null,{"$f":"IF(I5742,AND(SIGN(I5742)=SIGN(L5742:P5742)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5761","v":50475172},null,{"$f":"Calcs!BT5761","v":4455.0950533643227},null,{"$f":"Calcs!BJ5761","v":10053.2654150733},null,-5598.170361708977,false,null,null,-6603.4969032163081,-4592.8438202016478,-5152.660856372544,-6043.6798670454091,-7049.0064085527401,null,{"$f":"IF(I5761,AND(SIGN(I5761)=SIGN(L5761:P5761)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5776","v":50483639},null,{"$f":"Calcs!BT5776","v":17342.631829163332},null,{"$f":"Calcs!BJ5776","v":14566.772086834126},null,2775.8597423292067,true,null,null,1319.1825336457932,4232.5369510126184,4510.1229252455432,1041.5965594128738,-415.08064927053965,null,{"$f":"IF(I5776,AND(SIGN(I5776)=SIGN(L5776:P5776)), TRUE)","v":false}]
[null,{"$f":"Calcs!B5795","v":50497849},null,{"$f":"Calcs!BT5795","v":2832.7773657479202},null,{"$f":"Calcs!BJ5795","v":4349.7068289258486},null,-1516.9294631779285,false,null,null,-1951.900146070514,-1081.9587802853439,-1233.651726603136,-1800.2071997527205,-2235.177882645306,null,{"$f":"IF(I5795,AND(SIGN(I5795)=SIGN(L5795:P5795)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5810","v":50499899},null,{"$f":"Calcs!BT5810","v":2445.6286721196693},null,{"$f":"Calcs!BJ5810","v":15653.097450379042},null,-13207.468778259372,false,null,null,-14772.778523297278,-11642.159033221469,-12962.905911047406,-13452.031645471339,-15017.341390509246,null,{"$f":"IF(I5810,AND(SIGN(I5810)=SIGN(L5810:P5810)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5825","v":50511052},null,{"$f":"Calcs!BT5825","v":9.0241218314042158},null,{"$f":"Calcs!BJ5825","v":5444.3423311965034},null,-5435.3182093650994,false,null,null,-5979.7524424847506,-4890.883976245449,-5434.4157971819586,-5436.2206215482393,-5980.6548546678905,null,{"$f":"IF(I5825,AND(SIGN(I5825)=SIGN(L5825:P5825)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5830","v":50511436},null,{"$f":"Calcs!BT5830","v":33.692710668832831},null,{"$f":"Calcs!BJ5830","v":1763.651730769009},null,-1729.9590201001761,false,null,null,-1906.3241931770772,-1553.5938470232752,-1726.5897490332929,-1733.3282911670594,-1909.6934642439605,null,{"$f":"IF(I5830,AND(SIGN(I5830)=SIGN(L5830:P5830)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5845","v":50512394},null,{"$f":"Calcs!BT5845","v":53.506885338643542},null,{"$f":"Calcs!BJ5845","v":11663.229640492869},null,-11609.722755154226,false,null,null,-12776.045719203514,-10443.399791104939,-11604.372066620361,-11615.07344368809,-12781.396407737378,null,{"$f":"IF(I5845,AND(SIGN(I5845)=SIGN(L5845:P5845)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5864","v":50527903},null,{"$f":"Calcs!BT5864","v":1863.2955497072371},null,{"$f":"Calcs!BJ5864","v":10043.25319974109},null,-8179.9576500338526,false,null,null,-9184.2829700079637,-7175.6323300597442,-7993.6280950631281,-8366.2872050045771,-9370.6125249786855,null,{"$f":"IF(I5864,AND(SIGN(I5864)=SIGN(L5864:P5864)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5879","v":50529519},null,{"$f":"Calcs!BT5879","v":72.960011288670557},null,{"$f":"Calcs!BJ5879","v":1783.8764057400758},null,-1710.9163944514053,false,null,null,-1889.304035025413,-1532.5287538773978,-1703.6203933225381,-1718.2123955802724,-1896.6000361542801,null,{"$f":"IF(I5879,AND(SIGN(I5879)=SIGN(L5879:P5879)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5894","v":50530746},null,{"$f":"Calcs!BT5894","v":219.17335041895706},null,{"$f":"Calcs!BJ5894","v":4866.9378729878799},null,-4647.764522568923,false,null,null,-5134.4583098677113,-4161.0707352701347,-4625.847187527027,-4669.681857610819,-5156.3756449096072,null,{"$f":"IF(I5894,AND(SIGN(I5894)=SIGN(L5894:P5894)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5899","v":50531288},null,{"$f":"Calcs!BT5899","v":72.184684802143153},null,{"$f":"Calcs!BJ5899","v":2256.7533358804126},null,-2184.5686510782693,false,null,null,-2410.243984666311,-1958.8933174902281,-2177.3501825980552,-2191.7871195584839,-2417.4624531465256,null,{"$f":"IF(I5899,AND(SIGN(I5899)=SIGN(L5899:P5899)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5914","v":50540957},null,{"$f":"Calcs!BT5914","v":1057.4680592096147},null,{"$f":"Calcs!BJ5914","v":29691.22456767242},null,-28633.756508462804,false,null,null,-31602.878965230047,-25664.634051695564,-28528.009702541844,-28739.503314383768,-31708.625771151012,null,{"$f":"IF(I5914,AND(SIGN(I5914)=SIGN(L5914:P5914)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5929","v":50635852},null,{"$f":"Calcs!BT5929","v":5640.5425777521123},null,{"$f":"Calcs!BJ5929","v":5817.5977187813378},null,-177.05514102922552,false,null,null,-758.81491290735994,404.70463084890798,386.99911674598661,-741.10939880443675,-1322.8691706825712,null,{"$f":"IF(I5929,AND(SIGN(I5929)=SIGN(L5929:P5929)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5948","v":50688620},null,{"$f":"Calcs!BT5948","v":32157.79473733401},null,{"$f":"Calcs!BJ5948","v":20555.07807702967},null,11602.716660304341,true,null,null,9547.2088526013722,13658.224468007305,14818.496134037741,8386.93718657094,6331.4293788679715,null,{"$f":"IF(I5948,AND(SIGN(I5948)=SIGN(L5948:P5948)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5963","v":50749594},null,{"$f":"Calcs!BT5963","v":44019.109582795085},null,{"$f":"Calcs!BJ5963","v":31956.988897351821},null,12062.120685443264,true,null,null,8866.4217957080764,15257.819575178444,16464.031643722778,7660.2097271637576,4464.5108374285701,null,{"$f":"IF(I5963,AND(SIGN(I5963)=SIGN(L5963:P5963)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5968","v":50954802},null,{"$f":"Calcs!BT5968","v":447.22649175689287},null,{"$f":"Calcs!BJ5968","v":2550.2113672675237},null,-2102.9848755106309,false,null,null,-2358.0060122373834,-1847.9637387838784,-2058.2622263349413,-2147.7075246863201,-2402.7286614130726,null,{"$f":"IF(I5968,AND(SIGN(I5968)=SIGN(L5968:P5968)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5983","v":50959340},null,{"$f":"Calcs!BT5983","v":52.579354699207727},null,{"$f":"Calcs!BJ5983","v":1451.7712231706289},null,-1399.1918684714212,false,null,null,-1544.3689907884843,-1254.0147461543584,-1393.9339330015005,-1404.449803941342,-1549.6269262584051,null,{"$f":"IF(I5983,AND(SIGN(I5983)=SIGN(L5983:P5983)), TRUE)","v":true}]
[null,{"$f":"Calcs!B5998","v":77547636},null,{"$f":"Calcs!BT5998","v":8397.346160914889},null,{"$f":"Calcs!BJ5998","v":14354.513121791248},null,-5957.1669608763586,false,null,null,-7392.6182730554847,-4521.7156486972344,-5117.4323447848692,-6796.9015769678472,-8232.3528891469723,null,{"$f":"IF(I5998,AND(SIGN(I5998)=SIGN(L5998:P5998)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6017","v":82971520},null,{"$f":"Calcs!BT6017","v":50.998812032940663},null,{"$f":"Calcs!BJ6017","v":2395.1221517715712},null,-2344.1233397386304,false,null,null,-2583.6355549157879,-2104.6111245614734,-2339.0234585353364,-2349.2232209419244,-2588.7354361190819,null,{"$f":"IF(I6017,AND(SIGN(I6017)=SIGN(L6017:P6017)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6032","v":82973398},null,{"$f":"Calcs!BT6032","v":59.471094755648892},null,{"$f":"Calcs!BJ6032","v":15200.545317363096},null,-15141.074222607447,false,null,null,-16661.128754343757,-13621.019690871139,-15135.127113131883,-15147.021332083012,-16667.075863819322,null,{"$f":"IF(I6032,AND(SIGN(I6032)=SIGN(L6032:P6032)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6037","v":83025684},null,{"$f":"Calcs!BT6037","v":3.896950050830128E-4},null,{"$f":"Calcs!BJ6037","v":3781.2132423628946},null,-3781.2128526678894,false,null,null,-4159.3341769041799,-3403.0915284316002,-3781.2128136983888,-3781.2128916373899,-4159.3342158736805,null,{"$f":"IF(I6037,AND(SIGN(I6037)=SIGN(L6037:P6037)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6052","v":83026596},null,{"$f":"Calcs!BT6052","v":1.7125653639027405E-4},null,{"$f":"Calcs!BJ6052","v":2915.0564939733008},null,-2915.0563227167645,false,null,null,-3206.5619721140947,-2623.5506733194343,-2915.0563055911107,-2915.0563398424179,-3206.5619892397481,null,{"$f":"IF(I6052,AND(SIGN(I6052)=SIGN(L6052:P6052)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6067","v":83071559},null,{"$f":"Calcs!BT6067","v":20.233047929728514},null,{"$f":"Calcs!BJ6067","v":3961.833606955985},null,-3941.6005590262566,false,null,null,-4337.7839197218555,-3545.4171983306583,-3939.5772542332838,-3943.6238638192294,-4339.8072245148287,null,{"$f":"IF(I6067,AND(SIGN(I6067)=SIGN(L6067:P6067)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6086","v":83106995},null,{"$f":"Calcs!BT6086","v":84.162639227075942},null,{"$f":"Calcs!BJ6086","v":17228.018922135878},null,-17143.8562829088,false,null,null,-18866.658175122389,-15421.054390695215,-17135.440018986093,-17152.272546831511,-18875.0744390451,null,{"$f":"IF(I6086,AND(SIGN(I6086)=SIGN(L6086:P6086)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6101","v":83107547},null,{"$f":"Calcs!BT6101","v":42.935110430396861},null,{"$f":"Calcs!BJ6101","v":3713.931155330436},null,-3670.9960449000391,false,null,null,-4042.3891604330829,-3299.6029293669958,-3666.7025338569993,-3675.289555943079,-4046.6826714761228,null,{"$f":"IF(I6101,AND(SIGN(I6101)=SIGN(L6101:P6101)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6116","v":83142104},null,{"$f":"Calcs!BT6116","v":16.739382259358877},null,{"$f":"Calcs!BJ6116","v":5086.8061216832393},null,-5070.0667394238808,false,null,null,-5578.7473515922047,-4561.3861272555569,-5068.3928011979442,-5071.7406776498165,-5580.4212898181404,null,{"$f":"IF(I6116,AND(SIGN(I6116)=SIGN(L6116:P6116)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6121","v":83143022},null,{"$f":"Calcs!BT6121","v":23.553929541446649},null,{"$f":"Calcs!BJ6121","v":3186.888140242836},null,-3163.3342107013896,false,null,null,-3482.0230247256736,-2844.645396677106,-3160.9788177472446,-3165.689603655534,-3484.3784176798181,null,{"$f":"IF(I6121,AND(SIGN(I6121)=SIGN(L6121:P6121)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6136","v":83144282},null,{"$f":"Calcs!BT6136","v":4.1853847453502482},null,{"$f":"Calcs!BJ6136","v":1445.5636496646578},null,-1441.3782649193074,false,null,null,-1585.9346298857733,-1296.8218999528417,-1440.9597264447725,-1441.7968033938425,-1586.3531683603085,null,{"$f":"IF(I6136,AND(SIGN(I6136)=SIGN(L6136:P6136)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6155","v":83168436},null,{"$f":"Calcs!BT6155","v":919.94744053075101},null,{"$f":"Calcs!BJ6155","v":32328.442086176859},null,-31408.494645646108,false,null,null,-34641.338854263799,-28175.650437028424,-31316.499901593033,-31500.489389699185,-34733.333598316873,null,{"$f":"IF(I6155,AND(SIGN(I6155)=SIGN(L6155:P6155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6170","v":83169228},null,{"$f":"Calcs!BT6170","v":4.160256757009904},null,{"$f":"Calcs!BJ6170","v":4471.6556116721822},null,-4467.4953549151724,false,null,null,-4914.6609160823909,-4020.3297937479542,-4467.079329239471,-4467.9113805908737,-4915.0769417580923,null,{"$f":"IF(I6170,AND(SIGN(I6170)=SIGN(L6170:P6170)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6185","v":83186895},null,{"$f":"Calcs!BT6185","v":191.47132105972571},null,{"$f":"Calcs!BJ6185","v":4556.6593198426553},null,-4365.1879987829298,false,null,null,-4820.8539307671954,-3909.5220667986641,-4346.0408666769572,-4384.3351308889023,-4840.0010628731679,null,{"$f":"IF(I6185,AND(SIGN(I6185)=SIGN(L6185:P6185)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6190","v":83187045},null,{"$f":"Calcs!BT6190","v":98.580253103231939},null,{"$f":"Calcs!BJ6190","v":4479.4651396313084},null,-4380.8848865280761,false,null,null,-4828.8314004912072,-3932.9383725649459,-4371.0268612177533,-4390.7429118383998,-4838.6894258015309,null,{"$f":"IF(I6190,AND(SIGN(I6190)=SIGN(L6190:P6190)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6205","v":83192215},null,{"$f":"Calcs!BT6205","v":41.475982695480212},null,{"$f":"Calcs!BJ6205","v":2398.5263049845239},null,-2357.0503222890438,false,null,null,-2596.9029527874964,-2117.1976917905913,-2352.9027240194955,-2361.1979205585917,-2601.0505510570442,null,{"$f":"IF(I6205,AND(SIGN(I6205)=SIGN(L6205:P6205)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6220","v":83213430},null,{"$f":"Calcs!BT6220","v":156.85580497834258},null,{"$f":"Calcs!BJ6220","v":5612.6476709309754},null,-5455.7918659526331,false,null,null,-6017.0566330457314,-4894.5270988595357,-5440.1062854547981,-5471.4774464504671,-6032.7422135435654,null,{"$f":"IF(I6220,AND(SIGN(I6220)=SIGN(L6220:P6220)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6239","v":83235242},null,{"$f":"Calcs!BT6239","v":93.501077876921386},null,{"$f":"Calcs!BJ6239","v":4791.3456472296857},null,-4697.8445693527647,false,null,null,-5176.9791340757338,-4218.7100046297965,-4688.494461565072,-4707.1946771404564,-5186.3292418634255,null,{"$f":"IF(I6239,AND(SIGN(I6239)=SIGN(L6239:P6239)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6254","v":83236580},null,{"$f":"Calcs!BT6254","v":18.826214563383019},null,{"$f":"Calcs!BJ6254","v":2725.7255020411858},null,-2706.8992874778028,false,null,null,-2979.4718376819214,-2434.3267372736841,-2705.0166660214645,-2708.781908934141,-2981.3544591382597,null,{"$f":"IF(I6254,AND(SIGN(I6254)=SIGN(L6254:P6254)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6273","v":83257883},null,{"$f":"Calcs!BT6273","v":61.579125501789747},null,{"$f":"Calcs!BJ6273","v":2827.1492433564863},null,-2765.5701178546965,false,null,null,-3048.2850421903454,-2482.855193519048,-2759.4122053045176,-2771.7280304048754,-3054.4429547405243,null,{"$f":"IF(I6273,AND(SIGN(I6273)=SIGN(L6273:P6273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6274","v":83257895},null,{"$f":"Calcs!BT6274","v":517.66798536415718},null,{"$f":"Calcs!BJ6274","v":19386.652547760612},null,-18868.984562396454,false,null,null,-20807.649817172518,-16930.319307620393,-18817.217763860041,-18920.751360932871,-20859.416615708935,null,{"$f":"IF(I6274,AND(SIGN(I6274)=SIGN(L6274:P6274)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6289","v":83258795},null,{"$f":"Calcs!BT6289","v":22.03893501335088},null,{"$f":"Calcs!BJ6289","v":1126.9749577936964},null,-1104.9360227803454,false,null,null,-1217.6335185597152,-992.23852700097586,-1102.7321292790105,-1107.1399162816806,-1219.8374120610504,null,{"$f":"IF(I6289,AND(SIGN(I6289)=SIGN(L6289:P6289)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6308","v":83283413},null,{"$f":"Calcs!BT6308","v":219.02932935837202},null,{"$f":"Calcs!BJ6308","v":3716.9348199300998},null,-3497.9054905717276,false,null,null,-3869.5989725647378,-3126.2120085787183,-3476.0025576358908,-3519.8084235075648,-3891.501905500575,null,{"$f":"IF(I6308,AND(SIGN(I6308)=SIGN(L6308:P6308)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6323","v":83298654},null,{"$f":"Calcs!BT6323","v":232.85953842699718},null,{"$f":"Calcs!BJ6323","v":4085.1840998488287},null,-3852.3245614218317,false,null,null,-4260.8429714067142,-3443.8061514369488,-3829.0386075791321,-3875.6105152645314,-4284.1289252494144,null,{"$f":"IF(I6323,AND(SIGN(I6323)=SIGN(L6323:P6323)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6342","v":83313127},null,{"$f":"Calcs!BT6342","v":8.2842492160431789},null,{"$f":"Calcs!BJ6342","v":3464.8272378650204},null,-3456.5429886489774,false,null,null,-3803.0257124354798,-3110.0602648624754,-3455.7145637273729,-3457.3714135705814,-3803.8541373570838,null,{"$f":"IF(I6342,AND(SIGN(I6342)=SIGN(L6342:P6342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6357","v":83313877},null,{"$f":"Calcs!BT6357","v":25.48429353050912},null,{"$f":"Calcs!BJ6357","v":981.30723692535526},null,-955.82294339484611,false,null,null,-1053.9536670873817,-857.69221970231058,-953.27451404179521,-958.371372747897,-1056.5020964404328,null,{"$f":"IF(I6357,AND(SIGN(I6357)=SIGN(L6357:P6357)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6358","v":83313949},null,{"$f":"Calcs!BT6358","v":1297.237627298442},null,{"$f":"Calcs!BJ6358","v":20548.069526297113},null,-19250.831898998673,false,null,null,-21305.638851628384,-17196.024946368962,-19121.108136268827,-19380.555661728515,-21435.36261435823,null,{"$f":"IF(I6358,AND(SIGN(I6358)=SIGN(L6358:P6358)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6377","v":83314783},null,{"$f":"Calcs!BT6377","v":3.4717770677161752E-4},null,{"$f":"Calcs!BJ6377","v":2690.0820154585144},null,-2690.0816682808077,false,null,null,-2959.0898698266592,-2421.0734667349561,-2690.081633563037,-2690.0817029985783,-2959.0899045444298,null,{"$f":"IF(I6377,AND(SIGN(I6377)=SIGN(L6377:P6377)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6392","v":83337111},null,{"$f":"Calcs!BT6392","v":614.54432377832472},null,{"$f":"Calcs!BJ6392","v":25506.118558808117},null,-24891.574235029791,false,null,null,-27442.186090910607,-22340.962379148979,-24830.11980265196,-24953.028667407623,-27503.640523288439,null,{"$f":"IF(I6392,AND(SIGN(I6392)=SIGN(L6392:P6392)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6407","v":83337387},null,{"$f":"Calcs!BT6407","v":30.639833285414937},null,{"$f":"Calcs!BJ6407","v":2357.0757335091689},null,-2326.4359002237538,false,null,null,-2562.1434735746711,-2090.728326872837,-2323.3719168952125,-2329.4998835522956,-2565.2074569032129,null,{"$f":"IF(I6407,AND(SIGN(I6407)=SIGN(L6407:P6407)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6426","v":83338101},null,{"$f":"Calcs!BT6426","v":48.221950685240756},null,{"$f":"Calcs!BJ6426","v":1873.9863437299766},null,-1825.7643930447359,false,null,null,-2013.1630274177337,-1638.3657586717384,-1820.9421979762119,-1830.5865881132599,-2017.9852224862577,null,{"$f":"IF(I6426,AND(SIGN(I6426)=SIGN(L6426:P6426)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6441","v":83362718},null,{"$f":"Calcs!BT6441","v":253.2344970533193},null,{"$f":"Calcs!BJ6441","v":3148.0407447538555},null,-2894.806247700536,false,null,null,-3209.6103221759217,-2580.0021732251507,-2869.4827979952042,-2920.1296974058682,-3234.933771881254,null,{"$f":"IF(I6441,AND(SIGN(I6441)=SIGN(L6441:P6441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6446","v":83363024},null,{"$f":"Calcs!BT6446","v":87.960981701558211},null,{"$f":"Calcs!BJ6446","v":3209.3155025869901},null,-3121.3545208854321,false,null,null,-3442.2860711441313,-2800.4229706267333,-3112.5584227152758,-3130.1506190555879,-3451.0821693142871,null,{"$f":"IF(I6446,AND(SIGN(I6446)=SIGN(L6446:P6446)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6461","v":83363636},null,{"$f":"Calcs!BT6461","v":484.39609901875338},null,{"$f":"Calcs!BJ6461","v":38803.341741517856},null,-38318.9456424991,false,null,null,-42199.279816650887,-34438.611468347313,-38270.50603259723,-38367.385252400978,-42247.719426552765,null,{"$f":"IF(I6461,AND(SIGN(I6461)=SIGN(L6461:P6461)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6476","v":83364158},null,{"$f":"Calcs!BT6476","v":72.308997036240271},null,{"$f":"Calcs!BJ6476","v":27581.650797175509},null,-27509.341800139267,false,null,null,-30267.506879856821,-24751.176720421718,-27502.110900435644,-27516.572699842895,-30274.737779560448,null,{"$f":"IF(I6476,AND(SIGN(I6476)=SIGN(L6476:P6476)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6495","v":84934836},null,{"$f":"Calcs!BT6495","v":1111.1910277511302},null,{"$f":"Calcs!BJ6495","v":11538.076948840226},null,-10426.885921089095,false,null,null,-11580.693615973119,-9273.0782262050725,-10315.766818313983,-10538.005023864209,-11691.812718748233,null,{"$f":"IF(I6495,AND(SIGN(I6495)=SIGN(L6495:P6495)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6510","v":85979545},null,{"$f":"Calcs!BT6510","v":711.07588555850043},null,{"$f":"Calcs!BJ6510","v":23062.136796215367},null,-22351.060910656866,false,null,null,-24657.274590278405,-20044.847231035332,-22279.953322101017,-22422.168499212716,-24728.382178834254,null,{"$f":"IF(I6510,AND(SIGN(I6510)=SIGN(L6510:P6510)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6525","v":85981811},null,{"$f":"Calcs!BT6525","v":6.5402567025433314},null,{"$f":"Calcs!BJ6525","v":3866.9178056066235},null,-3860.37754890408,false,null,null,-4247.0693294647435,-3473.6857683434177,-3859.7235232338257,-3861.0315745743346,-4247.7233551349973,null,{"$f":"IF(I6525,AND(SIGN(I6525)=SIGN(L6525:P6525)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6530","v":85982099},null,{"$f":"Calcs!BT6530","v":3598.2196906849531},null,{"$f":"Calcs!BJ6530","v":37920.264349216835},null,-34322.044658531886,false,null,null,-38114.071093453575,-30530.018223610201,-33962.222689463386,-34681.866627600379,-38473.893062522067,null,{"$f":"IF(I6530,AND(SIGN(I6530)=SIGN(L6530:P6530)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6545","v":86067705},null,{"$f":"Calcs!BT6545","v":5454.3826312664514},null,{"$f":"Calcs!BJ6545","v":10634.975125874769},null,-5180.5924946083178,false,null,null,-6244.0900071957949,-4117.0949820208407,-4635.1542314816725,-5726.0307577349631,-6789.5282703224402,null,{"$f":"IF(I6545,AND(SIGN(I6545)=SIGN(L6545:P6545)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6564","v":92437802},null,{"$f":"Calcs!BT6564","v":353.31356812877539},null,{"$f":"Calcs!BJ6564","v":26164.922327667617},null,-25811.608759538842,false,null,null,-28428.100992305604,-23195.116526772079,-25776.277402725962,-25846.940116351718,-28463.43234911848,null,{"$f":"IF(I6564,AND(SIGN(I6564)=SIGN(L6564:P6564)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6579","v":93657710},null,{"$f":"Calcs!BT6579","v":1151.6002509398863},null,{"$f":"Calcs!BJ6579","v":35253.010184715764},null,-34101.409933775874,false,null,null,-37626.710952247457,-30576.108915304303,-33986.249908681886,-34216.569958869863,-37741.870977341445,null,{"$f":"IF(I6579,AND(SIGN(I6579)=SIGN(L6579:P6579)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6594","v":93674771},null,{"$f":"Calcs!BT6594","v":28482.945319350052},null,{"$f":"Calcs!BJ6594","v":23529.707252229618},null,4953.2380671204337,true,null,null,2600.26734189747,7306.2087923433937,7801.5325990554411,2104.9435351854299,-248.02719003753373,null,{"$f":"IF(I6594,AND(SIGN(I6594)=SIGN(L6594:P6594)), TRUE)","v":false}]
[null,{"$f":"Calcs!B6599","v":93682357},null,{"$f":"Calcs!BT6599","v":558.04177378745419},null,{"$f":"Calcs!BJ6599","v":2708.8048581297494},null,-2150.7630843422953,false,null,null,-2421.6435701552705,-1879.8825985293206,-2094.9589069635495,-2206.5672617210407,-2477.4477475340159,null,{"$f":"IF(I6599,AND(SIGN(I6599)=SIGN(L6599:P6599)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6614","v":93707526},null,{"$f":"Calcs!BT6614","v":316.56783572541758},null,{"$f":"Calcs!BJ6614","v":8139.1300878611564},null,-7822.5622521357391,false,null,null,-8636.475260921854,-7008.6492433496232,-7790.9054685631972,-7854.2190357082809,-8668.1320444943958,null,{"$f":"IF(I6614,AND(SIGN(I6614)=SIGN(L6614:P6614)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6633","v":93807260},null,{"$f":"Calcs!BT6633","v":25905.079843847889},null,{"$f":"Calcs!BJ6633","v":11552.094050305321},null,14352.985793542568,true,null,null,13197.776388512035,15508.195198573099,16943.49377792736,11762.477809157779,10607.268404127246,null,{"$f":"IF(I6633,AND(SIGN(I6633)=SIGN(L6633:P6633)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6648","v":93944721},null,{"$f":"Calcs!BT6648","v":28.147208193566826},null,{"$f":"Calcs!BJ6648","v":6254.5307958790345},null,-6226.3835876854673,false,null,null,-6851.8366672733709,-5600.9305080975637,-6223.5688668661114,-6229.1983085048241,-6854.6513880927278,null,{"$f":"IF(I6648,AND(SIGN(I6648)=SIGN(L6648:P6648)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6663","v":93946363},null,{"$f":"Calcs!BT6663","v":123.13255367501074},null,{"$f":"Calcs!BJ6663","v":8154.0482887061544},null,-8030.9157350311434,false,null,null,-8846.3205639017597,-7215.5109061605281,-8018.602479663643,-8043.2289903986448,-8858.6338192692601,null,{"$f":"IF(I6663,AND(SIGN(I6663)=SIGN(L6663:P6663)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6668","v":93946647},null,{"$f":"Calcs!BT6668","v":113.20965781374537},null,{"$f":"Calcs!BJ6668","v":7563.3275841056875},null,-7450.1179262919422,false,null,null,-8206.4506847025114,-6693.785167881374,-7438.7969605105673,-7461.4388920733163,-8217.7716504838863,null,{"$f":"IF(I6668,AND(SIGN(I6668)=SIGN(L6668:P6668)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6683","v":94253872},null,{"$f":"Calcs!BT6683","v":1.6749261658333126E-4},null,{"$f":"Calcs!BJ6683","v":1948.5773479549507},null,-1948.5771804623341,false,null,null,-2143.4349152578293,-1753.7194456668392,-1948.5771637130724,-1948.5771972115958,-2143.434932007091,null,{"$f":"IF(I6683,AND(SIGN(I6683)=SIGN(L6683:P6683)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6698","v":94254420},null,{"$f":"Calcs!BT6698","v":121.570754342594},null,{"$f":"Calcs!BJ6698","v":5022.2273327904777},null,-4900.6565784478835,false,null,null,-5402.8793117269315,-4398.4338451688354,-4888.4995030136242,-4912.8136538821427,-5415.0363871611908,null,{"$f":"IF(I6698,AND(SIGN(I6698)=SIGN(L6698:P6698)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6717","v":94360929},null,{"$f":"Calcs!BT6717","v":6696.5436756402032},null,{"$f":"Calcs!BJ6717","v":20436.933936109563},null,-13740.390260469359,false,null,null,-15784.083654080316,-11696.696866858403,-13070.735892905339,-14410.04462803338,-16453.738021644334,null,{"$f":"IF(I6717,AND(SIGN(I6717)=SIGN(L6717:P6717)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6732","v":94371493},null,{"$f":"Calcs!BT6732","v":7.6222199363024856},null,{"$f":"Calcs!BJ6732","v":2333.1465388651841},null,-2325.5243189288817,false,null,null,-2558.8389728154002,-2092.2096650423632,-2324.7620969352515,-2326.2865409225119,-2559.6011948090304,null,{"$f":"IF(I6732,AND(SIGN(I6732)=SIGN(L6732:P6732)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6737","v":94372082},null,{"$f":"Calcs!BT6737","v":27.467386049692806},null,{"$f":"Calcs!BJ6737","v":4165.9826775797737},null,-4138.5152915300805,false,null,null,-4555.1135592880582,-3721.9170237721037,-4135.7685529251121,-4141.2620301350498,-4557.8602978930276,null,{"$f":"IF(I6737,AND(SIGN(I6737)=SIGN(L6737:P6737)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6752","v":94386660},null,{"$f":"Calcs!BT6752","v":112.07739879846922},null,{"$f":"Calcs!BJ6752","v":1855.7641118253523},null,-1743.6867130268831,false,null,null,-1929.2631242094185,-1558.110301844348,-1732.4789731470362,-1754.8944529067301,-1940.4708640892654,null,{"$f":"IF(I6752,AND(SIGN(I6752)=SIGN(L6752:P6752)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6767","v":94407389},null,{"$f":"Calcs!BT6767","v":105.28318395287806},null,{"$f":"Calcs!BJ6767","v":5017.1211029710503},null,-4911.8379190181722,false,null,null,-5413.5500293152772,-4410.1258087210672,-4901.3096006228843,-4922.3662374134601,-5424.0783477105651,null,{"$f":"IF(I6767,AND(SIGN(I6767)=SIGN(L6767:P6767)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6786","v":94489664},null,{"$f":"Calcs!BT6786","v":6.4616531545109126},null,{"$f":"Calcs!BJ6786","v":1117.8638418413841},null,-1111.4021886868732,false,null,null,-1223.1885728710117,-999.61580450273482,-1110.7560233714221,-1112.0483540023242,-1223.8347381864628,null,{"$f":"IF(I6786,AND(SIGN(I6786)=SIGN(L6786:P6786)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6801","v":94798660},null,{"$f":"Calcs!BT6801","v":13.867914794735213},null,{"$f":"Calcs!BJ6801","v":1518.7529437431222},null,-1504.8850289483869,false,null,null,-1656.7603233226992,-1353.0097345740746,-1503.4982374689134,-1506.2718204278606,-1658.1471148021728,null,{"$f":"IF(I6801,AND(SIGN(I6801)=SIGN(L6801:P6801)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6806","v":94798827},null,{"$f":"Calcs!BT6806","v":2.6827111390941809},null,{"$f":"Calcs!BJ6806","v":1204.4695044650114},null,-1201.7867933259172,false,null,null,-1322.2337437724184,-1081.339842879416,-1201.5185222120078,-1202.0550644398265,-1322.5020148863277,null,{"$f":"IF(I6806,AND(SIGN(I6806)=SIGN(L6806:P6806)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6821","v":94799906},null,{"$f":"Calcs!BT6821","v":556.63579724304509},null,{"$f":"Calcs!BJ6821","v":23039.10870095127},null,-22482.472903708225,false,null,null,-24786.383773803354,-20178.5620336131,-22426.809323983922,-22538.136483432529,-24842.047353527658,null,{"$f":"IF(I6821,AND(SIGN(I6821)=SIGN(L6821:P6821)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6836","v":95332404},null,{"$f":"Calcs!BT6836","v":51854.80744862448},null,{"$f":"Calcs!BJ6836","v":38519.996047616281},null,13334.811401008199,true,null,null,9482.8117962465694,17186.811005769829,18520.292145870655,8149.3306561457503,4297.3310513841207,null,{"$f":"IF(I6836,AND(SIGN(I6836)=SIGN(L6836:P6836)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6855","v":96670976},null,{"$f":"Calcs!BT6855","v":5.3057117987123661},null,{"$f":"Calcs!BJ6855","v":4021.4062881826426},null,-4016.1005763839303,false,null,null,-4418.2412052021946,-3613.959947565666,-4015.5700052040588,-4016.6311475638013,-4418.7717763820665,null,{"$f":"IF(I6855,AND(SIGN(I6855)=SIGN(L6855:P6855)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6875","v":97221682},null,{"$f":"Calcs!BT6875","v":10539.246471917077},null,{"$f":"Calcs!BJ6875","v":11247.722704206104},null,-708.47623228902739,false,null,null,-1833.2485027096391,416.29603813158246,345.44841490268118,-1762.4008794807341,-2887.1731499013458,null,{"$f":"IF(I6875,AND(SIGN(I6875)=SIGN(L6875:P6875)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6886","v":97515027},null,{"$f":"Calcs!BT6886","v":12.113028605159172},null,{"$f":"Calcs!BJ6886","v":4583.8925455462695},null,-4571.7795169411102,false,null,null,-5030.1687714957379,-4113.3902623864833,-4570.5682140805948,-4572.9908198016265,-5031.3800743562542,null,{"$f":"IF(I6886,AND(SIGN(I6886)=SIGN(L6886:P6886)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6891","v":97552383},null,{"$f":"Calcs!BT6891","v":4.1819336229309556E-4},null,{"$f":"Calcs!BJ6891","v":4570.4761770011073},null,-4570.4757588077446,false,null,null,-5027.5233765078556,-4113.4281411076336,-4570.4757169884087,-4570.4758006270813,-5027.5234183271923,null,{"$f":"IF(I6891,AND(SIGN(I6891)=SIGN(L6891:P6891)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6906","v":99271772},null,{"$f":"Calcs!BT6906","v":1.4675794484446669E-3},null,{"$f":"Calcs!BJ6906","v":10092.313054868922},null,-10092.311587289474,false,null,null,-11101.542892776368,-9083.0802818025822,-10092.311440531528,-10092.311734047418,-11101.543039534312,null,{"$f":"IF(I6906,AND(SIGN(I6906)=SIGN(L6906:P6906)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6925","v":99680981},null,{"$f":"Calcs!BT6925","v":38653.256490466374},null,{"$f":"Calcs!BJ6925","v":24511.905576319536},null,14141.350914146838,true,null,null,11690.160356514883,16592.54147177879,18006.676563193476,10276.025265100201,7824.8347074682461,null,{"$f":"IF(I6925,AND(SIGN(I6925)=SIGN(L6925:P6925)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6940","v":103858818},null,{"$f":"Calcs!BT6940","v":564.65665365192262},null,{"$f":"Calcs!BJ6940","v":4726.1661254169921},null,-4161.50947176507,false,null,null,-4634.1260843067685,-3688.8928592233701,-4105.0438063998772,-4217.9751371302618,-4690.5917496719612,null,{"$f":"IF(I6940,AND(SIGN(I6940)=SIGN(L6940:P6940)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6955","v":106346902},null,{"$f":"Calcs!BT6955","v":903.60561383581307},null,{"$f":"Calcs!BJ6955","v":5595.2264162529273},null,-4691.6208024171137,false,null,null,-5251.1434440424073,-4132.098160791822,-4601.260241033533,-4781.9813638006954,-5341.5040054259889,null,{"$f":"IF(I6955,AND(SIGN(I6955)=SIGN(L6955:P6955)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6974","v":106587068},null,{"$f":"Calcs!BT6974","v":4.9973193443716468},null,{"$f":"Calcs!BJ6974","v":2664.7511106680204},null,-2659.7537913236488,false,null,null,-2926.2289023904509,-2393.2786802568467,-2659.2540593892118,-2660.2535232580858,-2926.7286343248879,null,{"$f":"IF(I6974,AND(SIGN(I6974)=SIGN(L6974:P6974)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6975","v":106587499},null,{"$f":"Calcs!BT6975","v":37.135152597152853},null,{"$f":"Calcs!BJ6975","v":4662.08794729084},null,-4624.9527946936869,false,null,null,-5091.1615894227716,-4158.7439999646031,-4621.2392794339721,-4628.6663099534026,-5094.8751046824873,null,{"$f":"IF(I6975,AND(SIGN(I6975)=SIGN(L6975:P6975)), TRUE)","v":true}]
[null,{"$f":"Calcs!B6990","v":106696616},null,{"$f":"Calcs!BT6990","v":86.879995375653834},null,{"$f":"Calcs!BJ6990","v":10844.230426317985},null,-10757.350430942332,false,null,null,-11841.773473574131,-9672.9273883105325,-10748.662431404766,-10766.038430479897,-11850.461473111696,null,{"$f":"IF(I6990,AND(SIGN(I6990)=SIGN(L6990:P6990)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7009","v":107616713},null,{"$f":"Calcs!BT7009","v":100.91536825050218},null,{"$f":"Calcs!BJ7009","v":3072.1481525356958},null,-2971.2327842851937,false,null,null,-3278.4475995387634,-2664.017969031624,-2961.1412474601434,-2981.324321110244,-3288.5391363638137,null,{"$f":"IF(I7009,AND(SIGN(I7009)=SIGN(L7009:P7009)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7024","v":108230223},null,{"$f":"Calcs!BT7024","v":20.075677104485294},null,{"$f":"Calcs!BJ7024","v":17199.98471920568},null,-17179.909042101193,false,null,null,-18899.907514021768,-15459.910570180627,-17177.901474390746,-17181.916609811644,-18901.915081732215,null,{"$f":"IF(I7024,AND(SIGN(I7024)=SIGN(L7024:P7024)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7043","v":108315531},null,{"$f":"Calcs!BT7043","v":654.2972483665967},null,{"$f":"Calcs!BJ7043","v":17774.685879274606},null,-17120.388630908008,false,null,null,-18897.85721883547,-15342.92004298055,-17054.958906071348,-17185.818355744668,-18963.28694367213,null,{"$f":"IF(I7043,AND(SIGN(I7043)=SIGN(L7043:P7043)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7058","v":109469298},null,{"$f":"Calcs!BT7058","v":3819.8589853827939},null,{"$f":"Calcs!BJ7058","v":5964.4769177048793},null,-2144.6179323220854,false,null,null,-2741.0656240925741,-1548.1702405515975,-1762.632033783806,-2526.6038308603647,-3123.0515226308535,null,{"$f":"IF(I7058,AND(SIGN(I7058)=SIGN(L7058:P7058)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7059","v":109741366},null,{"$f":"Calcs!BT7059","v":4.4461879303980822E-4},null,{"$f":"Calcs!BJ7059","v":4271.2110607213126},null,-4271.2106161025195,false,null,null,-4698.3317221746511,-3844.0895100303883,-4271.2105716406404,-4271.2106605643985,-4698.3317666365301,null,{"$f":"IF(I7059,AND(SIGN(I7059)=SIGN(L7059:P7059)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7078","v":113243562},null,{"$f":"Calcs!BT7078","v":1253.8038396112702},null,{"$f":"Calcs!BJ7078","v":11772.362787613971},null,-10518.558948002701,false,null,null,-11695.795226764099,-9341.3226692413045,-10393.178564041573,-10643.939331963827,-11821.175610725226,null,{"$f":"IF(I7078,AND(SIGN(I7078)=SIGN(L7078:P7078)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7093","v":115907605},null,{"$f":"Calcs!BT7093","v":925.95598076873307},null,{"$f":"Calcs!BJ7093","v":4995.2944735468282},null,-4069.3384927780953,false,null,null,-4568.8679401327781,-3569.8090454234125,-3976.7428947012218,-4161.9340908549684,-4661.4635382096512,null,{"$f":"IF(I7093,AND(SIGN(I7093)=SIGN(L7093:P7093)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7112","v":116822519},null,{"$f":"Calcs!BT7112","v":6102.2249735899786},null,{"$f":"Calcs!BJ7112","v":8509.8824216129415},null,-2407.6574480229629,false,null,null,-3258.6456901842575,-1556.6692058616691,-1797.4349506639646,-3017.8799453819602,-3868.8681875432549,null,{"$f":"IF(I7112,AND(SIGN(I7112)=SIGN(L7112:P7112)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7127","v":117341202},null,{"$f":"Calcs!BT7127","v":992.21381898671643},null,{"$f":"Calcs!BJ7127","v":3245.7599663962392},null,-2253.5461474095227,false,null,null,-2578.1221440491468,-1928.9701507698987,-2154.3247655108507,-2352.7675293081943,-2677.3435259478183,null,{"$f":"IF(I7127,AND(SIGN(I7127)=SIGN(L7127:P7127)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7142","v":119203302},null,{"$f":"Calcs!BT7142","v":8959.6775947224924},null,{"$f":"Calcs!BJ7142","v":21489.217767524977},null,-12529.540172802484,false,null,null,-14678.461949554985,-10380.618396049987,-11633.572413330234,-13425.507932274733,-15574.429709027234,null,{"$f":"IF(I7142,AND(SIGN(I7142)=SIGN(L7142:P7142)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7147","v":120129887},null,{"$f":"Calcs!BT7147","v":1870.7499539152279},null,{"$f":"Calcs!BJ7147","v":7556.1187890664969},null,-5685.3688351512692,false,null,null,-6440.9807140579187,-4929.7569562446197,-5498.2938397597463,-5872.4438305427921,-6628.0557094494416,null,{"$f":"IF(I7147,AND(SIGN(I7147)=SIGN(L7147:P7147)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7162","v":120474305},null,{"$f":"Calcs!BT7162","v":3080.7475744688186},null,{"$f":"Calcs!BJ7162","v":5961.4732531052123},null,-2880.7256786363937,false,null,null,-3476.8730039469151,-2284.5783533258723,-2572.6509211895113,-3188.8004360832756,-3784.947761393797,null,{"$f":"IF(I7162,AND(SIGN(I7162)=SIGN(L7162:P7162)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7177","v":120476629},null,{"$f":"Calcs!BT7177","v":416.18646228719251},null,{"$f":"Calcs!BJ7177","v":2593.8646261159647},null,-2177.6781638287721,false,null,null,-2437.064626440369,-1918.2917012171756,-2136.0595176000529,{"$f":"(1+O$7)*$D7177-(1+O$6)*$F7177","v":-2219.2968100574913},-2478.6832726690882,null,{"$f":"IF(I7177,AND(SIGN(I7177)=SIGN(L7177:P7177)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7196","v":120629742},null,{"$f":"Calcs!BT7196","v":108100.0965179738},null,{"$f":"Calcs!BJ7196","v":57748.455593127954},null,50351.640924845844,true,null,null,44576.795365533042,56126.486484158639,61161.650576643231,39541.631273048471,33766.78571373567,null,{"$f":"IF(I7196,AND(SIGN(I7196)=SIGN(L7196:P7196)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7211","v":121846949},null,{"$f":"Calcs!BT7211","v":1076.8064675380597},null,{"$f":"Calcs!BJ7211","v":2948.4972931828866},null,-1871.6908256448269,false,null,null,-2166.5405549631159,-1576.8410963265383,-1764.0101788910208,-1979.3714723986327,-2274.2212017169218,null,{"$f":"IF(I7211,AND(SIGN(I7211)=SIGN(L7211:P7211)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7216","v":121947190},null,{"$f":"Calcs!BT7216","v":5600.4967298308065},null,{"$f":"Calcs!BJ7216","v":8094.4756074794959},null,-2493.9788776486894,false,null,null,-3303.4264383966392,-1684.5313169007395,-1933.9292046656083,-3054.0285506317696,-3863.4761113797194,null,{"$f":"IF(I7216,AND(SIGN(I7216)=SIGN(L7216:P7216)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7231","v":124566611},null,{"$f":"Calcs!BT7231","v":3738.7744417008071},null,{"$f":"Calcs!BJ7231","v":4985.2822582146173},null,-1246.5078165138102,false,null,null,-1745.0360423352722,-747.97959069234821,-872.6303723437295,-1620.3852606838909,-2118.9134865053529,null,{"$f":"IF(I7231,AND(SIGN(I7231)=SIGN(L7231:P7231)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7246","v":125810189},null,{"$f":"Calcs!BT7246","v":1066.685968147199},null,{"$f":"Calcs!BJ7246","v":2923.2665105457149},null,-1856.5805423985159,false,null,null,-2148.9071934530875,-1564.2538913439446,-1749.9119455837958,-1963.2491392132358,-2255.5757902678079,null,{"$f":"IF(I7246,AND(SIGN(I7246)=SIGN(L7246:P7246)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7265","v":127929819},null,{"$f":"Calcs!BT7265","v":2402.3751433376783},null,{"$f":"Calcs!BJ7265","v":5359.038256566063},null,-2956.6631132283846,false,null,null,-3492.566938884991,-2420.7592875717783,-2716.4255988946165,-3196.9006275621523,-3732.8044532187587,null,{"$f":"IF(I7265,AND(SIGN(I7265)=SIGN(L7265:P7265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7280","v":128642949},null,{"$f":"Calcs!BT7280","v":1694.2958366926714},null,{"$f":"Calcs!BJ7280","v":8711.4283162503525},null,-7017.1324795576811,false,null,null,-7888.2753111827178,-6145.9896479326462,-6847.7028958884139,-7186.5620632269483,-8057.704894851985,null,{"$f":"IF(I7280,AND(SIGN(I7280)=SIGN(L7280:P7280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7285","v":129201459},null,{"$f":"Calcs!BT7285","v":1011.1270016877693},null,{"$f":"Calcs!BJ7285","v":3534.211890117243},null,-2523.0848884294737,false,null,null,-2876.5060774411982,-2169.6636994177493,-2421.9721882606964,-2624.1975885982506,-2977.618777609975,null,{"$f":"IF(I7285,AND(SIGN(I7285)=SIGN(L7285:P7285)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7300","v":130667728},null,{"$f":"Calcs!BT7300","v":519.93262811296222},null,{"$f":"Calcs!BJ7300","v":3847.1937414021668},null,-3327.2611132892043,false,null,null,-3711.9804874294214,-2942.5417391489882,-3275.2678504779083,-3379.2543761005008,-3763.9737502407179,null,{"$f":"IF(I7300,AND(SIGN(I7300)=SIGN(L7300:P7300)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7315","v":132328042},null,{"$f":"Calcs!BT7315","v":4.8074415945143301},null,{"$f":"Calcs!BJ7315","v":26631.491562148669},null,-26626.684120554153,false,null,null,-29289.833276769023,-23963.534964339287,-26626.203376394704,-26627.164864713606,-29290.314020928476,null,{"$f":"IF(I7315,AND(SIGN(I7315)=SIGN(L7315:P7315)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7334","v":133218130},null,{"$f":"Calcs!BT7334","v":834.32335185956072},null,{"$f":"Calcs!BJ7334","v":3163.8600449787505},null,-2329.5366931191897,false,null,null,-2645.9226976170653,-2013.1506886213147,-2246.1043579332336,-2412.9690283051459,-2729.3550328030215,null,{"$f":"IF(I7334,AND(SIGN(I7334)=SIGN(L7334:P7334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7349","v":133526926},null,{"$f":"Calcs!BT7349","v":5478.7751553151211},null,{"$f":"Calcs!BJ7349","v":21287.972239347528},null,-15809.197084032407,false,null,null,-17937.994307967161,-13680.399860097656,-15261.319568500894,-16357.074599563919,-18485.871823498674,null,{"$f":"IF(I7349,AND(SIGN(I7349)=SIGN(L7349:P7349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7364","v":137107219},null,{"$f":"Calcs!BT7364","v":100.15680113560828},null,{"$f":"Calcs!BJ7364","v":2462.5043609573522},null,-2362.3475598217437,false,null,null,-2608.5979959174792,-2116.0971237260087,-2352.3318797081829,-2372.3632399353046,-2618.6136760310401,null,{"$f":"IF(I7364,AND(SIGN(I7364)=SIGN(L7364:P7364)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7369","v":140730698},null,{"$f":"Calcs!BT7369","v":368.73402293138315},null,{"$f":"Calcs!BJ7369","v":24321.673485007534},null,-23952.939462076152,false,null,null,-26385.106810576908,-21520.772113575396,-23916.066059783014,{"$f":"(1+O$7)*$D7369-(1+O$6)*$F7369","v":-23989.812864369287},-26421.980212870043,null,{"$f":"IF(I7369,AND(SIGN(I7369)=SIGN(L7369:P7369)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7384","v":172223731},null,{"$f":"Calcs!BT7384","v":77.926227999420121},null,{"$f":"Calcs!BJ7384","v":7438.4752589130148},null,-7360.5490309135948,false,null,null,-8104.396556804897,-6616.7015050222935,-7352.7564081136525,-7368.3416537135363,-8112.1891796048385,null,{"$f":"IF(I7384,AND(SIGN(I7384)=SIGN(L7384:P7384)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7403","v":48480060},null,{"$f":"Calcs!BT7403","v":2178.6543814118004},null,{"$f":"Calcs!BJ7403","v":6454.1743696033263},null,-4275.519988191526,false,null,null,-4920.9374251518593,-3630.1025512311935,-4057.6545500503457,-4493.3854263327057,-5138.8028632930391,null,{"$f":"IF(I7403,AND(SIGN(I7403)=SIGN(L7403:P7403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7418","v":48480534},null,{"$f":"Calcs!BT7418","v":306.50918064116331},null,{"$f":"Calcs!BJ7418","v":2752.1577505182249},null,-2445.6485698770616,false,null,null,-2720.8643449288843,-2170.4327948252394,-2414.9976518129452,-2476.2994879411781,-2751.5152629930008,null,{"$f":"IF(I7418,AND(SIGN(I7418)=SIGN(L7418:P7418)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7433","v":48481080},null,{"$f":"Calcs!BT7433","v":215.11343496467271},null,{"$f":"Calcs!BJ7433","v":26420.233818639001},null,-26205.12038367433,false,null,null,-28847.143765538232,-23563.097001810427,-26183.60904017786,{"$f":"(1+O$7)*$D7433-(1+O$6)*$F7433","v":-26226.631727170796},-28868.655109034698,null,{"$f":"IF(I7433,AND(SIGN(I7433)=SIGN(L7433:P7433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7438","v":48481212},null,{"$f":"Calcs!BT7438","v":117.22171539813166},null,{"$f":"Calcs!BJ7438","v":4119.3257541316689},null,-4002.104038733537,false,null,null,-4414.0366141467039,-3590.1714633203701,-3990.3818671937242,-4013.8262102733502,-4425.7587856865175,null,{"$f":"IF(I7438,AND(SIGN(I7438)=SIGN(L7438:P7438)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7453","v":48481871},null,{"$f":"Calcs!BT7453","v":831.2085946469565},null,{"$f":"Calcs!BJ7453","v":7771.7819073223272},null,-6940.5733126753712,false,null,null,-7717.7515034076041,-6163.3951219431383,-6857.4524532106752,-7023.6941721400663,-7800.8723628722992,null,{"$f":"IF(I7453,AND(SIGN(I7453)=SIGN(L7453:P7453)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7468","v":48482453},null,{"$f":"Calcs!BT7468","v":35.459117601875121},null,{"$f":"Calcs!BJ7468","v":2181.8619651954718},null,-2146.4028475935966,false,null,null,-2364.5890441131442,-1928.2166510740497,-2142.8569358334094,-2149.9487593537842,-2368.1349558733318,null,{"$f":"IF(I7468,AND(SIGN(I7468)=SIGN(L7468:P7468)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7487","v":48482974},null,{"$f":"Calcs!BT7487","v":630.35613202023706},null,{"$f":"Calcs!BJ7487","v":20376.860644116299},null,-19746.504512096064,false,null,null,-21784.190576507695,-17708.818447684433,-19683.46889889404,-19809.540125298085,-21847.226189709716,null,{"$f":"IF(I7487,AND(SIGN(I7487)=SIGN(L7487:P7487)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7502","v":49219830},null,{"$f":"Calcs!BT7502","v":78252.505863950355},null,{"$f":"Calcs!BJ7502","v":42501.854085236671},null,35750.651778713684,true,null,null,31500.466370190014,40000.837187237346,43575.902365108719,27925.401192318648,23675.215783794978,null,{"$f":"IF(I7502,AND(SIGN(I7502)=SIGN(L7502:P7502)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7507","v":49220630},null,{"$f":"Calcs!BT7507","v":3170.1114611562061},null,{"$f":"Calcs!BJ7507","v":4685.0159204016036},null,-1514.9044592453974,false,null,null,-1983.4060512855585,-1046.4028672052373,-1197.8933131297767,-1831.9156053610182,-2300.4171974011792,null,{"$f":"IF(I7507,AND(SIGN(I7507)=SIGN(L7507:P7507)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7522","v":49221868},null,{"$f":"Calcs!BT7522","v":479.64532902156475},null,{"$f":"Calcs!BJ7522","v":3452.3119686997561},null,-2972.6666396781911,false,null,null,-3317.8978365481671,-2627.4354428082161,-2924.7021067760347,-3020.631172580348,-3365.862369450324,null,{"$f":"IF(I7522,AND(SIGN(I7522)=SIGN(L7522:P7522)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7537","v":49232698},null,{"$f":"Calcs!BT7537","v":1414.2282748447524},null,{"$f":"Calcs!BJ7537","v":2824.7463116767562},null,-1410.5180368320039,false,null,null,-1692.9926679996797,-1128.0434056643285,-1269.0952093475285,-1551.9408643164791,-1834.4154954841549,null,{"$f":"IF(I7537,AND(SIGN(I7537)=SIGN(L7537:P7537)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7556","v":49241817},null,{"$f":"Calcs!BT7556","v":1388.8154872730975},null,{"$f":"Calcs!BJ7556","v":3271.2911154933768},null,-1882.4756282202793,false,null,null,-2209.6047397696175,-1555.3465166709416,-1743.5940794929695,-2021.3571769475891,-2348.486288496927,null,{"$f":"IF(I7556,AND(SIGN(I7556)=SIGN(L7556:P7556)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7571","v":49276183},null,{"$f":"Calcs!BT7571","v":2069.7262874406861},null,{"$f":"Calcs!BJ7571","v":2502.3529779795535},null,-432.62669053886748,false,null,null,-682.86198833682283,-182.39139274091212,-225.65406179479851,-639.59931928293599,-889.83461708089135,null,{"$f":"IF(I7571,AND(SIGN(I7571)=SIGN(L7571:P7571)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7590","v":49276801},null,{"$f":"Calcs!BT7590","v":47931.382052607027},null,{"$f":"Calcs!BJ7590","v":33703.119251289456},null,14228.262801317571,true,null,null,10857.950876188625,17598.574726446517,19021.401006578279,9435.1245960568704,6064.812670927924,null,{"$f":"IF(I7590,AND(SIGN(I7590)=SIGN(L7590:P7590)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7591","v":49276838},null,{"$f":"Calcs!BT7591","v":2602.0467677130518},null,{"$f":"Calcs!BJ7591","v":2897.2347506819647},null,-295.18798296891282,false,null,null,-584.9114580371097,-5.4645079007163986,-34.983306197607362,-555.39265974021782,-845.1161348084147,null,{"$f":"IF(I7591,AND(SIGN(I7591)=SIGN(L7591:P7591)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7606","v":49287593},null,{"$f":"Calcs!BT7606","v":264.53861893199718},null,{"$f":"Calcs!BJ7606","v":1826.7286873619403},null,-1562.190068429943,false,null,null,-1744.8629371661373,-1379.517199693749,-1535.7362065367433,-1588.6439303231427,-1771.316799059337,null,{"$f":"IF(I7606,AND(SIGN(I7606)=SIGN(L7606:P7606)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7625","v":49299681},null,{"$f":"Calcs!BT7625","v":83461.022688367229},null,{"$f":"Calcs!BJ7625","v":43726.348020366109},null,39734.67466800112,true,null,null,35362.039865964507,44107.309470037733,48080.776936837858,{"$f":"(1+O$7)*$D7625-(1+O$6)*$F7625","v":31388.572399164397},27015.937597127784,null,{"$f":"IF(I7625,AND(SIGN(I7625)=SIGN(L7625:P7625)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7640","v":49307665},null,{"$f":"Calcs!BT7640","v":2045.251382096129},null,{"$f":"Calcs!BJ7640","v":3504.3754884272535},null,-1459.1241063311245,false,null,null,-1809.5616551738503,-1108.6865574883991,-1254.5989681215115,-1663.6492445407373,-2014.0867933834631,null,{"$f":"IF(I7640,AND(SIGN(I7640)=SIGN(L7640:P7640)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7655","v":49314883},null,{"$f":"Calcs!BT7655","v":466.88082290450825},null,{"$f":"Calcs!BJ7655","v":9630.6498059006644},null,-9163.7689829961564,false,null,null,-10126.833963586223,-8200.7040024060898,-9117.0809007057051,-9210.4570652866078,-10173.522045876674,null,{"$f":"IF(I7655,AND(SIGN(I7655)=SIGN(L7655:P7655)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7674","v":49316069},null,{"$f":"Calcs!BT7674","v":2750.2895868302153},null,{"$f":"Calcs!BJ7674","v":7421.1541263882882},null,-4670.8645395580734,false,null,null,-5412.9799521969016,-3928.7491269192446,-4395.8355808750512,-4945.8934982410938,-5688.0089108799239,null,{"$f":"IF(I7674,AND(SIGN(I7674)=SIGN(L7674:P7674)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7675","v":49316089},null,{"$f":"Calcs!BT7675","v":2044.0649476600081},null,{"$f":"Calcs!BJ7675","v":5580.0078489479665},null,-3535.9429012879582,false,null,null,-4093.9436861827553,-2977.942116393162,-3331.5364065219574,-3740.349396053959,-4298.3501809487561,null,{"$f":"IF(I7675,AND(SIGN(I7675)=SIGN(L7675:P7675)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7694","v":49322830},null,{"$f":"Calcs!BT7694","v":14602.099575562814},null,{"$f":"Calcs!BJ7694","v":26222.993176594442},null,-11620.893601031628,false,null,null,-14243.192918691075,-8998.5942833721856,-10160.683643475346,-13081.103558587909,-15703.402876247355,null,{"$f":"IF(I7694,AND(SIGN(I7694)=SIGN(L7694:P7694)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7709","v":49327874},null,{"$f":"Calcs!BT7709","v":3556.3242541704049},null,{"$f":"Calcs!BJ7709","v":3270.5902604201224},null,285.73399375028248,true,null,null,-41.325032291730167,612.79301979229467,641.36641916732333,-69.898431666757915,-396.95745770877056,null,{"$f":"IF(I7709,AND(SIGN(I7709)=SIGN(L7709:P7709)), TRUE)","v":false}]
[null,{"$f":"Calcs!B7724","v":49332851},null,{"$f":"Calcs!BT7724","v":3387.8319640572722},null,{"$f":"Calcs!BJ7724","v":28425.680549680925},null,-25037.848585623651,false,null,null,-27880.416640591746,-22195.28053065556,-24699.065389217925,-25376.631782029381,-28219.199836997475,null,{"$f":"IF(I7724,AND(SIGN(I7724)=SIGN(L7724:P7724)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7743","v":49338531},null,{"$f":"Calcs!BT7743","v":3121.8308478176255},null,{"$f":"Calcs!BJ7743","v":3391.5378216332338},null,-269.70697381560831,false,null,null,-608.86075597893205,69.446808347714978,42.476110966154465,-581.89005859737063,-921.04384076069437,null,{"$f":"IF(I7743,AND(SIGN(I7743)=SIGN(L7743:P7743)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7758","v":49339155},null,{"$f":"Calcs!BT7758","v":13053.608395974759},null,{"$f":"Calcs!BJ7758","v":11606.160013099263},null,1447.4483828754965,true,null,null,286.83238156556945,2608.0643841854217,2752.8092224729735,142.08754327802126,-1018.5284580319058,null,{"$f":"IF(I7758,AND(SIGN(I7758)=SIGN(L7758:P7758)), TRUE)","v":false}]
[null,{"$f":"Calcs!B7759","v":49339167},null,{"$f":"Calcs!BT7759","v":18884.911042324522},null,{"$f":"Calcs!BJ7759","v":17334.14840465731},null,1550.7626376672124,true,null,null,-182.65220279851928,3284.1774781329423,3439.2537418996653,-337.72846656524052,-2071.1433070309722,null,{"$f":"IF(I7759,AND(SIGN(I7759)=SIGN(L7759:P7759)), TRUE)","v":false}]
[null,{"$f":"Calcs!B7778","v":49351938},null,{"$f":"Calcs!BT7778","v":676.3062410618893},null,{"$f":"Calcs!BJ7778","v":1740.3232690449577},null,-1064.0170279830684,false,null,null,-1238.0493548875643,-889.9847010785727,-996.3864038768794,-1131.6476520892572,-1305.6799789937531,null,{"$f":"IF(I7778,AND(SIGN(I7778)=SIGN(L7778:P7778)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7793","v":49373848},null,{"$f":"Calcs!BT7793","v":1633.9721966622276},null,{"$f":"Calcs!BJ7793","v":2833.7573054757463},null,-1199.7851088135187,false,null,null,-1483.1608393610934,-916.40937826594404,-1036.3878891472957,-1363.1823284797415,-1646.5580590273162,null,{"$f":"IF(I7793,AND(SIGN(I7793)=SIGN(L7793:P7793)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7812","v":49392403},null,{"$f":"Calcs!BT7812","v":8401.1581385695972},null,{"$f":"Calcs!BJ7812","v":19238.471760843884},null,-10837.313622274287,false,null,null,-12761.160798358676,-8913.4664461898974,-9997.1978084173261,-11677.429436131246,-13601.276612215635,null,{"$f":"IF(I7812,AND(SIGN(I7812)=SIGN(L7812:P7812)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7827","v":49392858},null,{"$f":"Calcs!BT7827","v":4010.3755406043838},null,{"$f":"Calcs!BJ7827","v":4846.4128315568487},null,-836.0372909524649,false,null,null,-1320.6785741081503,-351.3960077967804,-434.99973689202579,-1237.0748450129031,-1721.7161281685885,null,{"$f":"IF(I7827,AND(SIGN(I7827)=SIGN(L7827:P7827)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7842","v":49516117},null,{"$f":"Calcs!BT7842","v":7415.4227027096567},null,{"$f":"Calcs!BJ7842","v":6684.2550779375415},null,731.16762477211523,true,null,null,62.742116978360173,1399.5931325658694,1472.7098950430818,-10.374645498850441,-678.8001532926055,null,{"$f":"IF(I7842,AND(SIGN(I7842)=SIGN(L7842:P7842)), TRUE)","v":false}]
[null,{"$f":"Calcs!B7847","v":49516269},null,{"$f":"Calcs!BT7847","v":2556.0476896653577},null,{"$f":"Calcs!BJ7847","v":2116.9828098427433},null,439.06487982261433,true,null,null,227.36659883834,650.76316080688866,694.66964878915041,183.4601108560787,-28.238170128195634,null,{"$f":"IF(I7847,AND(SIGN(I7847)=SIGN(L7847:P7847)), TRUE)","v":false}]
[null,{"$f":"Calcs!B7862","v":49645422},null,{"$f":"Calcs!BT7862","v":3735.9993771870522},null,{"$f":"Calcs!BJ7862","v":4906.3860013967924},null,-1170.3866242097401,false,null,null,-1661.0252243494197,-679.74802407006064,-796.78668649103474,-1543.9865619284451,-2034.6251620681246,null,{"$f":"IF(I7862,AND(SIGN(I7862)=SIGN(L7862:P7862)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7881","v":49645838},null,{"$f":"Calcs!BT7881","v":1347.294669149577},null,{"$f":"Calcs!BJ7881","v":2052.5041431033028},null,-705.20947395372582,false,null,null,-910.45988826405642,-499.95905964339568,-570.48000703876801,{"$f":"(1+O$7)*$D7881-(1+O$6)*$F7881","v":-839.9389408686834},-1045.189355179014,null,{"$f":"IF(I7881,AND(SIGN(I7881)=SIGN(L7881:P7881)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7896","v":49671085},null,{"$f":"Calcs!BT7896","v":4869.0014200601281},null,{"$f":"Calcs!BJ7896","v":5476.6817867195468},null,-607.68036665941872,false,null,null,-1155.3485453313742,-60.012187987464131,-120.78022465340564,-1094.5805086654318,-1642.2486873373873,null,{"$f":"IF(I7896,AND(SIGN(I7896)=SIGN(L7896:P7896)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7911","v":49671436},null,{"$f":"Calcs!BT7911","v":5807.8230157016478},null,{"$f":"Calcs!BJ7911","v":7126.9952399279227},null,-1319.1722242262749,false,null,null,-2031.8717482190677,-606.47270023348301,-738.38992265610977,-1899.9545257964392,-2612.654049789232,null,{"$f":"IF(I7911,AND(SIGN(I7911)=SIGN(L7911:P7911)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7916","v":49694455},null,{"$f":"Calcs!BT7916","v":259.13508230974509},null,{"$f":"Calcs!BJ7916","v":702.05653909465184},null,-442.92145678490675,false,null,null,-513.12711069437205,-372.71580287544163,-417.00794855393224,-468.83496501588127,-539.04061892534651,null,{"$f":"IF(I7916,AND(SIGN(I7916)=SIGN(L7916:P7916)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7931","v":49733288},null,{"$f":"Calcs!BT7931","v":1249.8199707263507},null,{"$f":"Calcs!BJ7931","v":5321.3923269169482},null,-4071.5723561905975,false,null,null,-4603.7115888822937,-3539.4331234989027,-3946.5903591179622,-4196.5543532632328,-4728.6935859549285,null,{"$f":"IF(I7931,AND(SIGN(I7931)=SIGN(L7931:P7931)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7946","v":49786495},null,{"$f":"Calcs!BT7946","v":38939.532984298035},null,{"$f":"Calcs!BJ7946","v":25341.918227359864},null,{"$f":"D7946-F7946","v":13597.614756938172},{"$f":"H7946>0","v":true},null,null,{"$f":"(1+L$7)*$D7946-(1+L$6)*$F7946","v":11063.422934202183},16131.806579674158,17491.568055367978,9703.6614585083662,{"$f":"(1+P$7)*$D7946-(1+P$6)*$F7946","v":7169.4696357723769},null,{"$f":"IF(I7946,AND(SIGN(I7946)=SIGN(L7946:P7946)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7965","v":49791555},null,{"$f":"Calcs!BT7965","v":14297.532720274261},null,{"$f":"Calcs!BJ7965","v":13736.759435793812},null,560.77328448044864,true,null,null,-812.90265909893424,1934.4492280598297,1990.5265565078753,-868.97998754697801,-2242.6559311263609,null,{"$f":"IF(I7965,AND(SIGN(I7965)=SIGN(L7965:P7965)), TRUE)","v":false}]
[null,{"$f":"Calcs!B7980","v":49813209},null,{"$f":"Calcs!BT7980","v":102715.3406341206},null,{"$f":"Calcs!BJ7980","v":51078.317738808844},null,51637.022895311755,true,null,null,46529.191121430864,56744.854669192639,61908.556958723821,41365.488831899704,36257.657058018813,null,{"$f":"IF(I7980,AND(SIGN(I7980)=SIGN(L7980:P7980)), TRUE)","v":true}]
[null,{"$f":"Calcs!B7985","v":49815559},null,{"$f":"Calcs!BT7985","v":8371.9928346231827},null,{"$f":"Calcs!BJ7985","v":14640.862480292488},null,-6268.8696456693051,false,null,null,-7732.9558936985559,-4804.7833976400561,-5431.6703622069854,-7106.068929131623,-8570.1551771608738,null,{"$f":"IF(I7985,AND(SIGN(I7985)=SIGN(L7985:P7985)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8000","v":49858829},null,{"$f":"Calcs!BT8000","v":2499.9083445040751},null,{"$f":"Calcs!BJ8000","v":2282.3846071308735},null,217.52373737320158,true,null,null,-10.71472333988595,445.76219808628866,467.51457182360946,-32.467097077205835,-260.70555779029337,null,{"$f":"IF(I8000,AND(SIGN(I8000)=SIGN(L8000:P8000)), TRUE)","v":false}]
[null,{"$f":"Calcs!B8015","v":49861797},null,{"$f":"Calcs!BT8015","v":4950.9941536603683},null,{"$f":"Calcs!BJ8015","v":16681.351964997139},null,-11730.357811336769,false,null,null,-13398.493007836485,-10062.222614837057,-11235.258395970734,-12225.457226702807,-13893.592423202523,null,{"$f":"IF(I8015,AND(SIGN(I8015)=SIGN(L8015:P8015)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8034","v":49967188},null,{"$f":"Calcs!BT8034","v":10843.601310999707},null,{"$f":"Calcs!BJ8034","v":6301.2878414804627},null,4542.3134695192448,true,null,null,3912.1846853711977,5172.442253667291,5626.6736006192159,3457.9533384192737,2827.8245542712266,null,{"$f":"IF(I8034,AND(SIGN(I8034)=SIGN(L8034:P8034)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8049","v":50001406},null,{"$f":"Calcs!BT8049","v":305.54198183822928},null,{"$f":"Calcs!BJ8049","v":7383.0075859725648},null,-7077.4656041343351,false,null,null,-7815.7663627315924,-6339.1648455370796,-7046.9114059505127,-7108.0198023181583,-7846.3205609154156,null,{"$f":"IF(I8049,AND(SIGN(I8049)=SIGN(L8049:P8049)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8054","v":50001503},null,{"$f":"Calcs!BT8054","v":358.33279837579499},null,{"$f":"Calcs!BJ8054","v":4579.4871708000956},null,-4221.1543724243002,false,null,null,-4679.1030895043104,-3763.2056553442912,-4185.3210925867206,-4256.9876522618797,-4714.93636934189,null,{"$f":"IF(I8054,AND(SIGN(I8054)=SIGN(L8054:P8054)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8069","v":50001825},null,{"$f":"Calcs!BT8069","v":10.862189650089476},null,{"$f":"Calcs!BJ8069","v":8113.3986944573771},null,-8102.5365048072872,false,null,null,-8913.8763742530264,-7291.1966353615499,-8101.4502858422784,-8103.6227237722969,-8914.9625932180352,null,{"$f":"IF(I8069,AND(SIGN(I8069)=SIGN(L8069:P8069)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8082","v":50001951},null,{"$f":"Calcs!BT8082","v":248.83551802429827},null,{"$f":"Calcs!BJ8082","v":7029.5763847455055},null,-6780.7408667212076,false,null,null,-7483.698505195759,-6077.783228246657,-6755.8573149187778,-6805.6244185236374,-7508.5820569981888,null,{"$f":"IF(I8082,AND(SIGN(I8082)=SIGN(L8082:P8082)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8104","v":50332021},null,{"$f":"Calcs!BT8104","v":1510.7319177197071},null,{"$f":"Calcs!BJ8104","v":2427.8620959079021},null,-917.13017818819503,false,null,null,-1159.9163877789854,-674.34396859740468,-766.05698641622416,-1068.2033699601657,-1310.989579550956,null,{"$f":"IF(I8104,AND(SIGN(I8104)=SIGN(L8104:P8104)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8119","v":50332340},null,{"$f":"Calcs!BT8119","v":4658.2573865505865},null,{"$f":"Calcs!BJ8119","v":4494.6837069362673},null,163.57367961431919,true,null,null,-285.89469107930836,613.04205030794583,629.39941826937866,-302.25205904073937,-751.72042973436692,null,{"$f":"IF(I8119,AND(SIGN(I8119)=SIGN(L8119:P8119)), TRUE)","v":false}]
[null,{"$f":"Calcs!B8134","v":50332946},null,{"$f":"Calcs!BT8134","v":8490.3679100046229},null,{"$f":"Calcs!BJ8134","v":6503.6347133444506},null,1986.7331966601723,true,null,null,1336.3697253257269,2637.0966679946168,2835.7699876606348,1137.6964056597099,487.33293432526443,null,{"$f":"IF(I8134,AND(SIGN(I8134)=SIGN(L8134:P8134)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8139","v":50333044},null,{"$f":"Calcs!BT8139","v":28856.141101290472},null,{"$f":"Calcs!BJ8139","v":18662.769379241741},null,10193.371722048731,true,null,null,8327.0947841245543,12059.648659972903,13078.985832177779,7307.7576119196856,5441.4806739955093,null,{"$f":"IF(I8139,AND(SIGN(I8139)=SIGN(L8139:P8139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8154","v":50333396},null,{"$f":"Calcs!BT8154","v":2718.5107121266738},null,{"$f":"Calcs!BJ8154","v":2698.2920320309272},null,20.218680095746549,true,null,null,-249.61052310734658,290.04788329883922,292.0697513084142,-251.63239111692064,-521.46159432001377,null,{"$f":"IF(I8154,AND(SIGN(I8154)=SIGN(L8154:P8154)), TRUE)","v":false}]
[null,{"$f":"Calcs!B8173","v":50347824},null,{"$f":"Calcs!BT8173","v":5397.7884936724231},null,{"$f":"Calcs!BJ8173","v":6447.4661853307462},null,-1049.6776916583231,false,null,null,-1694.424310191398,-404.93107312524899,-509.89884229108065,-1589.4565410255655,-2234.2031595586404,null,{"$f":"IF(I8173,AND(SIGN(I8173)=SIGN(L8173:P8173)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8188","v":50348839},null,{"$f":"Calcs!BT8188","v":1104.1105017625505},null,{"$f":"Calcs!BJ8188","v":1725.2048238933187},null,-621.09432213076821,false,null,null,-793.61480452010028,-448.57383974143636,-510.68327195451297,-731.50537230702321,-904.02585469635528,null,{"$f":"IF(I8188,AND(SIGN(I8188)=SIGN(L8188:P8188)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8203","v":50349510},null,{"$f":"Calcs!BT8203","v":14733.421470985668},null,{"$f":"Calcs!BJ8203","v":17298.104429461353},null,-2564.6829584756852,false,null,null,-4294.4934014218234,-834.87251552955058,-1091.3408113771166,-4038.0251055742519,-5767.8355485203901,null,{"$f":"IF(I8203,AND(SIGN(I8203)=SIGN(L8203:P8203)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8208","v":50349582},null,{"$f":"Calcs!BT8208","v":87604.874293067071},null,{"$f":"Calcs!BJ8208","v":50307.37715822857},null,37297.497134838501,true,null,null,32266.759419015638,42328.234850661356,46057.984564145212,28537.009705531789,23506.271989708926,null,{"$f":"IF(I8208,AND(SIGN(I8208)=SIGN(L8208:P8208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8223","v":50350250},null,{"$f":"Calcs!BT8223","v":6616.793827205307},null,{"$f":"Calcs!BJ8223","v":4984.7816474480069},null,1632.0121797573001,true,null,null,1133.5340150124994,2130.4903445021009,2293.6915624778312,970.33279703676999,471.85463229196921,null,{"$f":"IF(I8223,AND(SIGN(I8223)=SIGN(L8223:P8223)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8238","v":50350756},null,{"$f":"Calcs!BT8238","v":6495.4610092092043},null,{"$f":"Calcs!BJ8238","v":2703.2981396970322},null,3792.1628695121722,true,null,null,3521.8330555424686,4062.4926834818752,4441.7089704330938,3142.6167685912519,2872.2869546215484,null,{"$f":"IF(I8238,AND(SIGN(I8238)=SIGN(L8238:P8238)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8257","v":50354823},null,{"$f":"Calcs!BT8257","v":3553.1331062650324},null,{"$f":"Calcs!BJ8257","v":3354.9932356706618},null,198.13987059437068,true,null,null,-137.35945297269564,533.63919416143699,553.45318122087428,-157.17344003213248,-492.67276359919879,null,{"$f":"IF(I8257,AND(SIGN(I8257)=SIGN(L8257:P8257)), TRUE)","v":false}]
[null,{"$f":"Calcs!B8272","v":50355524},null,{"$f":"Calcs!BT8272","v":4585.3314552191714},null,{"$f":"Calcs!BJ8272","v":4864.7351856147943},null,-279.40373039562292,false,null,null,-765.87724895710289,207.06978816585615,179.12941512629459,-737.93687591753951,-1224.4103944790195,null,{"$f":"IF(I8272,AND(SIGN(I8272)=SIGN(L8272:P8272)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8291","v":50356593},null,{"$f":"Calcs!BT8291","v":6327.2663279184508},null,{"$f":"Calcs!BJ8291","v":4782.5348977373424},null,1544.7314301811084,true,null,null,1066.4779404073734,2022.9849199548426,2177.4580629729544,912.00479738926333,433.75130761552828,null,{"$f":"IF(I8291,AND(SIGN(I8291)=SIGN(L8291:P8291)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8292","v":50356787},null,{"$f":"Calcs!BT8292","v":2633.0936637773543},null,{"$f":"Calcs!BJ8292","v":2543.8035494549085},null,89.290114322445788,true,null,null,-165.09024062304525,343.67046926793637,352.59948070018163,-174.0192520552896,-428.39960700078063,null,{"$f":"IF(I8292,AND(SIGN(I8292)=SIGN(L8292:P8292)), TRUE)","v":false}]
[null,{"$f":"Calcs!B8307","v":50357113},null,{"$f":"Calcs!BT8307","v":1937.3983164163999},null,{"$f":"Calcs!BJ8307","v":4556.3589533826898},null,-2618.9606369662897,false,null,null,-3074.5965323045593,-2163.324741628021,-2425.22080532465,-2812.7004686079299,-3268.3363639461995,null,{"$f":"IF(I8307,AND(SIGN(I8307)=SIGN(L8307:P8307)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8326","v":50357536},null,{"$f":"Calcs!BT8326","v":4287.6574018641786},null,{"$f":"Calcs!BJ8326","v":6759.1464486224831},null,-2471.4890467583045,false,null,null,-3147.4036916205532,-1795.5744018960568,-2042.7233065718865,-2900.2547869447221,-3576.1694318069708,null,{"$f":"IF(I8326,AND(SIGN(I8326)=SIGN(L8326:P8326)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8341","v":50357985},null,{"$f":"Calcs!BT8341","v":4227.2844403988065},null,{"$f":"Calcs!BJ8341","v":15864.355193888707},null,-11637.070753489901,false,null,null,-13223.506272878774,-10050.635234101032,-11214.342309450019,-12059.799197529781,-13646.234716918654,null,{"$f":"IF(I8341,AND(SIGN(I8341)=SIGN(L8341:P8341)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8360","v":50358361},null,{"$f":"Calcs!BT8360","v":4394.6787283986587},null,{"$f":"Calcs!BJ8360","v":8000.2606612033869},null,-3605.5819328047282,false,null,null,-4405.6079989250675,-2805.5558666843899,-3166.1140599648616,-4045.049805644594,-4845.0758717649333,null,{"$f":"IF(I8360,AND(SIGN(I8360)=SIGN(L8360:P8360)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8375","v":50358671},null,{"$f":"Calcs!BT8375","v":8455.873123186042},null,{"$f":"Calcs!BJ8375","v":12513.266722197603},null,-4057.3935990115606,false,null,null,-5308.7202712313228,-2806.0669267918001,-3211.8062866929558,-4902.9809113301644,-6154.3075835499267,null,{"$f":"IF(I8375,AND(SIGN(I8375)=SIGN(L8375:P8375)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8376","v":50358687},null,{"$f":"Calcs!BT8376","v":14363.687268638285},null,{"$f":"Calcs!BJ8376","v":11613.16856383181},null,2750.5187048064745,true,null,null,1589.2018484232922,3911.835561189655,4186.8874316703041,1314.1499779426467,152.83312155946442,null,{"$f":"IF(I8376,AND(SIGN(I8376)=SIGN(L8376:P8376)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8395","v":50359754},null,{"$f":"Calcs!BT8395","v":1045.4594646026376},null,{"$f":"Calcs!BJ8395","v":12370.092042946984},null,-11324.632578344346,false,null,null,-12561.641782639046,-10087.623374049648,-11220.086631884084,-11429.178524804611,-12666.187729099311,null,{"$f":"IF(I8395,AND(SIGN(I8395)=SIGN(L8395:P8395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8410","v":50360308},null,{"$f":"Calcs!BT8410","v":744.52985892757977},null,{"$f":"Calcs!BJ8410","v":3476.5415298037069},null,-2732.011670876127,false,null,null,-3079.6658238564978,-2384.3575178957562,-2657.5586849833689,-2806.4646567688851,-3154.1188097492559,null,{"$f":"IF(I8410,AND(SIGN(I8410)=SIGN(L8410:P8410)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8425","v":50360664},null,{"$f":"Calcs!BT8425","v":7210.4829871929787},null,{"$f":"Calcs!BJ8425","v":15933.439479680959},null,-8722.9564924879814,false,null,null,-10316.300440456078,-7129.6125445198841,-8001.9081937686824,-9444.0047912072787,-11037.348739175377,null,{"$f":"IF(I8425,AND(SIGN(I8425)=SIGN(L8425:P8425)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8444","v":50361398},null,{"$f":"Calcs!BT8444","v":696.6383856775376},null,{"$f":"Calcs!BJ8444","v":4143.6554373889412},null,-3447.0170517114038,false,null,null,-3861.3825954502981,-3032.6515079725095,-3377.3532131436496,-3516.6808902791572,-3931.0464340180515,null,{"$f":"IF(I8444,AND(SIGN(I8444)=SIGN(L8444:P8444)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8459","v":50361857},null,{"$f":"Calcs!BT8459","v":3918.583725287961},null,{"$f":"Calcs!BJ8459","v":16247.823041112388},null,-12329.239315824427,false,null,null,-13954.021619935666,-10704.457011713188,-11937.38094329563,-12721.097688353222,-14345.879992464461,null,{"$f":"IF(I8459,AND(SIGN(I8459)=SIGN(L8459:P8459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8464","v":50361995},null,{"$f":"Calcs!BT8464","v":676.31821429845274},null,{"$f":"Calcs!BJ8464","v":4259.4967687826265},null,-3583.1785544841737,false,null,null,-4009.1282313624365,-3157.2288776059113,-3515.5467330543283,-3650.810375914019,-4076.7600527922818,null,{"$f":"IF(I8464,AND(SIGN(I8464)=SIGN(L8464:P8464)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8479","v":50362669},null,{"$f":"Calcs!BT8479","v":11419.116730651935},null,{"$f":"Calcs!BJ8479","v":13186.087592522195},null,-1766.9708618702607,false,null,null,-3085.5796211224806,-448.36210261804081,-625.05918880506579,-2908.8825349354538,-4227.4912941876737,null,{"$f":"IF(I8479,AND(SIGN(I8479)=SIGN(L8479:P8479)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8494","v":50363596},null,{"$f":"Calcs!BT8494","v":3233.5829638090872},null,{"$f":"Calcs!BJ8494","v":19729.070312122243},null,-16495.487348313156,false,null,null,-18468.394379525384,-14522.580317100932,-16172.129051932247,-16818.845644694065,-18791.752675906293,null,{"$f":"IF(I8494,AND(SIGN(I8494)=SIGN(L8494:P8494)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8513","v":50364366},null,{"$f":"Calcs!BT8513","v":5105.7439584269659},null,{"$f":"Calcs!BJ8513","v":5365.8465629919674},null,-260.10260456500146,false,null,null,-796.68726086419883,276.48205173419501,250.47179127769596,-770.67700040769796,-1307.2616567068953,null,{"$f":"IF(I8513,AND(SIGN(I8513)=SIGN(L8513:P8513)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8528","v":50365553},null,{"$f":"Calcs!BT8528","v":17230.716807949026},null,{"$f":"Calcs!BJ8528","v":12625.403533918367},null,4605.3132740306592,true,null,null,3342.7729206388212,5867.8536274224953,6328.3849548255621,2882.2415932357562,1619.7012398439183,null,{"$f":"IF(I8528,AND(SIGN(I8528)=SIGN(L8528:P8528)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8543","v":50365791},null,{"$f":"Calcs!BT8543","v":42646.46980753776},null,{"$f":"Calcs!BJ8543","v":30635.376473499928},null,12011.093334037832,true,null,null,8947.5556866878396,15074.630981387825,16275.740314791612,7746.44635328406,4682.9087059340673,null,{"$f":"IF(I8543,AND(SIGN(I8543)=SIGN(L8543:P8543)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8548","v":50366010},null,{"$f":"Calcs!BT8548","v":8399.5447635370947},null,{"$f":"Calcs!BJ8548","v":7324.4361262791281},null,1075.1086372579666,true,null,null,342.66502463005327,1807.5522498858791,1915.0631136116772,235.15416090425697,-497.28945172365638,null,{"$f":"IF(I8548,AND(SIGN(I8548)=SIGN(L8548:P8548)), TRUE)","v":false}]
[null,{"$f":"Calcs!B8563","v":50367662},null,{"$f":"Calcs!BT8563","v":715.33173833811816},null,{"$f":"Calcs!BJ8563","v":1732.1132524725438},null,-1016.7815141344256,false,null,null,-1189.9928393816801,-843.5701888871713,-945.24834030061368,-1088.3146879682374,-1261.526013215492,null,{"$f":"IF(I8563,AND(SIGN(I8563)=SIGN(L8563:P8563)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8582","v":50369381},null,{"$f":"Calcs!BT8582","v":7108.3340622760625},null,{"$f":"Calcs!BJ8582","v":43769.400546294637},null,-36661.066484018578,false,null,null,-41038.006538648042,-32284.126429389111,-35950.233077790966,-37371.899890246183,-41748.839944875654,null,{"$f":"IF(I8582,AND(SIGN(I8582)=SIGN(L8582:P8582)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8597","v":50370022},null,{"$f":"Calcs!BT8597","v":13062.976055172743},null,{"$f":"Calcs!BJ8597","v":19307.556046636149},null,-6244.5799914634063,false,null,null,-8175.3355961270227,-4313.8243867997935,-4938.2823859461314,-7550.8775969806811,-9481.6332016442975,null,{"$f":"IF(I8597,AND(SIGN(I8597)=SIGN(L8597:P8597)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8612","v":50370653},null,{"$f":"Calcs!BT8612","v":2202.4824048822411},null,{"$f":"Calcs!BJ8612","v":7488.8367020340365},null,-5286.3542971517954,false,null,null,-6035.2379673552005,-4537.4706269483922,-5066.1060566635715,-5506.6025376400194,-6255.4862078434244,null,{"$f":"IF(I8612,AND(SIGN(I8612)=SIGN(L8612:P8612)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8617","v":50370798},null,{"$f":"Calcs!BT8617","v":411.4736144365836},null,{"$f":"Calcs!BJ8617","v":2424.2576983883073},null,-2012.7840839517237,false,null,null,-2255.2098537905549,-1770.3583141128931,-1971.6367225080653,-2053.9314453953821,-2296.3572152342131,null,{"$f":"IF(I8617,AND(SIGN(I8617)=SIGN(L8617:P8617)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8632","v":50371485},null,{"$f":"Calcs!BT8632","v":210.62521489921281},null,{"$f":"Calcs!BJ8632","v":3079.7574361881757},null,-2869.1322212889627,false,null,null,-3177.1079649077806,-2561.1564776701453,-2848.0696997990417,-2890.1947427788841,-3198.170486397702,null,{"$f":"IF(I8632,AND(SIGN(I8632)=SIGN(L8632:P8632)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8651","v":50371991},null,{"$f":"Calcs!BT8651","v":3638.4930561904275},null,{"$f":"Calcs!BJ8651","v":8239.2522411832706},null,-4600.7591849928431,false,null,null,-5424.6844091111707,-3776.8339608745164,-4236.9098793737994,-4964.6084906118858,-5788.5337147302134,null,{"$f":"IF(I8651,AND(SIGN(I8651)=SIGN(L8651:P8651)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8666","v":50372451},null,{"$f":"Calcs!BT8666","v":500.46768868375375},null,{"$f":"Calcs!BJ8666","v":4919.1015148686993},null,-4418.6338261849451,false,null,null,-4910.5439776718158,-3926.7236746980757,-4368.5870573165703,-4468.6805950533208,-4960.5907465401915,null,{"$f":"IF(I8666,AND(SIGN(I8666)=SIGN(L8666:P8666)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8681","v":50372733},null,{"$f":"Calcs!BT8681","v":1206.6711569693639},null,{"$f":"Calcs!BJ8681","v":17754.661448610179},null,-16547.990291640814,false,null,null,-18323.456436501834,-14772.524146779799,-16427.323175943879,-16668.657407337752,-18444.123552198773,null,{"$f":"IF(I8681,AND(SIGN(I8681)=SIGN(L8681:P8681)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8686","v":50372838},null,{"$f":"Calcs!BT8686","v":993.42656312030022},null,{"$f":"Calcs!BJ8686","v":15187.529437431218},null,-14194.102874310918,false,null,null,-15712.85581805404,-12675.349930567796,-14094.760217998888,-14293.445530622948,-15812.198474366071,null,{"$f":"IF(I8686,AND(SIGN(I8686)=SIGN(L8686:P8686)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8701","v":50373170},null,{"$f":"Calcs!BT8701","v":179.98383218078982},null,{"$f":"Calcs!BJ8701","v":2833.456939015779},null,-2653.4731068349893,false,null,null,-2936.8188007365675,-2370.1274129334115,-2635.4747236169101,-2671.471490053068,-2954.8171839546462,null,{"$f":"IF(I8701,AND(SIGN(I8701)=SIGN(L8701:P8701)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8716","v":50373703},null,{"$f":"Calcs!BT8716","v":139.11873804155317},null,{"$f":"Calcs!BJ8716","v":3655.2595734836777},null,-3516.1408354421246,false,null,null,-3881.6667927904928,-3150.6148780937569,-3502.2289616379694,-3530.0527092462798,-3895.578666594648,null,{"$f":"IF(I8716,AND(SIGN(I8716)=SIGN(L8716:P8716)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8735","v":50374341},null,{"$f":"Calcs!BT8735","v":82.786255111501646},null,{"$f":"Calcs!BJ8735","v":4310.6591891302241},null,-4227.8729340187228,false,null,null,-4658.9388529317457,-3796.8070151057,-4219.5943085075724,-4236.1515595298724,-4667.2174784428953,null,{"$f":"IF(I8735,AND(SIGN(I8735)=SIGN(L8735:P8735)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8750","v":50379072},null,{"$f":"Calcs!BT8750","v":54072.942386616342},null,{"$f":"Calcs!BJ8750","v":30047.659433499131},null,24025.28295311721,true,null,null,21020.517009767296,27030.048896467124,29432.577191778852,18617.988714455576,15613.222771105662,null,{"$f":"IF(I8750,AND(SIGN(I8750)=SIGN(L8750:P8750)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8755","v":50379511},null,{"$f":"Calcs!BT8755","v":59555.148939616534},null,{"$f":"Calcs!BJ8755","v":36725.807060084029},null,22829.341879532505,true,null,null,19156.761173524101,26501.922585540909,28784.856773494161,16873.82698557085,13201.246279562445,null,{"$f":"IF(I8755,AND(SIGN(I8755)=SIGN(L8755:P8755)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8770","v":50379974},null,{"$f":"Calcs!BT8770","v":11856.730808832228},null,{"$f":"Calcs!BJ8770","v":7118.8853455088347},null,4737.8454633233932,true,null,null,4025.9569287725089,5449.7339978742766,5923.5185442066168,3552.1723824401715,2840.2838478892872,null,{"$f":"IF(I8770,AND(SIGN(I8770)=SIGN(L8770:P8770)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8785","v":50381558},null,{"$f":"Calcs!BT8785","v":92.655468427306744},null,{"$f":"Calcs!BJ8785","v":4521.416321873272},null,-4428.760853445965,false,null,null,-4880.9024856332926,-3976.6192212586379,-4419.4953066032349,-4438.0264002886961,-4890.1680324760237,null,{"$f":"IF(I8785,AND(SIGN(I8785)=SIGN(L8785:P8785)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8804","v":50381972},null,{"$f":"Calcs!BT8804","v":683.16763707315317},null,{"$f":"Calcs!BJ8804","v":11322.814319197685},null,-10639.646682124532,false,null,null,-11771.928114044302,-9507.3652502047644,-10571.329918417217,-10707.963445831847,-11840.244877751617,null,{"$f":"IF(I8804,AND(SIGN(I8804)=SIGN(L8804:P8804)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8819","v":50382231},null,{"$f":"Calcs!BT8819","v":71.975887735977096},null,{"$f":"Calcs!BJ8819","v":3011.6743719291385},null,-2939.6984841931612,false,null,null,-3240.8659213860751,-2638.5310470002473,-2932.5008954195637,-2946.8960729667592,-3248.0635101596731,null,{"$f":"IF(I8819,AND(SIGN(I8819)=SIGN(L8819:P8819)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8824","v":50382328},null,{"$f":"Calcs!BT8824","v":79.489909253926271},null,{"$f":"Calcs!BJ8824","v":3304.2313039363521},null,-3224.7413946824258,false,null,null,-3555.1645250760612,-2894.3182642887905,-3216.7924037570333,-3232.6903856078184,-3563.1135160014537,null,{"$f":"IF(I8824,AND(SIGN(I8824)=SIGN(L8824:P8824)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8839","v":50382575},null,{"$f":"Calcs!BT8839","v":247.46398668362482},null,{"$f":"Calcs!BJ8839","v":2587.5569304566716},null,-2340.092943773047,false,null,null,-2598.8486368187146,-2081.3372507273798,-2315.3465451046841,-2364.8393424414094,-2623.595035487077,null,{"$f":"IF(I8839,AND(SIGN(I8839)=SIGN(L8839:P8839)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8854","v":50383231},null,{"$f":"Calcs!BT8854","v":1515.7803407144147},null,{"$f":"Calcs!BJ8854","v":31245.120387231596},null,-29729.34004651718,false,null,null,-32853.852085240345,-26604.828007794022,-29577.762012445739,-29880.918080588624,-33005.430119311786,null,{"$f":"IF(I8854,AND(SIGN(I8854)=SIGN(L8854:P8854)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8873","v":50383713},null,{"$f":"Calcs!BT8873","v":150.00423001009437},null,{"$f":"Calcs!BJ8873","v":5859.0482902566901},null,-5709.044060246596,false,null,null,-6294.9488892722657,-5123.1392312209273,-5694.0436372455861,-5724.0444832476051,-6309.9493122732747,null,{"$f":"IF(I8873,AND(SIGN(I8873)=SIGN(L8873:P8873)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8888","v":50386150},null,{"$f":"Calcs!BT8888","v":3015.7138132904374},null,{"$f":"Calcs!BJ8888","v":12719.518358041152},null,-9703.8045447507138,false,null,null,-10975.756380554831,-8431.8527089466006,-9402.2331634216716,-10005.375926079758,-11277.327761883875,null,{"$f":"IF(I8888,AND(SIGN(I8888)=SIGN(L8888:P8888)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8903","v":50394306},null,{"$f":"Calcs!BT8903","v":36572.588230711357},null,{"$f":"Calcs!BJ8903","v":20892.489733725182},null,15680.098496986175,true,null,null,13590.849523613655,17769.347470358691,19337.357320057316,12022.839673915041,9933.5907005425215,null,{"$f":"IF(I8903,AND(SIGN(I8903)=SIGN(L8903:P8903)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8908","v":50394525},null,{"$f":"Calcs!BT8908","v":2089.677462795697},null,{"$f":"Calcs!BJ8908","v":3907.0667890887898},null,-1817.3893262930928,false,null,null,-2208.0960052019723,-1426.6826473842139,-1608.421580013523,-2026.3570725726624,-2417.0637514815417,null,{"$f":"IF(I8908,AND(SIGN(I8908)=SIGN(L8908:P8908)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8923","v":50396503},null,{"$f":"Calcs!BT8923","v":7591.2962307403177},null,{"$f":"Calcs!BJ8923","v":24358.718681736707},null,-16767.42245099639,false,null,null,-19203.294319170061,-14331.550582822718,-16008.292827922358,-17526.552074070423,-19962.423942244095,null,{"$f":"IF(I8923,AND(SIGN(I8923)=SIGN(L8923:P8923)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8942","v":50400879},null,{"$f":"Calcs!BT8942","v":11107.482943637819},null,{"$f":"Calcs!BJ8942","v":17070.827141420152},null,-5963.3441977823331,false,null,null,-7670.426911924349,-4256.2614836403191,-4852.5959034185507,-7074.0924921461155,-8781.1752062881314,null,{"$f":"IF(I8942,AND(SIGN(I8942)=SIGN(L8942:P8942)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8957","v":50402447},null,{"$f":"Calcs!BT8957","v":731.33127548510879},null,{"$f":"Calcs!BJ8957","v":4370.2318703568817},null,-3638.9005948717731,false,null,null,-4075.9237819074615,-3201.8774078360848,-3565.7674673232618,-3712.033722420284,-4149.0569094559723,null,{"$f":"IF(I8957,AND(SIGN(I8957)=SIGN(L8957:P8957)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8972","v":50405715},null,{"$f":"Calcs!BT8972","v":800.27456172831887},null,{"$f":"Calcs!BJ8972","v":7679.3691598060177},null,-6879.0945980776987,false,null,null,-7647.0315140583016,-6111.1576820970968,-6799.0671419048667,-6959.1220542505307,-7727.0589702311336,null,{"$f":"IF(I8972,AND(SIGN(I8972)=SIGN(L8972:P8972)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8991","v":50406690},null,{"$f":"Calcs!BT8991","v":5676.8886161077207},null,{"$f":"Calcs!BJ8991","v":4347.7043858594061},null,1329.1842302483146,true,null,null,894.41379166237402,1763.9546688342552,1896.8730918590873,761.49536863754292,326.72493005160231,null,{"$f":"IF(I8991,AND(SIGN(I8991)=SIGN(L8991:P8991)), TRUE)","v":true}]
[null,{"$f":"Calcs!B8992","v":50406701},null,{"$f":"Calcs!BT8992","v":5769.6565227670044},null,{"$f":"Calcs!BJ8992","v":4414.0853735119663},null,1355.5711492550381,true,null,null,914.16261190384103,1796.9796866062347,1932.536801531739,778.60549697833812,337.19695962714104,null,{"$f":"IF(I8992,AND(SIGN(I8992)=SIGN(L8992:P8992)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9007","v":50407192},null,{"$f":"Calcs!BT9007","v":19445.204418374407},null,{"$f":"Calcs!BJ9007","v":14842.108008469937},null,4603.0964099044704,true,null,null,3118.8856090574754,6087.3072107514636,6547.6168517419119,2658.575968067029,1174.365167220034,null,{"$f":"IF(I9007,AND(SIGN(I9007)=SIGN(L9007:P9007)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9026","v":50408542},null,{"$f":"Calcs!BT9026","v":1127.9709599924381},null,{"$f":"Calcs!BJ9026","v":3163.960167132072},null,-2035.9892071396339,false,null,null,-2352.3852238528416,-1719.5931904264266,-1923.1921111403899,-2148.7863031388779,-2465.1823198520851,null,{"$f":"IF(I9026,AND(SIGN(I9026)=SIGN(L9026:P9026)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9041","v":50409218},null,{"$f":"Calcs!BT9041","v":2473.0216717711405},null,{"$f":"Calcs!BJ9041","v":5173.7121507668344},null,-2700.6904789956939,false,null,null,-3218.061694072378,-2183.3192639190106,-2453.3883118185795,-2947.9926461728078,-3465.3638612494919,null,{"$f":"IF(I9041,AND(SIGN(I9041)=SIGN(L9041:P9041)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9060","v":50409799},null,{"$f":"Calcs!BT9060","v":8095.8082301001659},null,{"$f":"Calcs!BJ9060","v":12567.332684991539},null,-4471.5244548913734,false,null,null,-5728.2577233905276,-3214.7911863922191,-3661.9436318813569,-5281.1052779013899,-6537.8385464005441,null,{"$f":"IF(I9060,AND(SIGN(I9060)=SIGN(L9060:P9060)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9075","v":50410334},null,{"$f":"Calcs!BT9075","v":554.95515041914666},null,{"$f":"Calcs!BJ9075","v":4334.6885059275319},null,-3779.7333555083851,false,null,null,-4213.2022061011385,-3346.2645049156322,-3724.2378404664705,-3835.2288705502997,-4268.6977211430531,null,{"$f":"IF(I9075,AND(SIGN(I9075)=SIGN(L9075:P9075)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9076","v":50410340},null,{"$f":"Calcs!BT9076","v":6389.1887679354668},null,{"$f":"Calcs!BJ9076","v":4458.2392431270182},null,1930.9495248084486,true,null,null,1485.1256004957468,2376.7734491211504,2569.8684016019961,1292.030648014902,846.20672370220018,null,{"$f":"IF(I9076,AND(SIGN(I9076)=SIGN(L9076:P9076)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9095","v":50410904},null,{"$f":"Calcs!BT9095","v":2947.8093058379472},null,{"$f":"Calcs!BJ9095","v":9225.2552070994298},null,-6277.4459012614825,false,null,null,-7199.971421971426,-5354.920380551539,-5982.664970677688,-6572.226831845277,-7494.7523525552206,null,{"$f":"IF(I9095,AND(SIGN(I9095)=SIGN(L9095:P9095)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9110","v":50411527},null,{"$f":"Calcs!BT9110","v":17738.673230405253},null,{"$f":"Calcs!BJ9110","v":8906.4662709218228},null,8832.2069594834302,true,null,null,7941.5603323912474,9722.853586575613,10606.074282523956,7058.3396364429045,6167.6930093507217,null,{"$f":"IF(I9110,AND(SIGN(I9110)=SIGN(L9110:P9110)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9129","v":50412292},null,{"$f":"Calcs!BT9129","v":1480.0906063932096},null,{"$f":"Calcs!BJ9129","v":11284.767900935285},null,-9804.6772945420762,false,null,null,-10933.154084635606,-8676.2005044485486,-9656.6682339027539,-9952.6863551813967,-11081.163145274926,null,{"$f":"IF(I9129,AND(SIGN(I9129)=SIGN(L9129:P9129)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9144","v":50412997},null,{"$f":"Calcs!BT9144","v":43.839624507660744},null,{"$f":"Calcs!BJ9144","v":4225.1548701931406},null,-4181.3152456854796,false,null,null,-4603.8307327047942,-3758.7997586661659,-4176.9312832347141,-4185.6992081362459,-4608.2146951555605,null,{"$f":"IF(I9144,AND(SIGN(I9144)=SIGN(L9144:P9144)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9159","v":50413805},null,{"$f":"Calcs!BT9159","v":365.90165415561887},null,{"$f":"Calcs!BJ9159","v":10992.411213234713},null,-10626.509559079093,false,null,null,-11725.750680402565,-9527.2684377556216,-10589.919393663531,-10663.099724494656,-11762.340845818127,null,{"$f":"IF(I9159,AND(SIGN(I9159)=SIGN(L9159:P9159)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9164","v":50413913},null,{"$f":"Calcs!BT9164","v":884.81765172318183},null,{"$f":"Calcs!BJ9164","v":22422.356236487056},null,-21537.538584763875,false,null,null,-23779.774208412582,-19295.302961115169,-21449.056819591555,-21626.020349936192,-23868.255973584899,null,{"$f":"IF(I9164,AND(SIGN(I9164)=SIGN(L9164:P9164)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9179","v":50414185},null,{"$f":"Calcs!BT9179","v":308.52234919280295},null,{"$f":"Calcs!BJ9179","v":6039.668654849781},null,-5731.1463056569783,false,null,null,-6335.1131711419566,-5127.1794401719999,-5700.2940707376974,-5761.9985405762582,-6365.9654060612365,null,{"$f":"IF(I9179,AND(SIGN(I9179)=SIGN(L9179:P9179)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9194","v":50414414},null,{"$f":"Calcs!BT9194","v":82.442860764960272},null,{"$f":"Calcs!BJ9194","v":1802.999737024599},null,-1720.5568762596388,false,null,null,-1900.8568499620987,-1540.2569025571788,-1712.3125901831427,-1728.8011623361347,-1909.1011360385946,null,{"$f":"IF(I9194,AND(SIGN(I9194)=SIGN(L9194:P9194)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9213","v":50414853},null,{"$f":"Calcs!BT9213","v":430.75998318739312},null,{"$f":"Calcs!BJ9213","v":11269.749577936966},null,-10838.989594749572,false,null,null,-11965.964552543272,-9712.0146369558752,-10795.913596430833,-10882.065593068312,-12009.04055086201,null,{"$f":"IF(I9213,AND(SIGN(I9213)=SIGN(L9213:P9213)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9228","v":50415969},null,{"$f":"Calcs!BT9228","v":4051.0897396255318},null,{"$f":"Calcs!BJ9228","v":15942.450473479945},null,-11891.360733854413,false,null,null,-13485.605781202408,-10297.115686506419,-11486.25175989186,-12296.469707816967,-13890.714755164961,null,{"$f":"IF(I9228,AND(SIGN(I9228)=SIGN(L9228:P9228)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9233","v":50416366},null,{"$f":"Calcs!BT9233","v":8626.0838346716009},null,{"$f":"Calcs!BJ9233","v":66112.660281657212},null,-57486.576446985608,false,null,null,-64097.842475151338,-50875.310418819892,-56623.968063518449,-58349.184830452774,-64960.450858618504,null,{"$f":"IF(I9233,AND(SIGN(I9233)=SIGN(L9233:P9233)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9248","v":50416807},null,{"$f":"Calcs!BT9248","v":1548.2623578873356},null,{"$f":"Calcs!BJ9248","v":2751.5570175982916},null,-1203.294659710956,false,null,null,-1478.4503614707853,-928.13895795112671,-1048.4684239222222,-1358.1208954996896,-1633.2765972595189,null,{"$f":"IF(I9248,AND(SIGN(I9248)=SIGN(L9248:P9248)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9263","v":50417785},null,{"$f":"Calcs!BT9263","v":41198.362156252828},null,{"$f":"Calcs!BJ9263","v":9464.3469092326341},null,31734.015247020194,true,null,null,30787.580556096931,32680.449937943456,35853.851462645478,27614.17903139491,26667.744340471647,null,{"$f":"IF(I9263,AND(SIGN(I9263)=SIGN(L9263:P9263)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9282","v":50419097},null,{"$f":"Calcs!BT9282","v":165.42748008421853},null,{"$f":"Calcs!BJ9282","v":3033.3007570467162},null,-2867.8732769624976,false,null,null,-3171.2033526671694,-2564.5432012578262,-2851.3305289540758,-2884.4160249709194,-3187.7461006755912,null,{"$f":"IF(I9282,AND(SIGN(I9282)=SIGN(L9282:P9282)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9297","v":50419643},null,{"$f":"Calcs!BT9297","v":516.74572120258313},null,{"$f":"Calcs!BJ9297","v":5702.357120307588},null,-5185.6113991050051,false,null,null,-5755.8471111357649,-4615.3756870742463,-5133.9368269847464,-5237.285971225263,-5807.5216832560227,null,{"$f":"IF(I9297,AND(SIGN(I9297)=SIGN(L9297:P9297)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9305","v":50419925},null,{"$f":"Calcs!BT9305","v":950.14409461960918},null,{"$f":"Calcs!BJ9305","v":8873.3258381722062},null,-7923.1817435525973,false,null,null,-8810.5143273698195,-7035.8491597353768,-7828.1673340906364,-8018.1961530145581,-8905.5287368317804,null,{"$f":"IF(I9305,AND(SIGN(I9305)=SIGN(L9305:P9305)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9318","v":50420216},null,{"$f":"Calcs!BT9318","v":9834.8640017217385},null,{"$f":"Calcs!BJ9318","v":7870.8027169578982},null,1964.0612847638404,true,null,null,1176.9810130680507,2751.14155645963,2947.5476849360148,980.57488459166598,193.49461289587634,null,{"$f":"IF(I9318,AND(SIGN(I9318)=SIGN(L9318:P9318)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9333","v":50421089},null,{"$f":"Calcs!BT9333","v":4141.5112522343989},null,{"$f":"Calcs!BJ9333","v":2856.9856450464763},null,1284.5256071879226,true,null,null,998.82704268327461,1570.2241716925701,1698.676732411363,870.37448196448258,584.67591745983464,null,{"$f":"IF(I9333,AND(SIGN(I9333)=SIGN(L9333:P9333)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9352","v":50421628},null,{"$f":"Calcs!BT9352","v":792.49933092766628},null,{"$f":"Calcs!BJ9352","v":1497.9275358521227},null,-705.4282049244564,false,null,null,-855.22095850966889,-555.63545133924413,-626.1782718316897,-784.67813801722298,-934.47089160243547,null,{"$f":"IF(I9352,AND(SIGN(I9352)=SIGN(L9352:P9352)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9367","v":50423328},null,{"$f":"Calcs!BT9367","v":24823.903224660069},null,{"$f":"Calcs!BJ9367","v":7191.3737845140404},null,17632.529440146027,true,null,null,16913.392061694623,18351.666818597434,20114.919762612037,15150.139117680023,14431.001739228617,null,{"$f":"IF(I9367,AND(SIGN(I9367)=SIGN(L9367:P9367)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9382","v":50424792},null,{"$f":"Calcs!BT9382","v":3414.2134535922419},null,{"$f":"Calcs!BJ9382","v":2584.2528993970418},null,829.96055419520007,true,null,null,571.5352642554958,1088.3858441349043,1171.3818995544248,488.53920883597584,230.11391889627157,null,{"$f":"IF(I9382,AND(SIGN(I9382)=SIGN(L9382:P9382)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9387","v":50424994},null,{"$f":"Calcs!BT9387","v":2268.5669377391928},null,{"$f":"Calcs!BJ9387","v":2762.2700880037573},null,-493.70315026456456,false,null,null,-769.93015906494065,-217.47614146418891,-266.84645649064487,-720.55984403848379,-996.78685283885989,null,{"$f":"IF(I9387,AND(SIGN(I9387)=SIGN(L9387:P9387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9402","v":50426048},null,{"$f":"Calcs!BT9402","v":1029.6624906498364},null,{"$f":"Calcs!BJ9402","v":6458.5797443495012},null,-5428.9172536996648,false,null,null,-6074.7752281346156,-4783.0592792647149,-5325.9510046346813,-5531.8835027646483,-6177.7414771995991,null,{"$f":"IF(I9402,AND(SIGN(I9402)=SIGN(L9402:P9402)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9421","v":50426605},null,{"$f":"Calcs!BT9421","v":3799.1525763830705},null,{"$f":"Calcs!BJ9421","v":31691.665191048218},null,-27892.512614665146,false,null,null,-31061.679133769969,-24723.34609556033,-27512.59735702684,-28272.427872303455,-31441.594391408278,null,{"$f":"IF(I9421,AND(SIGN(I9421)=SIGN(L9421:P9421)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9436","v":50427034},null,{"$f":"Calcs!BT9436","v":578.0808484559966},null,{"$f":"Calcs!BJ9436","v":4891.8682891650878},null,-4313.7874407090912,false,null,null,-4802.9742696256008,-3824.6006117925826,-4255.9793558634919,-4371.5955255546905,-4860.7823544712001,null,{"$f":"IF(I9436,AND(SIGN(I9436)=SIGN(L9436:P9436)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9451","v":50427983},null,{"$f":"Calcs!BT9451","v":17219.488673675187},null,{"$f":"Calcs!BJ9451","v":26792.688228997264},null,-9573.1995553220768,false,null,null,-12252.468378221805,-6893.9307324223519,-7851.2506879545581,-11295.148422689595,-13974.417245589324,null,{"$f":"IF(I9451,AND(SIGN(I9451)=SIGN(L9451:P9451)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9456","v":50428403},null,{"$f":"Calcs!BT9456","v":1076.2089895954769},null,{"$f":"Calcs!BJ9456","v":4642.8644938529924},null,-3566.6555042575155,false,null,null,-4030.941953642815,-3102.3690548722161,-3459.0346052979676,-3674.276403217063,-4138.5628526023629,null,{"$f":"IF(I9456,AND(SIGN(I9456)=SIGN(L9456:P9456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9471","v":50428858},null,{"$f":"Calcs!BT9471","v":2376.5267057927003},null,{"$f":"Calcs!BJ9471","v":7489.7378014139349},null,-5113.2110956212346,false,null,null,-5862.1848757626294,-4364.2373154798415,-4875.5584250419643,-5350.863766200504,-6099.8375463418997,null,{"$f":"IF(I9471,AND(SIGN(I9471)=SIGN(L9471:P9471)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9486","v":50429319},null,{"$f":"Calcs!BT9486","v":7916.814667357733},null,{"$f":"Calcs!BJ9486","v":20811.390789534275},null,-12894.576122176542,false,null,null,-14975.715201129973,-10813.437043223115,-12102.894655440767,-13686.257588912315,-15767.396667865745,null,{"$f":"IF(I9486,AND(SIGN(I9486)=SIGN(L9486:P9486)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9505","v":50429988},null,{"$f":"Calcs!BT9505","v":412.6238433035445},null,{"$f":"Calcs!BJ9505","v":3869.5209815929975},null,-3456.8971382894529,false,null,null,-3843.8492364487533,-3069.9450401301533,-3415.6347539590984,-3498.1595226198074,-3885.1116207791079,null,{"$f":"IF(I9505,AND(SIGN(I9505)=SIGN(L9505:P9505)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9520","v":50430263},null,{"$f":"Calcs!BT9520","v":2272.1924369547996},null,{"$f":"Calcs!BJ9520","v":17451.291324044185},null,-15179.098887089385,false,null,null,-16924.228019493807,-13433.969754684967,-14951.879643393906,-15406.318130784864,-17151.447263189286,null,{"$f":"IF(I9520,AND(SIGN(I9520)=SIGN(L9520:P9520)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9525","v":50430348},null,{"$f":"Calcs!BT9525","v":911.8148599121298},null,{"$f":"Calcs!BJ9525","v":4402.7715701865682},null,-3490.9567102744386,false,null,null,-3931.2338672930955,-3050.6795532557817,-3399.7752242832253,-3582.1381962656515,-4022.4153532843084,null,{"$f":"IF(I9525,AND(SIGN(I9525)=SIGN(L9525:P9525)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9540","v":50430584},null,{"$f":"Calcs!BT9540","v":1215.5801250630318},null,{"$f":"Calcs!BJ9540","v":12537.296038994909},null,-11321.715913931877,false,null,null,-12575.445517831369,-10067.986310032387,-11200.157901425575,-11443.273926438182,-12697.003530337672,null,{"$f":"IF(I9540,AND(SIGN(I9540)=SIGN(L9540:P9540)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9555","v":50430815},null,{"$f":"Calcs!BT9555","v":601.14208130018369},null,{"$f":"Calcs!BJ9555","v":3904.7639795623813},null,-3303.6218982621976,false,null,null,-3694.0982962184357,-2913.1455003059596,-3243.5076901321791,-3363.7361063922162,-3754.2125043484539,null,{"$f":"IF(I9555,AND(SIGN(I9555)=SIGN(L9555:P9555)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9574","v":50431071},null,{"$f":"Calcs!BT9574","v":461.52768523897657},null,{"$f":"Calcs!BJ9574","v":21328.021100676367},null,-20866.493415437391,false,null,null,-22999.295525505029,-18733.691305369754,-20820.340646913493,-20912.646183961289,-23045.448294028927,null,{"$f":"IF(I9574,AND(SIGN(I9574)=SIGN(L9574:P9574)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9589","v":50431455},null,{"$f":"Calcs!BT9589","v":101.82433353227941},null,{"$f":"Calcs!BJ9589","v":4697.7314338735105},null,-4595.9071003412309,false,null,null,-5065.6802437285824,-4126.1339569538804,-4585.7246669880033,-4606.0895336944586,-5075.86267708181,null,{"$f":"IF(I9589,AND(SIGN(I9589)=SIGN(L9589:P9589)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9608","v":50431865},null,{"$f":"Calcs!BT9608","v":246.8986373078809},null,{"$f":"Calcs!BJ9608","v":5344.7207886409997},null,-5097.8221513331191,false,null,null,-5632.2942301972198,-4563.3500724690193,-5073.1322876023305,-5122.5120150639068,-5656.9840939280075,null,{"$f":"IF(I9608,AND(SIGN(I9608)=SIGN(L9608:P9608)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9609","v":50431888},null,{"$f":"Calcs!BT9609","v":97.747089396934371},null,{"$f":"Calcs!BJ9609","v":3100.0822333125661},null,-3002.3351439156318,false,null,null,-3312.3433672468886,-2692.3269205843753,-2992.5604349759383,{"$f":"(1+O$7)*$D9609-(1+O$6)*$F9609","v":-3012.1098528553252},-3322.1180761865821,null,{"$f":"IF(I9609,AND(SIGN(I9609)=SIGN(L9609:P9609)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9624","v":50432190},null,{"$f":"Calcs!BT9624","v":157.59890108489458},null,{"$f":"Calcs!BJ9624","v":4653.1770756451724},null,-4495.5781745602781,false,null,null,-4960.8958821247961,-4030.2604669957609,-4479.8182844517887,-4511.3380646687674,-4976.6557722332855,null,{"$f":"IF(I9624,AND(SIGN(I9624)=SIGN(L9624:P9624)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9643","v":50432522},null,{"$f":"Calcs!BT9643","v":52.85402691557681},null,{"$f":"Calcs!BJ9643","v":3468.3315132312932},null,-3415.4774863157163,false,null,null,-3762.3106376388459,-3068.6443349925871,-3410.1920836241588,-3420.7628890072742,-3767.5960403304039,null,{"$f":"IF(I9643,AND(SIGN(I9643)=SIGN(L9643:P9643)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9658","v":50432817},null,{"$f":"Calcs!BT9658","v":60.761552675376265},null,{"$f":"Calcs!BJ9658","v":3950.1193150172985},null,-3889.3577623419224,false,null,null,-4284.3696938436524,-3494.3458308401928,-3883.2816070743847,-3895.43391760946,-4290.44584911119,null,{"$f":"IF(I9658,AND(SIGN(I9658)=SIGN(L9658:P9658)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9673","v":50433029},null,{"$f":"Calcs!BT9673","v":31.127584318397453},null,{"$f":"Calcs!BJ9673","v":5387.9735588761523},null,-5356.8459745577547,false,null,null,-5895.6433304453703,-4818.0486186701401,-5353.7332161259155,{"$f":"(1+O$7)*$D9673-(1+O$6)*$F9673","v":-5359.9587329895949},-5898.7560888772105,null,{"$f":"IF(I9673,AND(SIGN(I9673)=SIGN(L9673:P9673)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9692","v":50437052},null,{"$f":"Calcs!BT9692","v":58373.955438622426},null,{"$f":"Calcs!BJ9692","v":33653.058174628401},null,24720.897263994026,true,null,null,21355.59144653118,28086.203081456864,30558.292807856276,18883.501720131782,15518.195902668936,null,{"$f":"IF(I9692,AND(SIGN(I9692)=SIGN(L9692:P9692)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9693","v":50437098},null,{"$f":"Calcs!BT9693","v":3845.9514923391525},null,{"$f":"Calcs!BJ9693","v":4610.3247940233086},null,-764.3733016841561,false,null,null,-1225.405781086487,-303.34082228182524,-379.77815245024067,-1148.9684509180711,-1610.0009303204019,null,{"$f":"IF(I9693,AND(SIGN(I9693)=SIGN(L9693:P9693)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9712","v":50442339},null,{"$f":"Calcs!BT9712","v":1107.7798949778116},null,{"$f":"Calcs!BJ9712","v":2327.7399425857902},null,-1219.9600476079786,false,null,null,-1452.7340418665576,-987.18605334939957,-1109.1820581101974,-1330.7380371057598,-1563.5120313643388,null,{"$f":"IF(I9712,AND(SIGN(I9712)=SIGN(L9712:P9712)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9727","v":50442673},null,{"$f":"Calcs!BT9727","v":6.9005097156225474},null,{"$f":"Calcs!BJ9727","v":1301.5879931874606},null,-1294.687483471838,false,null,null,-1424.8462827905842,-1164.5286841530919,-1293.9974325002759,-1295.3775344434002,-1425.5363337621463,null,{"$f":"IF(I9727,AND(SIGN(I9727)=SIGN(L9727:P9727)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9742","v":50443208},null,{"$f":"Calcs!BT9742","v":305.09778741637928},null,{"$f":"Calcs!BJ9742","v":2241.134279962163},null,-1936.0364925457836,false,null,null,-2160.1499205420005,-1711.9230645495675,-1905.5267138041459,-1966.5462712874216,-2190.6596992836385,null,{"$f":"IF(I9742,AND(SIGN(I9742)=SIGN(L9742:P9742)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9761","v":50443544},null,{"$f":"Calcs!BT9761","v":531.16392444298413},null,{"$f":"Calcs!BJ9761","v":4973.1674776626423},null,-4442.003553219658,false,null,null,-4939.3203009859226,-3944.6868054533943,-4388.8871607753599,-4495.119945663957,-4992.4366934302216,null,{"$f":"IF(I9761,AND(SIGN(I9761)=SIGN(L9761:P9761)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9776","v":50444434},null,{"$f":"Calcs!BT9776","v":12.198448105030458},null,{"$f":"Calcs!BJ9776","v":801.52789842017035},null,-789.32945031513987,false,null,null,-869.48224015715698,-709.17666047312287,-788.10960550463687,-790.54929512564297,-870.70208496766008,null,{"$f":"IF(I9776,AND(SIGN(I9776)=SIGN(L9776:P9776)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9777","v":50444857},null,{"$f":"Calcs!BT9777","v":274.7702781169437},null,{"$f":"Calcs!BJ9777","v":9463.4458098527375},null,-9188.6755317357929,false,null,null,-10135.020112721068,-8242.3309507505219,-9161.198503924099,-9216.1525595474886,-10162.497140532763,null,{"$f":"IF(I9777,AND(SIGN(I9777)=SIGN(L9777:P9777)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9796","v":50445613},null,{"$f":"Calcs!BT9796","v":2866.8315343209397},null,{"$f":"Calcs!BJ9796","v":33106.391217489676},null,-30239.559683168736,false,null,null,-33550.198804917709,-26928.920561419771,-29952.876529736641,-30526.242836600832,-33836.881958349804,null,{"$f":"IF(I9796,AND(SIGN(I9796)=SIGN(L9796:P9796)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9811","v":50445874},null,{"$f":"Calcs!BT9811","v":275.0043817704418},null,{"$f":"Calcs!BJ9811","v":9584.4934932191682},null,-9309.4891114487255,false,null,null,-10267.938460770645,-8351.0397621268094,-9281.9886732716823,-9336.9895496257705,-10295.438898947688,null,{"$f":"IF(I9811,AND(SIGN(I9811)=SIGN(L9811:P9811)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9830","v":50450260},null,{"$f":"Calcs!BT9830","v":302.80443332918492},null,{"$f":"Calcs!BJ9830","v":9740.4838080950194},null,-9437.6793747658339,false,null,null,-10411.727755575337,-8463.6309939563325,-9407.3989314329156,-9467.9598180987523,-10442.008198908256,null,{"$f":"IF(I9830,AND(SIGN(I9830)=SIGN(L9830:P9830)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9845","v":50450522},null,{"$f":"Calcs!BT9845","v":38.777745585161597},null,{"$f":"Calcs!BJ9845","v":2566.1307896457392},null,-2527.3530440605778,false,null,null,-2783.9661230251518,-2270.7399650960037,-2523.4752695020616,-2531.230818619094,-2787.843897583668,null,{"$f":"IF(I9845,AND(SIGN(I9845)=SIGN(L9845:P9845)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9860","v":50450868},null,{"$f":"Calcs!BT9860","v":4.5863343838717583},null,{"$f":"Calcs!BJ9860","v":3652.1557867306915},null,-3647.5694523468196,false,null,null,-4012.7850310198892,-3282.3538736737505,-3647.1108189084325,-3648.0280857852067,-4013.2436644582763,null,{"$f":"IF(I9860,AND(SIGN(I9860)=SIGN(L9860:P9860)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9865","v":50450950},null,{"$f":"Calcs!BT9865","v":1396.2126375750886},null,{"$f":"Calcs!BJ9865","v":33763.192543282727},null,-32366.979905707638,false,null,null,-35743.299160035916,-28990.660651379367,-32227.35864195013,{"$f":"(1+O$7)*$D9865-(1+O$6)*$F9865","v":-32506.601169465146},-35882.920423793425,null,{"$f":"IF(I9865,AND(SIGN(I9865)=SIGN(L9865:P9865)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9880","v":50457459},null,{"$f":"Calcs!BT9880","v":1038.0490766693974},null,{"$f":"Calcs!BJ9880","v":7732.0334124534475},null,-6693.98433578405,false,null,null,-7467.1876770293957,-5920.7809945387053,-6590.1794281171096,-6797.7892434509895,-7570.9925846963351,null,{"$f":"IF(I9880,AND(SIGN(I9880)=SIGN(L9880:P9880)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9899","v":50458538},null,{"$f":"Calcs!BT9899","v":219062.30345719773},null,{"$f":"Calcs!BJ9899","v":80396.086674589766},null,138666.21678260795,true,null,null,130626.60811514898,146705.82545006694,160572.44712832774,116759.98643688821,108720.37776942922,null,{"$f":"IF(I9899,AND(SIGN(I9899)=SIGN(L9899:P9899)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9914","v":50459010},null,{"$f":"Calcs!BT9914","v":2237.9991369774229},null,{"$f":"Calcs!BJ9914","v":24756.203630425494},null,-22518.204493448073,false,null,null,-24993.824856490624,-20042.584130405525,-22294.404579750328,-22742.004407145814,-25217.624770188366,null,{"$f":"IF(I9914,AND(SIGN(I9914)=SIGN(L9914:P9914)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9929","v":50463718},null,{"$f":"Calcs!BT9929","v":2709.3972959292405},null,{"$f":"Calcs!BJ9929","v":5066.4813245588512},null,-2357.0840286296107,false,null,null,-2863.732161085496,-1850.4358961737253,-2086.1442990366863,{"$f":"(1+O$7)*$D9929-(1+O$6)*$F9929","v":-2628.0237582225345},-3134.6718906784199,null,{"$f":"IF(I9929,AND(SIGN(I9929)=SIGN(L9929:P9929)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9934","v":50464359},null,{"$f":"Calcs!BT9934","v":406.50686636240698},null,{"$f":"Calcs!BJ9934","v":13786.820512454866},null,-13380.313646092458,false,null,null,-14758.995697337945,-12001.631594846971,-13339.662959456218,-13420.964332728699,-14799.646383974186,null,{"$f":"IF(I9934,AND(SIGN(I9934)=SIGN(L9934:P9934)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9949","v":50464917},null,{"$f":"Calcs!BT9949","v":429.50481147665352},null,{"$f":"Calcs!BJ9949","v":2622.9000505793765},null,-2193.3952391027228,false,null,null,-2455.6852441606607,-1931.1052340447857,-2150.4447579550574,-2236.3457202503882,-2498.6357253083261,null,{"$f":"IF(I9949,AND(SIGN(I9949)=SIGN(L9949:P9949)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9964","v":50465409},null,{"$f":"Calcs!BT9964","v":262.93105631120835},null,{"$f":"Calcs!BJ9964","v":3165.1616329719373},null,-2902.2305766607287,false,null,null,-3218.7467399579227,-2585.7144133635352,-2875.9374710296079,-2928.5236822918496,-3245.0398455890436,null,{"$f":"IF(I9964,AND(SIGN(I9964)=SIGN(L9964:P9964)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9983","v":50465857},null,{"$f":"Calcs!BT9983","v":802.11107240061892},null,{"$f":"Calcs!BJ9983","v":21423.13714633237},null,-20621.026073931753,false,null,null,-22763.33978856499,-18478.712359298515,-20540.814966691691,-20701.237181171815,-22843.550895805052,null,{"$f":"IF(I9983,AND(SIGN(I9983)=SIGN(L9983:P9983)), TRUE)","v":true}]
[null,{"$f":"Calcs!B9998","v":50466591},null,{"$f":"Calcs!BT9998","v":1622.6403443867066},null,{"$f":"Calcs!BJ9998","v":36857.968302469213},null,-35235.327958082504,false,null,null,-38921.124788329427,-31549.531127835584,-35073.063923643836,-35397.591992521178,-39083.388822768102,null,{"$f":"IF(I9998,AND(SIGN(I9998)=SIGN(L9998:P9998)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10003","v":50467029},null,{"$f":"Calcs!BT10003","v":5.6760198458505329E-3},null,{"$f":"Calcs!BJ10003","v":33537.917698307974},null,-33537.912022288132,false,null,null,-36891.703792118933,-30184.120252457331,-33537.911454686146,-33537.912589890111,-36891.704359720912,null,{"$f":"IF(I10003,AND(SIGN(I10003)=SIGN(L10003:P10003)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10018","v":50468608},null,{"$f":"Calcs!BT10018","v":21072.32074774471},null,{"$f":"Calcs!BJ10018","v":17722.622359547109},null,3349.6983881976012,true,null,null,1577.4361522428881,5121.9606241523124,5456.9304629720755,1242.4663134231305,-529.79592253158262,null,{"$f":"IF(I10018,AND(SIGN(I10018)=SIGN(L10018:P10018)), TRUE)","v":false}]
[null,{"$f":"Calcs!B10033","v":50469916},null,{"$f":"Calcs!BT10033","v":797.38016688321682},null,{"$f":"Calcs!BJ10033","v":4207.2330047484829},null,-3409.8528378652663,false,null,null,-3830.576138340115,-2989.1295373904177,-3330.1148211769441,-3489.5908545535876,-3910.3141550284363,null,{"$f":"IF(I10033,AND(SIGN(I10033)=SIGN(L10033:P10033)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10052","v":50470569},null,{"$f":"Calcs!BT10052","v":6588.9190820339281},null,{"$f":"Calcs!BJ10052","v":30871.664755340116},null,-24282.745673306188,false,null,null,-27369.912148840202,-21195.579197772178,-23623.853765102795,-24941.637581509582,-28028.804057043595,null,{"$f":"IF(I10052,AND(SIGN(I10052)=SIGN(L10052:P10052)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10067","v":50471687},null,{"$f":"Calcs!BT10067","v":5961.1621883483695},null,{"$f":"Calcs!BJ10067","v":7069.0245131544189},null,-1107.8623248060494,false,null,null,-1814.7647761214921,-400.95987349060761,-511.74610597121227,-1703.9785436408865,-2410.8809949563292,null,{"$f":"IF(I10067,AND(SIGN(I10067)=SIGN(L10067:P10067)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10072","v":50471761},null,{"$f":"Calcs!BT10072","v":103245.03392828982},null,{"$f":"Calcs!BJ10072","v":41425.540937023979},null,61819.492991265841,true,null,null,57676.938897563436,65962.047084968246,72143.996384094833,51494.989598436863,47352.435504734458,null,{"$f":"IF(I10072,AND(SIGN(I10072)=SIGN(L10072:P10072)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10087","v":50472162},null,{"$f":"Calcs!BT10087","v":7833.0113594359609},null,{"$f":"Calcs!BJ10087","v":5315.4851198709448},null,2517.5262395650161,true,null,null,1985.9777275779215,3049.0747515521107,3300.8273755086129,1734.2251036214202,1202.6765916343256,null,{"$f":"IF(I10087,AND(SIGN(I10087)=SIGN(L10087:P10087)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10102","v":50472472},null,{"$f":"Calcs!BT10102","v":13234.47627051258},null,{"$f":"Calcs!BJ10102","v":12857.686929625665},null,376.78934088691494,true,null,null,-908.97935207565206,1662.5580338494819,1700.2369679381736,-946.65828616434192,-2232.4269791269089,null,{"$f":"IF(I10102,AND(SIGN(I10102)=SIGN(L10102:P10102)), TRUE)","v":false}]
[null,{"$f":"Calcs!B10121","v":50474004},null,{"$f":"Calcs!BT10121","v":11185.261035824031},null,{"$f":"Calcs!BJ10121","v":6848.3552872324844},null,4336.9057485915464,true,null,null,3652.0702198682975,5021.7412773147944,5455.4318521739506,{"$f":"(1+O$7)*$D10121-(1+O$6)*$F10121","v":3218.379645009144},2533.5441162858951,null,{"$f":"IF(I10121,AND(SIGN(I10121)=SIGN(L10121:P10121)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10136","v":50474924},null,{"$f":"Calcs!BT10136","v":4380.4528557323792},null,{"$f":"Calcs!BJ10136","v":4885.6607156591162},null,-505.207859926737,false,null,null,-993.77393149264935,-16.641788360825558,-67.162574353498712,-943.25314549997483,-1431.8192170658872,null,{"$f":"IF(I10136,AND(SIGN(I10136)=SIGN(L10136:P10136)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10151","v":50475866},null,{"$f":"Calcs!BT10151","v":21744.114584154755},null,{"$f":"Calcs!BJ10151","v":15294.66014148588},null,6449.4544426688753,true,null,null,4919.9884285202861,7978.9204568174628,8623.865901084353,4275.0429842534013,2745.5769701048121,null,{"$f":"IF(I10151,AND(SIGN(I10151)=SIGN(L10151:P10151)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10156","v":50480759},null,{"$f":"Calcs!BT10156","v":7408.3494801194756},null,{"$f":"Calcs!BJ10156","v":12820.641732896489},null,-5412.2922527770133,false,null,null,-6694.3564260666626,-4130.2280794873641,-4671.4573047650647,-6153.1272007889611,-7435.1913740786104,null,{"$f":"IF(I10156,AND(SIGN(I10156)=SIGN(L10156:P10156)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10171","v":50483573},null,{"$f":"Calcs!BT10171","v":9595.6676317329075},null,{"$f":"Calcs!BJ10171","v":6717.7959993004497},null,2877.8716324324578,true,null,null,2206.0920325024126,3549.6512323625029,3837.43839560575,1918.3048692591674,1246.5252693291222,null,{"$f":"IF(I10171,AND(SIGN(I10171)=SIGN(L10171:P10171)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10190","v":50484091},null,{"$f":"Calcs!BT10190","v":2893.2833866909336},null,{"$f":"Calcs!BJ10190","v":4425.8997876039766},null,-1532.616400913043,false,null,null,-1975.2063796734415,-1090.0264221526454,-1243.2880622439493,-1821.9447395821362,-2264.5347183425347,null,{"$f":"IF(I10190,AND(SIGN(I10190)=SIGN(L10190:P10190)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10205","v":50488863},null,{"$f":"Calcs!BT10205","v":5136.5646198363584},null,{"$f":"Calcs!BJ10205","v":9397.6655551201075},null,-4261.1009352837491,false,null,null,-5200.8674907957602,-3321.334379771738,-3747.4444733001128,-4774.7573972673845,-5714.5239527793956,null,{"$f":"IF(I10205,AND(SIGN(I10205)=SIGN(L10205:P10205)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10220","v":50491789},null,{"$f":"Calcs!BT10220","v":258.56488705529273},null,{"$f":"Calcs!BJ10220","v":17557.420806565624},null,-17298.85591951033,false,null,null,-19054.598000166894,-15543.113838853769,-17272.999430804801,-17324.712408215859,-19080.454488872423,null,{"$f":"IF(I10220,AND(SIGN(I10220)=SIGN(L10220:P10220)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10225","v":50491962},null,{"$f":"Calcs!BT10225","v":365.08973413004594},null,{"$f":"Calcs!BJ10225","v":5574.6012526685718},null,-5209.5115185385257,false,null,null,-5766.9716438053838,-4652.0513932716685,-5173.0025451255215,-5246.0204919515309,-5803.4806172183889,null,{"$f":"IF(I10225,AND(SIGN(I10225)=SIGN(L10225:P10225)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10240","v":50492256},null,{"$f":"Calcs!BT10240","v":1918.6105999227839},null,{"$f":"Calcs!BJ10240","v":12611.386432453273},null,-10692.775832530489,false,null,null,-11953.914475775819,-9431.6371892851621,-10500.91477253821,-10884.636892522767,-12145.775535768096,null,{"$f":"IF(I10240,AND(SIGN(I10240)=SIGN(L10240:P10240)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10255","v":50492620},null,{"$f":"Calcs!BT10255","v":757.59989828090534},null,{"$f":"Calcs!BJ10255","v":8255.9726407880607},null,-7498.3727425071556,false,null,null,-8323.9700065859633,-6672.7754784283497,-7422.6127526790651,-7574.1327323352461,-8399.7299964140529,null,{"$f":"IF(I10255,AND(SIGN(I10255)=SIGN(L10255:P10255)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10274","v":50493076},null,{"$f":"Calcs!BT10274","v":3235.7489799839359},null,{"$f":"Calcs!BJ10274","v":21842.648968752033},null,-18606.899988768098,false,null,null,-20791.164885643302,-16422.635091892895,-18283.325090769704,-18930.474886766489,-21114.739783641693,null,{"$f":"IF(I10274,AND(SIGN(I10274)=SIGN(L10274:P10274)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10289","v":50493478},null,{"$f":"Calcs!BT10289","v":3682.5876315383512},null,{"$f":"Calcs!BJ10289","v":4258.5956694027254},null,-576.00803786437427,false,null,null,-1001.8676048046473,-150.14847092410173,-207.74927471053888,-944.26680101820921,-1370.1263679584822,null,{"$f":"IF(I10289,AND(SIGN(I10289)=SIGN(L10289:P10289)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10308","v":50495087},null,{"$f":"Calcs!BT10308","v":204.43801066554562},null,{"$f":"Calcs!BJ10308","v":1708.4844242885247},null,-1504.0464136229791,false,null,null,-1674.8948560518318,-1333.1979711941267,-1483.6026125564244,-1524.4902146895336,-1695.3386571183862,null,{"$f":"IF(I10308,AND(SIGN(I10308)=SIGN(L10308:P10308)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10309","v":50495140},null,{"$f":"Calcs!BT10309","v":312.61352325709453},null,{"$f":"Calcs!BJ10309","v":2557.0196736934281},null,-2244.4061504363335,false,null,null,-2500.1081178056766,-1988.7041830669909,-2213.1447981106239,-2275.6675027620431,-2531.3694701313862,null,{"$f":"IF(I10309,AND(SIGN(I10309)=SIGN(L10309:P10309)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10324","v":50496267},null,{"$f":"Calcs!BT10324","v":2579.0568456739388},null,{"$f":"Calcs!BJ10324","v":6527.4637858351125},null,-3948.4069401611737,false,null,null,-4601.1533187446857,-3295.660561577663,-3690.5012555937797,-4206.3126247285672,-4859.0590033120789,null,{"$f":"IF(I10324,AND(SIGN(I10324)=SIGN(L10324:P10324)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10343","v":50497692},null,{"$f":"Calcs!BT10343","v":6244.7460011693429},null,{"$f":"Calcs!BJ10343","v":13687.69958066598},null,-7442.9535794966368,false,null,null,-8811.7235375632372,-6074.1836214300392,-6818.4789793797017,-8067.428179613571,-9436.1981376801705,null,{"$f":"IF(I10343,AND(SIGN(I10343)=SIGN(L10343:P10343)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10358","v":50498197},null,{"$f":"Calcs!BT10358","v":14662.266322142721},null,{"$f":"Calcs!BJ10358","v":19625.944494200463},null,-4963.6781720577419,false,null,null,-6926.2726214777904,-3001.0837226376971,-3497.4515398434687,-6429.9048042720133,-8392.4992536920618,null,{"$f":"IF(I10358,AND(SIGN(I10358)=SIGN(L10358:P10358)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10377","v":50499796},null,{"$f":"Calcs!BT10377","v":455.28302813171587},null,{"$f":"Calcs!BJ10377","v":3388.3339127269269},null,-2933.0508845952108,false,null,null,-3271.8842758679039,-2594.2174933225183,-2887.5225817820392,{"$f":"(1+O$7)*$D10377-(1+O$6)*$F10377","v":-2978.5791874083825},-3317.4125786810755,null,{"$f":"IF(I10377,AND(SIGN(I10377)=SIGN(L10377:P10377)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10392","v":50500186},null,{"$f":"Calcs!BT10392","v":223.92749204589074},null,{"$f":"Calcs!BJ10392","v":4815.9756969469263},null,-4592.0482049010352,false,null,null,-5073.6457745957287,-4110.4506352063427,-4569.6554556964466,-4614.4409541056248,-5096.0385238003182,null,{"$f":"IF(I10392,AND(SIGN(I10392)=SIGN(L10392:P10392)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10393","v":50500196},null,{"$f":"Calcs!BT10393","v":491.59481537605552},null,{"$f":"Calcs!BJ10393","v":9246.1807371437535},null,-8754.5859217676989,false,null,null,-9679.2039954820757,-7829.967848053323,-8705.4264402300923,-8803.7454033053036,-9728.3634770196804,null,{"$f":"IF(I10393,AND(SIGN(I10393)=SIGN(L10393:P10393)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10412","v":50500643},null,{"$f":"Calcs!BT10412","v":5909.0308336670387},null,{"$f":"Calcs!BJ10412","v":27909.050238538821},null,-22000.019404871782,false,null,null,-24790.924428725666,-19209.114381017902,-21409.116321505076,-22590.922488238488,-25381.827512092372,null,{"$f":"IF(I10412,AND(SIGN(I10412)=SIGN(L10412:P10412)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10427","v":50500902},null,{"$f":"Calcs!BT10427","v":1565.2659041164809},null,{"$f":"Calcs!BJ10427","v":12257.955231226217},null,-10692.689327109736,false,null,null,-11918.484850232358,-9466.8938039871155,-10536.162736698088,-10849.215917521384,-12075.011440644006,null,{"$f":"IF(I10427,AND(SIGN(I10427)=SIGN(L10427:P10427)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10442","v":50501186},null,{"$f":"Calcs!BT10442","v":732.87898949469877},null,{"$f":"Calcs!BJ10442","v":7700.1945676970145},null,{"$f":"D10442-F10442","v":-6967.3155782023159},{"$f":"H10442>0","v":false},null,null,{"$f":"(1+L$7)*$D10442-(1+L$6)*$F10442","v":-7737.3350349720185},-6197.2961214326142,-6894.0276792528457,-7040.6034771517852,{"$f":"(1+P$7)*$D10442-(1+P$6)*$F10442","v":-7810.6229339214879},null,{"$f":"IF(I10442,AND(SIGN(I10442)=SIGN(L10442:P10442)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10461","v":50501632},null,{"$f":"Calcs!BT10461","v":234.63815055962371},null,{"$f":"Calcs!BJ10461","v":1288.4719911022635},null,-1053.8338405426398,false,null,null,-1182.6810396528663,-924.98664143241353,-1030.3700254866774,-1077.2976555986022,-1206.1448547088287,null,{"$f":"IF(I10461,AND(SIGN(I10461)=SIGN(L10461:P10461)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10476","v":50509277},null,{"$f":"Calcs!BT10476","v":2016.0164293601431},null,{"$f":"Calcs!BJ10476","v":3924.5881659201596},null,-1908.5717365600165,false,null,null,-2301.0305531520326,-1516.1129199680006,-1706.9700936240019,-2110.173379496031,-2502.6321960880468,null,{"$f":"IF(I10476,AND(SIGN(I10476)=SIGN(L10476:P10476)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10481","v":50510156},null,{"$f":"Calcs!BT10481","v":2078.3825928445581},null,{"$f":"Calcs!BJ10481","v":2386.1111579725816},null,-307.72856512802355,false,null,null,-546.33968092528175,-69.117449330765339,-99.890305843567603,-515.56682441247926,-754.17794020973747,null,{"$f":"IF(I10481,AND(SIGN(I10481)=SIGN(L10481:P10481)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10496","v":50510505},null,{"$f":"Calcs!BT10496","v":2788.148912042795},null,{"$f":"Calcs!BJ10496","v":10444.743034562758},null,-7656.5941225199631,false,null,null,-8701.0684259762384,-6612.1198190636869,-7377.7792313156833,-7935.409013724242,-8979.8833171805181,null,{"$f":"IF(I10496,AND(SIGN(I10496)=SIGN(L10496:P10496)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10511","v":50510927},null,{"$f":"Calcs!BT10511","v":161.87456136278217},null,{"$f":"Calcs!BJ10511","v":2866.9978603786867},null,-2705.1232990159046,false,null,null,-2991.8230850537734,-2418.4235129780359,-2688.9358428796263,-2721.3107551521825,-3008.0105411900513,null,{"$f":"IF(I10511,AND(SIGN(I10511)=SIGN(L10511:P10511)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10527","v":50511712},null,{"$f":"Calcs!BT10527","v":124.81119487378294},null,{"$f":"Calcs!BJ10527","v":3059.0321504504986},null,-2934.2209555767158,false,null,null,-3240.1241706217661,-2628.317740531666,-2921.7398360893376,-2946.7020750640941,-3252.6052901091443,null,{"$f":"IF(I10527,AND(SIGN(I10527)=SIGN(L10527:P10527)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10546","v":50512535},null,{"$f":"Calcs!BT10546","v":26.863312381402466},null,{"$f":"Calcs!BJ10546","v":5597.6293479326559},null,-5570.7660355512535,false,null,null,-6130.5289703445196,-5011.0031007579882,-5568.0797043131133,-5573.4523667893936,-6133.2153015826598,null,{"$f":"IF(I10546,AND(SIGN(I10546)=SIGN(L10546:P10546)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10561","v":50513050},null,{"$f":"Calcs!BT10561","v":690.57010694359587},null,{"$f":"Calcs!BJ10561","v":13093.975211465855},null,-12403.405104522259,false,null,null,-13712.802625668844,-11094.007583375673,-12334.348093827899,-12472.462115216618,-13781.859636363204,null,{"$f":"IF(I10561,AND(SIGN(I10561)=SIGN(L10561:P10561)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10566","v":50513172},null,{"$f":"Calcs!BT10566","v":198.23470261607758},null,{"$f":"Calcs!BJ10566","v":2182.5628202687271},null,-1984.3281176526496,false,null,null,-2202.5843996795229,-1766.0718356257769,-1964.5046473910418,-2004.1515879142573,-2222.4078699411302,null,{"$f":"IF(I10566,AND(SIGN(I10566)=SIGN(L10566:P10566)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10581","v":50514928},null,{"$f":"Calcs!BT10581","v":348.58834281525355},null,{"$f":"Calcs!BJ10581","v":4478.4639180980857},null,-4129.875575282832,false,null,null,-4577.7219670926406,-3682.0291834730233,-4095.0167410013069,-4164.7344095643575,-4612.5808013741662,null,{"$f":"IF(I10581,AND(SIGN(I10581)=SIGN(L10581:P10581)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10600","v":50523841},null,{"$f":"Calcs!BT10600","v":887.52193680811069},null,{"$f":"Calcs!BJ10600","v":4937.924479693258},null,-4050.4025428851473,false,null,null,-4544.1949908544739,-3556.6100949158217,-3961.6503492043362,-4139.154736565958,-4632.9471845352846,null,{"$f":"IF(I10600,AND(SIGN(I10600)=SIGN(L10600:P10600)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10615","v":50524335},null,{"$f":"Calcs!BT10615","v":3188.2453706593883},null,{"$f":"Calcs!BJ10615","v":9052.8448590787539},null,-5864.599488419366,false,null,null,-6769.883974327242,-4959.3150025114901,-5545.7749513534263,-6183.4240254853048,-7088.7085113931807,null,{"$f":"IF(I10615,AND(SIGN(I10615)=SIGN(L10615:P10615)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10630","v":50524722},null,{"$f":"Calcs!BT10630","v":7601.4886507004649},null,{"$f":"Calcs!BJ10630","v":33598.992211834462},null,-25997.503561133999,false,null,null,-29357.402782317447,-22637.604339950551,-25237.354696063951,-26757.652426204044,-30117.551647387492,null,{"$f":"IF(I10630,AND(SIGN(I10630)=SIGN(L10630:P10630)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10635","v":50524930},null,{"$f":"Calcs!BT10635","v":71.233068602934338},null,{"$f":"Calcs!BJ10635","v":2359.8791538021878},null,-2288.6460851992533,false,null,null,-2524.6340005794723,-2052.6581698190348,-2281.5227783389601,-2295.769392059547,-2531.757307439766,null,{"$f":"IF(I10635,AND(SIGN(I10635)=SIGN(L10635:P10635)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10650","v":50528553},null,{"$f":"Calcs!BT10650","v":2433.2028356375254},null,{"$f":"Calcs!BJ10650","v":6127.2755390066322},null,-3694.0727033691069,false,null,null,-4306.8002572697715,-3081.3451494684437,-3450.7524198053543,-3937.3929869328595,-4550.1205408335236,null,{"$f":"IF(I10650,AND(SIGN(I10650)=SIGN(L10650:P10650)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10669","v":50530121},null,{"$f":"Calcs!BT10669","v":1329.101297607838},null,{"$f":"Calcs!BJ10669","v":9725.0649964834156},null,-8395.9636988755774,false,null,null,-9368.470198523919,-7423.4571992272358,-8263.0535691147943,-8528.8738286363623,-9501.3803282847039,null,{"$f":"IF(I10669,AND(SIGN(I10669)=SIGN(L10669:P10669)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10684","v":50530650},null,{"$f":"Calcs!BT10684","v":142.92929798291186},null,{"$f":"Calcs!BJ10684","v":2122.5896504287816},null,-1979.6603524458696,false,null,null,-2191.9193174887482,-1767.4013874029915,-1965.3674226475787,-1993.9532822441608,-2206.2122472870396,null,{"$f":"IF(I10684,AND(SIGN(I10684)=SIGN(L10684:P10684)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10699","v":50531077},null,{"$f":"Calcs!BT10699","v":166.34664307702616},null,{"$f":"Calcs!BJ10699","v":3624.1215838005014},null,-3457.7749407234751,false,null,null,-3820.1870991035257,-3095.3627823434249,-3441.1402764157729,-3474.4096050311778,-3836.8217634112284,null,{"$f":"IF(I10699,AND(SIGN(I10699)=SIGN(L10699:P10699)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10704","v":50531253},null,{"$f":"Calcs!BT10704","v":433.36396246593768},null,{"$f":"Calcs!BJ10704","v":15425.820162337852},null,-14992.456199871915,false,null,null,-16535.038216105702,-13449.87418363813,-14949.119803625321,-15035.792596118508,-16578.374612352294,null,{"$f":"IF(I10704,AND(SIGN(I10704)=SIGN(L10704:P10704)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10719","v":50531766},null,{"$f":"Calcs!BT10719","v":58.190224121802999},null,{"$f":"Calcs!BJ10719","v":6464.1865849355418},null,-6405.9963608137386,false,null,null,-7052.4150193072937,-5759.5777023201845,-6400.1773384015587,-6411.8153832259195,-7058.2340417194746,null,{"$f":"IF(I10719,AND(SIGN(I10719)=SIGN(L10719:P10719)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10734","v":50540721},null,{"$f":"Calcs!BT10734","v":90.276740374162188},null,{"$f":"Calcs!BJ10734","v":1660.9264014605219},null,-1570.6496610863596,false,null,null,-1736.742301232412,-1404.5570209403074,-1561.6219870489435,-1579.6773351237759,-1745.7699752698284,null,{"$f":"IF(I10734,AND(SIGN(I10734)=SIGN(L10734:P10734)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10753","v":50541319},null,{"$f":"Calcs!BT10753","v":153.89696130093404},null,{"$f":"Calcs!BJ10753","v":5663.7099691252515},null,-5509.8130078243175,false,null,null,-6076.1840047368432,-4943.4420109117927,-5494.4233116942241,-5525.2027039544109,-6091.5737008669366,null,{"$f":"IF(I10753,AND(SIGN(I10753)=SIGN(L10753:P10753)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10768","v":50542248},null,{"$f":"Calcs!BT10768","v":485.22777181139782},null,{"$f":"Calcs!BJ10768","v":1861.2708302580684},null,-1376.0430584466706,false,null,null,-1562.1701414724776,-1189.9159754208638,-1327.5202812655307,-1424.5658356278104,-1610.6929186536172,null,{"$f":"IF(I10768,AND(SIGN(I10768)=SIGN(L10768:P10768)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10773","v":50542358},null,{"$f":"Calcs!BT10773","v":2662.4331716537808},null,{"$f":"Calcs!BJ10773","v":3554.536687241633},null,-892.10351558785214,false,null,null,-1247.5571843120156,-536.64984686368871,-625.86019842247379,-1158.34683275323,-1513.8005014773935,null,{"$f":"IF(I10773,AND(SIGN(I10773)=SIGN(L10773:P10773)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10788","v":50542755},null,{"$f":"Calcs!BT10788","v":20.427004788010436},null,{"$f":"Calcs!BJ10788","v":7231.3225236895632},null,-7210.8955189015524,false,null,null,-7934.0277712705101,-6487.7632665325964,-7208.8528184227516,-7212.938219380354,-7936.0704717493109,null,{"$f":"IF(I10788,AND(SIGN(I10788)=SIGN(L10788:P10788)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10803","v":50588592},null,{"$f":"Calcs!BT10803","v":7217.7462816463376},null,{"$f":"Calcs!BJ10803","v":6172.5307523082247},null,1045.2155293381129,true,null,null,427.96245410728989,1662.468604568935,1766.990157502747,323.44090117347969,-293.81217405734333,null,{"$f":"IF(I10803,AND(SIGN(I10803)=SIGN(L10803:P10803)), TRUE)","v":false}]
[null,{"$f":"Calcs!B10822","v":50621485},null,{"$f":"Calcs!BT10822","v":4553.0830189609778},null,{"$f":"Calcs!BJ10822","v":3107.9918834250116},null,1445.0911355359663,true,null,null,1134.2919471934647,1755.8903238784674,1900.3994374320641,989.78283363986839,678.98364529736682,null,{"$f":"IF(I10822,AND(SIGN(I10822)=SIGN(L10822:P10822)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10837","v":50627732},null,{"$f":"Calcs!BT10837","v":98.237050558626947},null,{"$f":"Calcs!BJ10837","v":4019.0033565029121},null,-3920.7663059442853,false,null,null,-4322.6666415945765,-3518.865970293994,-3910.9426008884225,-3930.590011000148,-4332.4903466504393,null,{"$f":"IF(I10837,AND(SIGN(I10837)=SIGN(L10837:P10837)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10842","v":50628593},null,{"$f":"Calcs!BT10842","v":4815.7362062880138},null,{"$f":"Calcs!BJ10842","v":7221.1100640507084},null,-2405.3738577626946,false,null,null,-3127.4848641677663,-1683.2628513576237,-1923.8002371338926,-2886.9474783914957,-3609.0584847965674,null,{"$f":"IF(I10842,AND(SIGN(I10842)=SIGN(L10842:P10842)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10857","v":50630350},null,{"$f":"Calcs!BT10857","v":85.461570956405865},null,{"$f":"Calcs!BJ10857","v":2356.4750005892365},null,-2271.0134296328306,false,null,null,-2506.6609296917545,-2035.3659295739071,-2262.4672725371902,-2279.559586728471,-2515.2070867873954,null,{"$f":"IF(I10857,AND(SIGN(I10857)=SIGN(L10857:P10857)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10872","v":50639852},null,{"$f":"Calcs!BT10872","v":38.715816238704747},null,{"$f":"Calcs!BJ10872","v":4506.3979988749543},null,-4467.6821826362493,false,null,null,-4918.3219825237447,-4017.0423827487539,-4463.8106010123793,-4471.5537642601203,-4922.1935641476157,null,{"$f":"IF(I10872,AND(SIGN(I10872)=SIGN(L10872:P10872)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10891","v":50643337},null,{"$f":"Calcs!BT10891","v":1770.1973024182885},null,{"$f":"Calcs!BJ10891","v":3437.0934013947945},null,-1666.896098976506,false,null,null,-2010.6054391159855,-1323.1867588370264,-1489.876368734677,-1843.9158292183347,-2187.6251693578142,null,{"$f":"IF(I10891,AND(SIGN(I10891)=SIGN(L10891:P10891)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10906","v":50656832},null,{"$f":"Calcs!BT10906","v":15087.403020942522},null,{"$f":"Calcs!BJ10906","v":13748.774094192466},null,1338.6289267500561,true,null,null,-36.248482669192526,2713.5063361693028,2847.3692288443108,-170.11137534419504,-1544.9887847634436,null,{"$f":"IF(I10906,AND(SIGN(I10906)=SIGN(L10906:P10906)), TRUE)","v":false}]
[null,{"$f":"Calcs!B10921","v":50662586},null,{"$f":"Calcs!BT10921","v":5049.4072134322532},null,{"$f":"Calcs!BJ10921","v":6034.6625471836778},null,-985.25533375142459,false,null,null,-1588.7215884697926,-381.78907903305662,-480.31461240819863,-1490.1960550946496,-2093.6623098130176,null,{"$f":"IF(I10921,AND(SIGN(I10921)=SIGN(L10921:P10921)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10926","v":50662720},null,{"$f":"Calcs!BT10926","v":17555.278340396937},null,{"$f":"Calcs!BJ10926","v":12774.585542368317},null,4780.69279802862,true,null,null,3503.2342437917869,6058.1513522654514,6536.2206320683144,3025.1649639889274,1747.7064097520943,null,{"$f":"IF(I10926,AND(SIGN(I10926)=SIGN(L10926:P10926)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10941","v":50675632},null,{"$f":"Calcs!BT10941","v":10646.673456595792},null,{"$f":"Calcs!BJ10941","v":10192.435208191037},null,454.23824840475572,true,null,null,-565.00527241434793,1473.4817692238594,1518.9055940643357,-610.42909725482241,-1629.6726180739261,null,{"$f":"IF(I10941,AND(SIGN(I10941)=SIGN(L10941:P10941)), TRUE)","v":false}]
[null,{"$f":"Calcs!B10960","v":50676953},null,{"$f":"Calcs!BT10960","v":2104.5857133373997},null,{"$f":"Calcs!BJ10960","v":19190.413127249274},null,-17085.827413911873,false,null,null,-19004.868726636803,-15166.786101186948,-16875.368842578133,-17296.285985245613,-19215.327297970543,null,{"$f":"IF(I10960,AND(SIGN(I10960)=SIGN(L10960:P10960)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10975","v":50688199},null,{"$f":"Calcs!BT10975","v":10590.972324704921},null,{"$f":"Calcs!BJ10975","v":10800.17667885626},null,-209.20435415133943,false,null,null,-1289.2220220369672,870.81331373428657,849.89287831915317,-1268.301586621832,-2348.3192545074598,null,{"$f":"IF(I10975,AND(SIGN(I10975)=SIGN(L10975:P10975)), TRUE)","v":true}]
[null,{"$f":"Calcs!B10990","v":50702258},null,{"$f":"Calcs!BT10990","v":32198.853784724357},null,{"$f":"Calcs!BJ10990","v":19050.24211259832},null,13148.611672126037,true,null,null,11243.587460866202,15053.635883385869,16368.497050598478,9928.7262936536026,8023.7020823937673,null,{"$f":"IF(I10990,AND(SIGN(I10990)=SIGN(L10990:P10990)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11009","v":50734758},null,{"$f":"Calcs!BT11009","v":55445.618687150716},null,{"$f":"Calcs!BJ11009","v":29547.048666888579},null,25898.570020262137,true,null,null,22943.865153573275,28853.274886950996,31443.131888977216,20354.008151547067,17399.303284858204,null,{"$f":"IF(I11009,AND(SIGN(I11009)=SIGN(L11009:P11009)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11010","v":50734782},null,{"$f":"Calcs!BT11010","v":9479.2090366702414},null,{"$f":"Calcs!BJ11010","v":6462.5846304823854},null,3016.624406187856,true,null,null,2370.3659431396172,3662.8828692360948,3964.5453098548815,2068.7035025208324,1422.4450394725936,null,{"$f":"IF(I11010,AND(SIGN(I11010)=SIGN(L11010:P11010)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11025","v":50735119},null,{"$f":"Calcs!BT11025","v":4111.750293174372},null,{"$f":"Calcs!BJ11025","v":4921.3042022417876},null,-809.55390906741559,false,null,null,-1301.6843292915946,-317.42348884323656,-398.3788797499783,-1220.7289383848529,-1712.8593586090319,null,{"$f":"IF(I11025,AND(SIGN(I11025)=SIGN(L11025:P11025)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11044","v":50749443},null,{"$f":"Calcs!BT11044","v":17460.470775134268},null,{"$f":"Calcs!BJ11044","v":12216.905148364151},null,5243.5656267701179,true,null,null,4021.8751119337012,6465.2561416065328,6989.6127042835451,3497.5185492566907,2275.828034420274,null,{"$f":"IF(I11044,AND(SIGN(I11044)=SIGN(L11044:P11044)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11059","v":50749994},null,{"$f":"Calcs!BT11059","v":5895.2927824806593},null,{"$f":"Calcs!BJ11059","v":5993.9128307815781},null,-98.620048300918825,false,null,null,-698.01133137907709,500.77123477723853,490.90922994714765,-688.14932654898439,-1287.5406096271427,null,{"$f":"IF(I11059,AND(SIGN(I11059)=SIGN(L11059:P11059)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11078","v":50955513},null,{"$f":"Calcs!BT11078","v":252.18106535323489},null,{"$f":"Calcs!BJ11078","v":3803.1399939404382},null,-3550.9589285872034,false,null,null,-3931.2729279812474,-3170.6449291931599,-3525.7408220518801,-3576.1770351225268,-3956.4910345165708,null,{"$f":"IF(I11078,AND(SIGN(I11078)=SIGN(L11078:P11078)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11093","v":50956140},null,{"$f":"Calcs!BT11093","v":433.7593067178849},null,{"$f":"Calcs!BJ11093","v":2893.4301088557249},null,-2459.6708021378399,false,null,null,-2749.0138130234127,-2170.3277912522676,-2416.2948714660515,-2503.0467328096283,-2792.3897436952011,null,{"$f":"IF(I11093,AND(SIGN(I11093)=SIGN(L11093:P11093)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11094","v":50956335},null,{"$f":"Calcs!BT11094","v":864.23027633658535},null,{"$f":"Calcs!BJ11094","v":11211.67872901014},null,-10347.448452673554,false,null,null,-11468.616325574569,-9226.2805797725396,-10261.025425039896,-10433.871480307213,-11555.039353208227,null,{"$f":"IF(I11094,AND(SIGN(I11094)=SIGN(L11094:P11094)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11113","v":50957306},null,{"$f":"Calcs!BT11113","v":5157.4059967074536},null,{"$f":"Calcs!BJ11113","v":33063.338691561163},null,-27905.932694853709,false,null,null,-31212.266564009831,-24599.598825697594,-27390.192095182963,-28421.673294524455,-31728.007163680577,null,{"$f":"IF(I11113,AND(SIGN(I11113)=SIGN(L11113:P11113)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11128","v":50957786},null,{"$f":"Calcs!BT11128","v":97.097151156835309},null,{"$f":"Calcs!BJ11128","v":2180.0597664356737},null,-2082.9626152788383,false,null,null,-2300.9685919224057,-1864.9566386352712,-2073.2529001631547,-2092.6723303945219,-2310.6783070380893,null,{"$f":"IF(I11128,AND(SIGN(I11128)=SIGN(L11128:P11128)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11147","v":50958627},null,{"$f":"Calcs!BT11147","v":235.79594992170689},null,{"$f":"Calcs!BJ11147","v":8148.9420588867233},null,-7913.1461089650165,false,null,null,-8728.0403148536898,-7098.2519030763442,-7889.5665139728453,-7936.7257039571869,-8751.6199098458601,null,{"$f":"IF(I11147,AND(SIGN(I11147)=SIGN(L11147:P11147)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11162","v":50959716},null,{"$f":"Calcs!BT11162","v":282.59453792874285},null,{"$f":"Calcs!BJ11162","v":6394.6016883766706},null,-6112.0071504479274,false,null,null,-6751.4673192855953,-5472.5469816102604,-6083.747696655053,-6140.2666042408018,-6779.7267730784697,null,{"$f":"IF(I11162,AND(SIGN(I11162)=SIGN(L11162:P11162)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11177","v":50970197},null,{"$f":"Calcs!BT11177","v":582.25017329296554},null,{"$f":"Calcs!BJ11177","v":5662.9089918986738},null,-5080.6588186057079,false,null,null,-5646.9497177955755,-4514.3679194158403,-5022.4338012764119,-5138.8838359350048,-5705.1747351248723,null,{"$f":"IF(I11177,AND(SIGN(I11177)=SIGN(L11177:P11177)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11182","v":50970566},null,{"$f":"Calcs!BT11182","v":905.25618268759854},null,{"$f":"Calcs!BJ11182","v":18326.358944079446},null,-17421.102761391849,false,null,null,-19253.738655799796,-15588.466866983903,-17330.577143123086,-17511.628379660608,-19344.264274068555,null,{"$f":"IF(I11182,AND(SIGN(I11182)=SIGN(L11182:P11182)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11197","v":50970894},null,{"$f":"Calcs!BT11197","v":594.04600200580353},null,{"$f":"Calcs!BJ11197","v":11927.552125263242},null,-11333.506123257439,false,null,null,-12526.261335783764,-10140.750910731114,-11274.101523056859,-11392.910723458019,-12585.665935984343,null,{"$f":"IF(I11197,AND(SIGN(I11197)=SIGN(L11197:P11197)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11212","v":50983145},null,{"$f":"Calcs!BT11212","v":1186.8661581323004},null,{"$f":"Calcs!BJ11212","v":21995.835863334858},null,-20808.969705202559,false,null,null,-23008.553291536045,-18609.386118869072,-20690.283089389326,-20927.656321015787,-23127.239907349274,null,{"$f":"IF(I11212,AND(SIGN(I11212)=SIGN(L11212:P11212)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11231","v":50983603},null,{"$f":"Calcs!BT11231","v":211.64827866833394},null,{"$f":"Calcs!BJ11231","v":5040.2493203884569},null,-4828.6010417201232,false,null,null,-5332.6259737589689,-4324.5761096812776,-4807.4362138532897,-4849.7658695869559,-5353.7908016258025,null,{"$f":"IF(I11231,AND(SIGN(I11231)=SIGN(L11231:P11231)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11246","v":77013675},null,{"$f":"Calcs!BT11246","v":296.91003627108125},null,{"$f":"Calcs!BJ11246","v":3360.7001984100229},null,-3063.7901621389419,false,null,null,-3399.8601819799442,-2727.7201422979397,-3034.0991585118336,-3093.4811657660498,-3429.5511856070525,null,{"$f":"IF(I11246,AND(SIGN(I11246)=SIGN(L11246:P11246)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11251","v":77015776},null,{"$f":"Calcs!BT11251","v":114.21411005910551},null,{"$f":"Calcs!BJ11251","v":3078.255603888344},null,-2964.0414938292383,false,null,null,-3271.867054218073,-2656.2159334404041,-2952.6200828233277,-2975.4629048351489,-3283.2884652239836,null,{"$f":"IF(I11251,AND(SIGN(I11251)=SIGN(L11251:P11251)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11266","v":77682145},null,{"$f":"Calcs!BT11266","v":15.171016568342282},null,{"$f":"Calcs!BJ11266","v":2537.6960981022594},null,-2522.5250815339173,false,null,null,-2776.2946913441433,-2268.7554717236912,-2521.007979877083,-2524.0421831907515,-2777.8117930009776,null,{"$f":"IF(I11266,AND(SIGN(I11266)=SIGN(L11266:P11266)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11281","v":79429265},null,{"$f":"Calcs!BT11281","v":35724.047627102598},null,{"$f":"Calcs!BJ11281","v":28059.23346852199},null,7664.8141585806079,true,null,null,4858.8908117284082,10470.737505432808,11237.218921290871,4092.4093958703488,1286.4860490181491,null,{"$f":"IF(I11281,AND(SIGN(I11281)=SIGN(L11281:P11281)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11300","v":82595748},null,{"$f":"Calcs!BT11300","v":260.63119086007487},null,{"$f":"Calcs!BJ11300","v":6720.6995417467915},null,-6460.0683508867169,false,null,null,-7132.1383050613967,-5787.9983967120379,-6434.0052318007092,-6486.1314699727245,-7158.2014241474044,null,{"$f":"IF(I11300,AND(SIGN(I11300)=SIGN(L11300:P11300)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11315","v":83283797},null,{"$f":"Calcs!BT11315","v":60.448139873339812},null,{"$f":"Calcs!BJ11315","v":4098.7005905473134},null,-4038.2524506739737,false,null,null,-4448.1225097287052,-3628.3823916192423,-4032.2076366866395,-4044.2972646613075,-4454.1673237160394,null,{"$f":"IF(I11315,AND(SIGN(I11315)=SIGN(L11315:P11315)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11320","v":84738399},null,{"$f":"Calcs!BT11320","v":870.15593001581192},null,{"$f":"Calcs!BJ11320","v":2419.2515907222009},null,-1549.095660706389,false,null,null,-1791.0208197786092,-1307.1705016341689,-1462.0800677048078,-1636.1112537079703,-1878.0364127801904,null,{"$f":"IF(I11320,AND(SIGN(I11320)=SIGN(L11320:P11320)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11335","v":86041289},null,{"$f":"Calcs!BT11335","v":2142.3495971498355},null,{"$f":"Calcs!BJ11335","v":5310.7793786648062},null,-3168.4297815149707,false,null,null,-3699.5077193814518,-2637.3518436484906,-2954.194821799987,-3382.6647412299544,-3913.7426790964355,null,{"$f":"IF(I11335,AND(SIGN(I11335)=SIGN(L11335:P11335)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11350","v":86096838},null,{"$f":"Calcs!BT11350","v":2129.1655265079153},null,{"$f":"Calcs!BJ11350","v":2673.0612493937547},null,-543.8957228858394,false,null,null,-811.20184782521528,-276.58959794646398,-330.9791702350476,-756.81227553663098,-1024.1184004760069,null,{"$f":"IF(I11350,AND(SIGN(I11350)=SIGN(L11350:P11350)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11369","v":86826370},null,{"$f":"Calcs!BT11369","v":1928.4613736682747},null,{"$f":"Calcs!BJ11369","v":4537.8363550180984},null,-2609.3749813498234,false,null,null,-3063.1586168516333,-2155.5913458480136,-2416.528843982996,-2802.2211187166513,-3256.0047542184611,null,{"$f":"IF(I11369,AND(SIGN(I11369)=SIGN(L11369:P11369)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11384","v":87452737},null,{"$f":"Calcs!BT11384","v":433.48519060381136},null,{"$f":"Calcs!BJ11384","v":4835.3993946914152},null,-4401.914204087604,false,null,null,-4885.4541435567462,-3918.3742646184628,-4358.5656850272226,-4445.2627231479846,-4928.8026626171268,null,{"$f":"IF(I11384,AND(SIGN(I11384)=SIGN(L11384:P11384)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11399","v":87517133},null,{"$f":"Calcs!BT11399","v":50421.873588726565},null,{"$f":"Calcs!BJ11399","v":25616.252927462439},null,24805.620661264125,true,null,null,22243.995368517881,27367.24595401037,29847.808020136785,19763.433302391473,17201.808009645229,null,{"$f":"IF(I11399,AND(SIGN(I11399)=SIGN(L11399:P11399)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11404","v":87517922},null,{"$f":"Calcs!BT11404","v":2618.2604397906453},null,{"$f":"Calcs!BJ11404","v":3107.6915169650447},null,-489.43107717439943,false,null,null,-800.20022887090408,-178.66192547789524,-227.60503319533473,-751.25712115346369,-1062.0262728499683,null,{"$f":"IF(I11404,AND(SIGN(I11404)=SIGN(L11404:P11404)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11419","v":87839449},null,{"$f":"Calcs!BT11419","v":290.1882684403588},null,{"$f":"Calcs!BJ11419","v":8905.5651715419317},null,-8615.3769031015727,false,null,null,-9505.9334202557675,-7724.8203859473797,-8586.3580762575366,-8644.3957299456088,-9534.9522470998036,null,{"$f":"IF(I11419,AND(SIGN(I11419)=SIGN(L11419:P11419)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11438","v":89448614},null,{"$f":"Calcs!BT11438","v":2265.9552528542035},null,{"$f":"Calcs!BJ11438","v":3699.0129544854412},null,-1433.0577016312377,false,null,null,-1802.958997079782,-1063.1564061826934,-1206.4621763458172,-1659.653226916658,-2029.5545223652023,null,{"$f":"IF(I11438,AND(SIGN(I11438)=SIGN(L11438:P11438)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11453","v":89950726},null,{"$f":"Calcs!BT11453","v":2595.6308827067942},null,{"$f":"Calcs!BJ11453","v":3704.3194286115122},null,-1108.688545904718,false,null,null,-1479.1204887658696,-738.25660304356688,-849.12545763403841,-1368.2516341753972,-1738.6835770365487,null,{"$f":"IF(I11453,AND(SIGN(I11453)=SIGN(L11453:P11453)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11468","v":89956326},null,{"$f":"Calcs!BT11468","v":169.83278464042496},null,{"$f":"Calcs!BJ11468","v":2986.4435892919669},null,-2816.6108046515419,false,null,null,-3115.255163580739,-2517.9664457223453,-2799.6275261874994,-2833.5940831155845,-3132.2384420447816,null,{"$f":"IF(I11468,AND(SIGN(I11468)=SIGN(L11468:P11468)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11473","v":89973259},null,{"$f":"Calcs!BT11473","v":958.00226809237688},null,{"$f":"Calcs!BJ11473","v":7264.2627121325386},null,-6306.2604440401619,false,null,null,-7032.6867152534169,-5579.8341728269079,-6210.4602172309242,-6402.0606708493997,-7128.4869420626546,null,{"$f":"IF(I11473,AND(SIGN(I11473)=SIGN(L11473:P11473)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11488","v":91346315},null,{"$f":"Calcs!BT11488","v":577.59186086801992},null,{"$f":"Calcs!BJ11488","v":14987.285130786997},null,-14409.693269918977,false,null,null,-15908.421782997679,-12910.964756840278,-14351.934083832175,-14467.45245600578,-15966.180969084482,null,{"$f":"IF(I11488,AND(SIGN(I11488)=SIGN(L11488:P11488)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11503","v":92929051},null,{"$f":"Calcs!BT11503","v":5048.3723523903409},null,{"$f":"Calcs!BJ11503","v":4047.4380480463915},null,1000.9343043439494,true,null,null,596.19049953930971,1405.6781091485886,1505.7715395829837,496.09706910491514,91.353264300275441,null,{"$f":"IF(I11503,AND(SIGN(I11503)=SIGN(L11503:P11503)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11522","v":92940057},null,{"$f":"Calcs!BT11522","v":1312.5423792471859},null,{"$f":"Calcs!BJ11522","v":1644.005757549085},null,-331.46337830189918,false,null,null,-495.86395405680787,-167.06280254699072,-200.20914037718057,-462.71761622661779,-627.11819198152648,null,{"$f":"IF(I11522,AND(SIGN(I11522)=SIGN(L11522:P11522)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11537","v":92969162},null,{"$f":"Calcs!BT11537","v":251.70854895534376},null,{"$f":"Calcs!BJ11537","v":7425.4593789811424},null,-7173.7508300257987,false,null,null,-7916.2967679239136,-6431.2048921276846,-7148.5799751302638,-7198.9216849213335,-7941.4676228194476,null,{"$f":"IF(I11537,AND(SIGN(I11537)=SIGN(L11537:P11537)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11542","v":92985082},null,{"$f":"Calcs!BT11542","v":499.89830868811686},null,{"$f":"Calcs!BJ11542","v":3356.0945793572068},null,-2856.1962706690902,false,null,null,-3191.8057286048111,-2520.5868127333697,-2806.2064398002785,-2906.1861015379018,-3241.7955594736227,null,{"$f":"IF(I11542,AND(SIGN(I11542)=SIGN(L11542:P11542)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11557","v":93430090},null,{"$f":"Calcs!BT11557","v":3274.4021215763937},null,{"$f":"Calcs!BJ11557","v":10719.07773466535},null,-7444.6756130889571,false,null,null,-8516.5833865554923,-6372.7678396224219,-7117.2354009313167,-7772.1158252465957,-8844.0235987131309,null,{"$f":"IF(I11557,AND(SIGN(I11557)=SIGN(L11557:P11557)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11572","v":93618909},null,{"$f":"Calcs!BT11572","v":41280.812157092085},null,{"$f":"Calcs!BJ11572","v":18547.628902921319},null,22733.183254170766,true,null,null,20878.420363878631,24587.946144462898,26861.264469879981,18605.102038461559,16750.339148169423,null,{"$f":"IF(I11572,AND(SIGN(I11572)=SIGN(L11572:P11572)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11591","v":93674918},null,{"$f":"Calcs!BT11591","v":5129.3360518343416},null,{"$f":"Calcs!BJ11591","v":5399.487606508198},null,-270.15155467385648,false,null,null,-810.10031532467656,269.7972059769636,242.78205050957786,-783.08515985729082,-1323.0339205081109,null,{"$f":"IF(I11591,AND(SIGN(I11591)=SIGN(L11591:P11591)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11606","v":93678386},null,{"$f":"Calcs!BT11606","v":619.86904650489339},null,{"$f":"Calcs!BJ11606","v":4879.7535086131111},null,-4259.884462108218,false,null,null,-4747.8598129695292,-3771.9091112469064,-4197.897557457728,-4321.8713667587072,-4809.8467176200184,null,{"$f":"IF(I11606,AND(SIGN(I11606)=SIGN(L11606:P11606)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11625","v":93682945},null,{"$f":"Calcs!BT11625","v":5826.5541474052125},null,{"$f":"Calcs!BJ11625","v":6189.4513962196634},null,-362.8972488144509,false,null,null,-981.84238843641742,256.04789080751561,219.75816592607043,-945.55266355497224,-1564.4978031769388,null,{"$f":"IF(I11625,AND(SIGN(I11625)=SIGN(L11625:P11625)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11626","v":93682982},null,{"$f":"Calcs!BT11626","v":27283.892189900249},null,{"$f":"Calcs!BJ11626","v":23633.83429168462},null,3650.0578982156294,true,null,null,1286.6744690471642,6013.441327384091,6378.4471172056583,921.66867922560414,-1441.7147499428611,null,{"$f":"IF(I11626,AND(SIGN(I11626)=SIGN(L11626:P11626)), TRUE)","v":false}]
[null,{"$f":"Calcs!B11641","v":93683559},null,{"$f":"Calcs!BT11641","v":1458.751549516317},null,{"$f":"Calcs!BJ11641","v":13445.403969626466},null,-11986.652420110149,false,null,null,-13331.192817072797,-10642.112023147503,-11840.777265158518,-12132.52757506178,-13477.067972024428,null,{"$f":"IF(I11641,AND(SIGN(I11641)=SIGN(L11641:P11641)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11660","v":93685219},null,{"$f":"Calcs!BT11660","v":570.53877468113023},null,{"$f":"Calcs!BJ11660","v":4584.5934006195239},null,-4014.0546259383937,false,null,null,-4472.513966000346,-3555.5952858764413,-3957.0007484702805,-4071.1085034065068,-4529.5678434684587,null,{"$f":"IF(I11660,AND(SIGN(I11660)=SIGN(L11660:P11660)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11675","v":93687010},null,{"$f":"Calcs!BT11675","v":5736.128724702131},null,{"$f":"Calcs!BJ11675","v":6457.5785228162822},null,-721.44979811415124,false,null,null,-1367.2076503957796,-75.691945832522833,-147.83692564393732,-1295.0626705843642,-1940.8205228659926,null,{"$f":"IF(I11675,AND(SIGN(I11675)=SIGN(L11675:P11675)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11690","v":93690234},null,{"$f":"Calcs!BT11690","v":13333.662836564274},null,{"$f":"Calcs!BJ11690","v":14378.542438588558},null,-1044.8796020242844,false,null,null,-2482.7338458831418,392.97464183457123,288.48668163214461,-2378.2458856807116,-3816.100129539569,null,{"$f":"IF(I11690,AND(SIGN(I11690)=SIGN(L11690:P11690)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11709","v":93693363},null,{"$f":"Calcs!BT11709","v":870.46218546333557},null,{"$f":"Calcs!BJ11709","v":20029.436772088575},null,-19158.974586625238,false,null,null,-21161.918263834097,-17156.030909416382,-19071.928368078905,-19246.020805171574,-21248.964482380434,null,{"$f":"IF(I11709,AND(SIGN(I11709)=SIGN(L11709:P11709)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11710","v":93693384},null,{"$f":"Calcs!BT11710","v":103.54440768518623},null,{"$f":"Calcs!BJ11710","v":3178.0773907504899},null,-3074.5329830653036,false,null,null,-3392.3407221403527,-2756.7252439902545,-3064.1785422967851,-3084.8874238338221,-3402.6951629088712,null,{"$f":"IF(I11710,AND(SIGN(I11710)=SIGN(L11710:P11710)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11729","v":93709240},null,{"$f":"Calcs!BT11729","v":5696.5624496613382},null,{"$f":"Calcs!BJ11729","v":29374.838563174537},null,-23678.276113513199,false,null,null,-26615.759969830655,-20740.792257195746,-23108.619868547066,-24247.932358479331,-27185.416214796787,null,{"$f":"IF(I11729,AND(SIGN(I11729)=SIGN(L11729:P11729)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11749","v":93710956},null,{"$f":"Calcs!BT11749","v":841.89279991198555},null,{"$f":"Calcs!BJ11749","v":19402.672092292156},null,-18560.779292380172,false,null,null,-20501.046501609388,-16620.512083150956,-18476.590012388973,-18644.96857237137,-20585.235781600586,null,{"$f":"IF(I11749,AND(SIGN(I11749)=SIGN(L11749:P11749)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11760","v":93711438},null,{"$f":"Calcs!BT11760","v":1419.5844413431012},null,{"$f":"Calcs!BJ11760","v":7034.9829810249003},null,-5615.3985396817989,false,null,null,-6318.8968377842893,-4911.9002415793093,-5473.4400955474885,-5757.3569838161093,-6460.8552819185998,null,{"$f":"IF(I11760,AND(SIGN(I11760)=SIGN(L11760:P11760)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11779","v":93721664},null,{"$f":"Calcs!BT11779","v":256.47370396057221},null,{"$f":"Calcs!BJ11779","v":1931.055971123581},null,-1674.5822671630087,false,null,null,-1867.687864275367,-1481.4766700506507,-1648.9348967669516,-1700.2296375590661,-1893.3352346714244,null,{"$f":"IF(I11779,AND(SIGN(I11779)=SIGN(L11779:P11779)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11794","v":93752218},null,{"$f":"Calcs!BT11794","v":2016.942684360125},null,{"$f":"Calcs!BJ11794","v":12114.780551975593},null,-10097.837867615468,false,null,null,-11309.315922813028,-8886.3598124179098,-9896.1435991794551,-10299.532136051481,-11511.010191249041,null,{"$f":"IF(I11794,AND(SIGN(I11794)=SIGN(L11794:P11794)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11795","v":93752264},null,{"$f":"Calcs!BT11795","v":4911.7688544228604},null,{"$f":"Calcs!BJ11795","v":10473.778459026173},null,-5562.0096046033123,false,null,null,-6609.3874505059302,-4514.6317587006961,-5070.832719161026,-6053.1864900455985,-7100.5643359482165,null,{"$f":"IF(I11795,AND(SIGN(I11795)=SIGN(L11795:P11795)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11814","v":93809939},null,{"$f":"Calcs!BT11814","v":311.86639879997972},null,{"$f":"Calcs!BJ11814","v":1678.4477782918909},null,-1366.5813794919113,false,null,null,-1534.4261573211006,-1198.736601662722,-1335.3947396119133,-1397.7680193719093,-1565.6127972010986,null,{"$f":"IF(I11814,AND(SIGN(I11814)=SIGN(L11814:P11814)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11829","v":93811367},null,{"$f":"Calcs!BT11829","v":5222.2646396150503},null,{"$f":"Calcs!BJ11829","v":5622.559764109862},null,-400.29512449481172,false,null,null,-962.55110090579819,161.96085191617476,121.93133946669423,-922.52158845631675,-1484.7775648673032,null,{"$f":"IF(I11829,AND(SIGN(I11829)=SIGN(L11829:P11829)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11848","v":93814424},null,{"$f":"Calcs!BT11848","v":13397.201614769761},null,{"$f":"Calcs!BJ11848","v":12229.921028296025},null,1167.2805864737365,true,null,null,-55.711516355866479,2390.2726893033396,2507.000747950713,-172.43957500323995,-1395.431677832843,null,{"$f":"IF(I11848,AND(SIGN(I11848)=SIGN(L11848:P11848)), TRUE)","v":false}]
[null,{"$f":"Calcs!B11863","v":93815846},null,{"$f":"Calcs!BT11863","v":232.04310067324474},null,{"$f":"Calcs!BJ11863","v":3665.472033122533},null,-3433.4289324492884,false,null,null,-3799.9761357615421,-3066.8817291370351,-3410.2246223819639,-3456.6332425166129,-3823.1804458288666,null,{"$f":"IF(I11863,AND(SIGN(I11863)=SIGN(L11863:P11863)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11878","v":93974857},null,{"$f":"Calcs!BT11878","v":28.943492949618189},null,{"$f":"Calcs!BJ11878","v":7356.1748488822359},null,-7327.2313559326176,false,null,null,-8062.8488408208423,-6591.6138710443938,-7324.3370066376556,-7330.1257052275796,-8065.7431901158043,null,{"$f":"IF(I11878,AND(SIGN(I11878)=SIGN(L11878:P11878)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11883","v":93975295},null,{"$f":"Calcs!BT11883","v":563.2994768118283},null,{"$f":"Calcs!BJ11883","v":4206.9326382885156},null,-3643.6331614766873,false,null,null,-4064.326425305539,-3222.939897647836,-3587.3032137955042,-3699.9631091578703,-4120.6563729867221,null,{"$f":"IF(I11883,AND(SIGN(I11883)=SIGN(L11883:P11883)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11898","v":94168936},null,{"$f":"Calcs!BT11898","v":6284.4379775113948},null,{"$f":"Calcs!BJ11898","v":14095.196744686975},null,-7810.75876717558,false,null,null,-9220.2784416442773,-6401.2390927068836,-7182.3149694244403,-8439.2025649267198,-9848.722239395418,null,{"$f":"IF(I11898,AND(SIGN(I11898)=SIGN(L11898:P11898)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11917","v":94180445},null,{"$f":"Calcs!BT11917","v":6409.2556237221843},null,{"$f":"Calcs!BJ11917","v":5918.5208493300279},null,490.7347743921564,true,null,null,-101.11731054084703,1082.5868593251589,1131.6603367643756,-150.19078798006194,-742.04287291306537,null,{"$f":"IF(I11917,AND(SIGN(I11917)=SIGN(L11917:P11917)), TRUE)","v":false}]
[null,{"$f":"Calcs!B11932","v":94184368},null,{"$f":"Calcs!BT11932","v":15954.853115210833},null,{"$f":"Calcs!BJ11932","v":17612.48799089278},null,-1657.6348756819461,false,null,null,-3418.8836747712267,103.61392340733073,-62.149564160859882,-3253.1201872030288,-5014.3689862923093,null,{"$f":"IF(I11932,AND(SIGN(I11932)=SIGN(L11932:P11932)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11947","v":94309709},null,{"$f":"Calcs!BT11947","v":8806.5519023202596},null,{"$f":"Calcs!BJ11947","v":12885.72113255586},null,-4079.1692302356005,false,null,null,-5367.7413434911869,-2790.5971169800141,-3198.5140400035743,-4959.8244204676266,-6248.396533723213,null,{"$f":"IF(I11947,AND(SIGN(I11947)=SIGN(L11947:P11947)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11952","v":94313957},null,{"$f":"Calcs!BT11952","v":6416.2163000582514},null,{"$f":"Calcs!BJ11952","v":4845.011121410339},null,1571.2051786479124,true,null,null,1086.704066506878,2055.7062907889458,2212.8268086537382,929.58354864208741,445.08243650105305,null,{"$f":"IF(I11952,AND(SIGN(I11952)=SIGN(L11952:P11952)), TRUE)","v":true}]
[null,{"$f":"Calcs!B11967","v":94314444},null,{"$f":"Calcs!BT11967","v":2108.101178062012},null,{"$f":"Calcs!BJ11967","v":1740.523513351601},null,367.577664710411,true,null,null,193.52531337525079,541.63001604557098,578.38778251661256,156.76754690420989,-17.284804430950317,null,{"$f":"IF(I11967,AND(SIGN(I11967)=SIGN(L11967:P11967)), TRUE)","v":false}]
[null,{"$f":"Calcs!B11982","v":94361930},null,{"$f":"Calcs!BT11982","v":1933.8077822074179},null,{"$f":"Calcs!BJ11982","v":11754.340800015994},null,-9820.5330178085769,false,null,null,-10995.967097810177,-8645.0989378069771,-9627.1522395878346,-10013.913796029319,-11189.347876030919,null,{"$f":"IF(I11982,AND(SIGN(I11982)=SIGN(L11982:P11982)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12001","v":94386939},null,{"$f":"Calcs!BT12001","v":53016.444863680073},null,{"$f":"Calcs!BJ12001","v":30209.857321880958},null,22806.587541799116,true,null,null,19785.60180961102,25827.573273987211,28108.232028167131,17504.943055431107,14483.957323243012,null,{"$f":"IF(I12001,AND(SIGN(I12001)=SIGN(L12001:P12001)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12016","v":94545546},null,{"$f":"Calcs!BT12016","v":9013.5645140565139},null,{"$f":"Calcs!BJ12016","v":9367.9292755834431},null,-354.36476152692921,false,null,null,-1291.1576890852739,582.42816603141546,546.99168987872326,-1255.7212129325808,-2192.5141404909255,null,{"$f":"IF(I12016,AND(SIGN(I12016)=SIGN(L12016:P12016)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12021","v":94545973},null,{"$f":"Calcs!BT12021","v":4420.6556679749929},null,{"$f":"Calcs!BJ12021","v":2503.2540773594533},null,1917.4015906155396,true,null,null,1667.0761828795939,2167.7269983514848,2359.4671574130393,1475.3360238180403,1225.0106160820947,null,{"$f":"IF(I12021,AND(SIGN(I12021)=SIGN(L12021:P12021)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12036","v":94841392},null,{"$f":"Calcs!BT12036","v":105.06420533825542},null,{"$f":"Calcs!BJ12036","v":3160.6561360724431},null,-3055.5919307341878,false,null,null,-3371.6575443414326,-2739.5263171269435,-3045.085510200362,-3066.0983512680132,-3382.163964875258,null,{"$f":"IF(I12036,AND(SIGN(I12036)=SIGN(L12036:P12036)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12051","v":94936448},null,{"$f":"Calcs!BT12051","v":37.134915032307475},null,{"$f":"Calcs!BJ12051","v":1937.3636667828739},null,-1900.2287517505665,false,null,null,-2093.9651184288537,-1706.4923850722791,-1896.5152602473356,-1903.9422432537972,-2097.6786099320843,null,{"$f":"IF(I12051,AND(SIGN(I12051)=SIGN(L12051:P12051)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12070","v":95315189},null,{"$f":"Calcs!BT12070","v":106951.63359895123},null,{"$f":"Calcs!BJ12070","v":48477.144195500354},null,58474.489403450876,true,null,null,53626.774983900839,63322.203823000913,69169.652763346006,47779.32604355576,42931.611624005724,null,{"$f":"IF(I12070,AND(SIGN(I12070)=SIGN(L12070:P12070)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12085","v":95357028},null,{"$f":"Calcs!BT12085","v":5437.7522348817147},null,{"$f":"Calcs!BJ12085","v":9560.1638099618958},null,-4122.4115750801811,false,null,null,-5078.4279560763716,-3166.3951940839925,-3578.6363515920093,-4666.1867985683521,-5622.2031795645426,null,{"$f":"IF(I12085,AND(SIGN(I12085)=SIGN(L12085:P12085)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12090","v":95357273},null,{"$f":"Calcs!BT12090","v":3186.3863685592569},null,{"$f":"Calcs!BJ12090","v":6843.6495460263459},null,-3657.263177467089,false,null,null,-4341.6281320697244,-2972.8982228644545,-3338.624540611163,-3975.9018143230146,-4660.2667689256505,null,{"$f":"IF(I12090,AND(SIGN(I12090)=SIGN(L12090:P12090)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12105","v":95412700},null,{"$f":"Calcs!BT12105","v":10303.021551641499},null,{"$f":"Calcs!BJ12105","v":15601.033930651543},null,-5298.0123790100442,false,null,null,-6858.1157720751999,-3737.9089859448904,-4267.7102238458938,{"$f":"(1+O$7)*$D12105-(1+O$6)*$F12105","v":-6328.3145341741947},-7888.4179272393503,null,{"$f":"IF(I12105,AND(SIGN(I12105)=SIGN(L12105:P12105)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12120","v":95414175},null,{"$f":"Calcs!BT12120","v":857.16089022939968},null,{"$f":"Calcs!BJ12120","v":19894.271865103721},null,-19037.110974874322,false,null,null,-21026.538161384695,-17047.683788363949,-18951.394885851383,-19122.827063897261,-21112.254250407634,null,{"$f":"IF(I12120,AND(SIGN(I12120)=SIGN(L12120:P12120)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12139","v":96207793},null,{"$f":"Calcs!BT12139","v":2454.7889659739631},null,{"$f":"Calcs!BJ12139","v":3254.3704715819399},null,-799.58150560797685,false,null,null,-1125.0185527661711,-474.14445844978309,-554.10260901058018,-1045.0604022053731,-1370.4974493635673,null,{"$f":"IF(I12139,AND(SIGN(I12139)=SIGN(L12139:P12139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12154","v":97029589},null,{"$f":"Calcs!BT12154","v":29093.065155999619},null,{"$f":"Calcs!BJ12154","v":21547.288616451799},null,7545.77653954782,true,null,null,5391.0476779026394,9700.5054011930006,10455.083055147785,4636.4700239478589,2481.7411623026783,null,{"$f":"IF(I12154,AND(SIGN(I12154)=SIGN(L12154:P12154)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12169","v":97222716},null,{"$f":"Calcs!BT12169","v":1419.0316887023778},null,{"$f":"Calcs!BJ12169","v":4557.5604192225546},null,-3138.5287305201769,false,null,null,-3594.2847724424323,-2682.7726885979214,-2996.6255616499388,{"$f":"(1+O$7)*$D12169-(1+O$6)*$F12169","v":-3280.4318993904144},-3736.1879413126699,null,{"$f":"IF(I12169,AND(SIGN(I12169)=SIGN(L12169:P12169)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12174","v":97225718},null,{"$f":"Calcs!BT12174","v":31863.476435559634},null,{"$f":"Calcs!BJ12174","v":23648.852614682932},null,8214.6238208767027,true,null,null,5849.738559408408,10579.509082344994,11400.971464432667,5028.2761773207385,2663.3909158524439,null,{"$f":"IF(I12174,AND(SIGN(I12174)=SIGN(L12174:P12174)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12189","v":97446649},null,{"$f":"Calcs!BT12189","v":4182.529089809098},null,{"$f":"Calcs!BJ12189","v":3637.2375858856972},null,545.2915039234008,true,null,null,181.56774533483076,909.01526251197038,963.54441290431123,127.03859494249127,-236.68516364607876,null,{"$f":"IF(I12189,AND(SIGN(I12189)=SIGN(L12189:P12189)), TRUE)","v":false}]
[null,{"$f":"Calcs!B12208","v":97618125},null,{"$f":"Calcs!BT12208","v":4953.6967139538647},null,{"$f":"Calcs!BJ12208","v":11403.913263388598},null,-6450.2165494347337,false,null,null,-7590.6078757735941,-5309.8252230958733,-5954.8468780393468,-6945.5862208301196,-8085.97754716898,null,{"$f":"IF(I12208,AND(SIGN(I12208)=SIGN(L12208:P12208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12223","v":97674423},null,{"$f":"Calcs!BT12223","v":24999.971652990364},null,{"$f":"Calcs!BJ12223","v":23013.076941087522},null,1986.8947119028417,true,null,null,-314.41298220591125,4288.2024060115946,4486.8918772018806,-513.1024533961936,-2814.4101475049465,null,{"$f":"IF(I12223,AND(SIGN(I12223)=SIGN(L12223:P12223)), TRUE)","v":false}]
[null,{"$f":"Calcs!B12238","v":99271222},null,{"$f":"Calcs!BT12238","v":9145.4863681799125},null,{"$f":"Calcs!BJ12238","v":5890.7870128598006},null,3254.6993553201119,true,null,null,2665.6206540341309,3843.7780566060919,4169.2479921381037,2340.1507185021201,1751.0720172161391,null,{"$f":"IF(I12238,AND(SIGN(I12238)=SIGN(L12238:P12238)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12243","v":99273701},null,{"$f":"Calcs!BT12243","v":13722.799657229785},null,{"$f":"Calcs!BJ12243","v":9614.9306278290896},null,4107.8690294006956,true,null,null,3146.3759666177866,5069.3620921836045,5480.1489951236745,2735.5890636777167,1774.0960008948077,null,{"$f":"IF(I12243,AND(SIGN(I12243)=SIGN(L12243:P12243)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12258","v":99326599},null,{"$f":"Calcs!BT12258","v":24251.576367457539},null,{"$f":"Calcs!BJ12258","v":19381.646440094515},null,4869.929927363024,true,null,null,2931.7652833535722,6808.0945713724759,7295.0875641087805,2444.7722906172712,506.60764660781933,null,{"$f":"IF(I12258,AND(SIGN(I12258)=SIGN(L12258:P12258)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12273","v":99327346},null,{"$f":"Calcs!BT12273","v":6879.2370286072346},null,{"$f":"Calcs!BJ12273","v":7509.261621311749},null,-630.02459270451436,false,null,null,-1380.9507548356905,120.90156942665999,57.899110156209645,-1317.9482955652375,-2068.8744576964136,null,{"$f":"IF(I12273,AND(SIGN(I12273)=SIGN(L12273:P12273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12292","v":99461215},null,{"$f":"Calcs!BT12292","v":53042.514110737546},null,{"$f":"Calcs!BJ12292","v":34177.698258036275},null,18864.815852701271,true,null,null,15447.046026897639,22282.585678504896,24169.067263775032,13560.564441627517,10142.794615823885,null,{"$f":"IF(I12292,AND(SIGN(I12292)=SIGN(L12292:P12292)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12307","v":99590967},null,{"$f":"Calcs!BT12307","v":86446.979833613208},null,{"$f":"Calcs!BJ12307","v":57018.565095409773},null,29428.414738203435,true,null,null,23726.558228662456,35130.271247744415,38073.112721564765,20783.71675484212,15081.860245301141,null,{"$f":"IF(I12307,AND(SIGN(I12307)=SIGN(L12307:P12307)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12326","v":99638369},null,{"$f":"Calcs!BT12326","v":2202.7210008664233},null,{"$f":"Calcs!BJ12326","v":2686.9782287055291},null,-484.25722783910578,false,null,null,-752.95505070965874,-215.55940496855283,-263.98512775246309,-704.52932792574802,-973.22715079630098,null,{"$f":"IF(I12326,AND(SIGN(I12326)=SIGN(L12326:P12326)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12327","v":99638391},null,{"$f":"Calcs!BT12327","v":6527.4848223364115},null,{"$f":"Calcs!BJ12327","v":7160.8365277507992},null,-633.35170541438765,false,null,null,-1349.4353581894684,82.731947360692175,19.396776819254228,-1286.1001876480286,-2002.1838404231094,null,{"$f":"IF(I12327,AND(SIGN(I12327)=SIGN(L12327:P12327)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12342","v":99670271},null,{"$f":"Calcs!BT12342","v":2435.7935335671095},null,{"$f":"Calcs!BJ12342","v":4528.0243839925297},null,-2092.2308504254202,false,null,null,-2545.0332888246735,-1639.4284120261673,-1848.651497068709,-2335.8102037821309,-2788.6126421813842,null,{"$f":"IF(I12342,AND(SIGN(I12342)=SIGN(L12342:P12342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12361","v":99690099},null,{"$f":"Calcs!BT12361","v":8924.830881812959},null,{"$f":"Calcs!BJ12361","v":11305.793553132926},null,-2380.9626713199668,false,null,null,-3511.5420266332603,-1250.3833160066752,-1488.4795831386709,{"$f":"(1+O$7)*$D12361-(1+O$6)*$F12361","v":-3273.4457595012627},-4404.0251148145562,null,{"$f":"IF(I12361,AND(SIGN(I12361)=SIGN(L12361:P12361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12376","v":101110871},null,{"$f":"Calcs!BT12376","v":2445.7833703518136},null,{"$f":"Calcs!BJ12376","v":3229.039566791444},null,-783.25619643963046,false,null,null,-1106.1601531187753,-460.3522397604861,-538.67785940444901,-1027.8345334748119,-1350.7384901539567,null,{"$f":"IF(I12376,AND(SIGN(I12376)=SIGN(L12376:P12376)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12395","v":103835837},null,{"$f":"Calcs!BT12395","v":98.919884768652082},null,{"$f":"Calcs!BJ12395","v":5738.6013398101923},null,-5639.6814550415402,false,null,null,-6213.5415890225595,-5065.8213210605209,-5629.7894665646745,-5649.5734435184058,-6223.4335774994252,null,{"$f":"IF(I12395,AND(SIGN(I12395)=SIGN(L12395:P12395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12410","v":105484202},null,{"$f":"Calcs!BT12410","v":8570.3544734237094},null,{"$f":"Calcs!BJ12410","v":44294.040629702482},null,-35723.686156278774,false,null,null,-40153.090219249025,-31294.282093308524,-34866.650708936402,-36580.721603621147,-41010.125666591397,null,{"$f":"IF(I12410,AND(SIGN(I12410)=SIGN(L12410:P12410)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12411","v":105484396},null,{"$f":"Calcs!BT12411","v":3291.1943605232059},null,{"$f":"Calcs!BJ12411","v":7948.998118702465},null,-4657.8037581792596,false,null,null,-5452.7035700495053,-3862.9039463090126,-4328.6843221269382,-4986.9231942315801,-5781.8230061018257,null,{"$f":"IF(I12411,AND(SIGN(I12411)=SIGN(L12411:P12411)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12430","v":106532337},null,{"$f":"Calcs!BT12430","v":758.39698717261388},null,{"$f":"Calcs!BJ12430","v":3910.7713087617076},null,-3152.3743215890936,false,null,null,-3543.451452465265,-2761.2971907129231,-3076.5346228718322,-3228.214020306355,-3619.2911511825264,null,{"$f":"IF(I12430,AND(SIGN(I12430)=SIGN(L12430:P12430)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12445","v":106566172},null,{"$f":"Calcs!BT12445","v":45.725949904886875},null,{"$f":"Calcs!BJ12445","v":8366.9079866689626},null,-8321.1820367640757,false,null,null,-9157.8728354309733,-7484.49123809718,-8316.6094417735876,-8325.7546317545639,-9162.4454304214614,null,{"$f":"IF(I12445,AND(SIGN(I12445)=SIGN(L12445:P12445)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12460","v":106631986},null,{"$f":"Calcs!BT12460","v":1748.7060705430486},null,{"$f":"Calcs!BJ12460","v":25590.221167598698},null,-23841.51509705565,false,null,null,-26400.537213815522,-21282.492980295781,-23666.644490001345,-24016.385704109955,-26575.407820869827,null,{"$f":"IF(I12460,AND(SIGN(I12460)=SIGN(L12460:P12460)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12479","v":106759453},null,{"$f":"Calcs!BT12479","v":306.46484223730732},null,{"$f":"Calcs!BJ12479","v":3067.1420448695899},null,-2760.6772026322824,false,null,null,-3067.3914071192416,-2453.9629981453236,-2730.0307184085518,-2791.3236868560134,-3098.0378913429727,null,{"$f":"IF(I12479,AND(SIGN(I12479)=SIGN(L12479:P12479)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12494","v":107386288},null,{"$f":"Calcs!BT12494","v":145.04134939559475},null,{"$f":"Calcs!BJ12494","v":4310.5590669769035},null,-4165.5177175813087,false,null,null,-4596.5736242789999,-3734.4618108836185,-4151.0135826417491,-4180.0218525208684,-4611.0777592185595,null,{"$f":"IF(I12494,AND(SIGN(I12494)=SIGN(L12494:P12494)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12499","v":107388347},null,{"$f":"Calcs!BT12499","v":37.367782911132167},null,{"$f":"Calcs!BJ12499","v":3464.8272378650204},null,-3427.4594549538883,false,null,null,-3773.9421787403908,-3080.9767311673863,-3423.722676662775,-3431.1962332450016,-3777.6789570315041,null,{"$f":"IF(I12499,AND(SIGN(I12499)=SIGN(L12499:P12499)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12514","v":107427104},null,{"$f":"Calcs!BT12514","v":56.908839980484743},null,{"$f":"Calcs!BJ12514","v":4796.3517548957934},null,-4739.4429149153084,false,null,null,-5219.0780904048879,-4259.8077394257289,-4733.7520309172605,-4745.1337989133572,-5224.7689744029367,null,{"$f":"IF(I12514,AND(SIGN(I12514)=SIGN(L12514:P12514)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12529","v":107616451},null,{"$f":"Calcs!BT12529","v":196.6037829196153},null,{"$f":"Calcs!BJ12529","v":4875.6485003269063},null,-4679.0447174072906,false,null,null,-5166.6095674399812,-4191.4798673746,-4659.3843391153296,-4698.7050956992525,-5186.2699457319432,null,{"$f":"IF(I12529,AND(SIGN(I12529)=SIGN(L12529:P12529)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12548","v":107673302},null,{"$f":"Calcs!BT12548","v":3075.3345819462284},null,{"$f":"Calcs!BJ12548","v":13295.220739643299},null,-10219.88615769707,false,null,null,-11549.408231661402,-8890.3640837327403,-9912.3526995024476,-10527.419615891693,-11856.941689856025,null,{"$f":"IF(I12548,AND(SIGN(I12548)=SIGN(L12548:P12548)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12563","v":107724712},null,{"$f":"Calcs!BT12563","v":118.44095309706915},null,{"$f":"Calcs!BJ12563","v":3544.7247162160656},null,-3426.2837631189964,false,null,null,-3780.7562347406033,-3071.8112914973899,-3414.4396678092894,-3438.1278584287033,-3792.6003300503103,null,{"$f":"IF(I12563,AND(SIGN(I12563)=SIGN(L12563:P12563)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12568","v":107831684},null,{"$f":"Calcs!BT12568","v":12088.630157645057},null,{"$f":"Calcs!BJ12568","v":41339.435885166975},null,-29250.805727521918,false,null,null,-33384.749316038622,-25116.862139005221,-28041.942711757409,-30459.668743286424,-34593.612331803131,null,{"$f":"IF(I12568,AND(SIGN(I12568)=SIGN(L12568:P12568)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12583","v":107868380},null,{"$f":"Calcs!BT12583","v":1.606454581633443E-3},null,{"$f":"Calcs!BJ12583","v":4813.8731317271613},null,-4813.8715252725797,false,null,null,-5295.2588384452965,-4332.4842120998637,-4813.8713646271217,-4813.8716859180377,-5295.2589990907545,null,{"$f":"IF(I12583,AND(SIGN(I12583)=SIGN(L12583:P12583)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12598","v":108323674},null,{"$f":"Calcs!BT12598","v":4947.9239046312805},null,{"$f":"Calcs!BJ12598","v":5496.7062173839686},null,-548.78231275268809,false,null,null,-1098.4529344910852,0.88830898570904537,-53.989922289559217,-1043.574703215816,-1593.2453249542132,null,{"$f":"IF(I12598,AND(SIGN(I12598)=SIGN(L12598:P12598)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12617","v":108398776},null,{"$f":"Calcs!BT12617","v":737.50489779042869},null,{"$f":"Calcs!BJ12617","v":5638.5793086414005},null,-4901.0744108509716,false,null,null,-5464.9323417151118,-4337.2164799868315,-4827.3239210719294,{"$f":"(1+O$7)*$D12617-(1+O$6)*$F12617","v":-4974.8249006300148},-5538.6828314941549,null,{"$f":"IF(I12617,AND(SIGN(I12617)=SIGN(L12617:P12617)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12632","v":111613396},null,{"$f":"Calcs!BT12632","v":7879.2458773020408},null,{"$f":"Calcs!BJ12632","v":20816.396897200379},null,-12937.151019898338,false,null,null,-15018.790709618377,-10855.511330178302,-12149.226432168132,-13725.075607628542,-15806.715297348581,null,{"$f":"IF(I12632,AND(SIGN(I12632)=SIGN(L12632:P12632)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12647","v":112828334},null,{"$f":"Calcs!BT12647","v":7122.7884307724671},null,{"$f":"Calcs!BJ12647","v":24653.077812503718},null,-17530.289381731251,false,null,null,-19995.597162981623,-15064.981600480878,-16818.010538654002,-18242.568224808496,-20707.876006058868,null,{"$f":"IF(I12647,AND(SIGN(I12647)=SIGN(L12647:P12647)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12652","v":112831153},null,{"$f":"Calcs!BT12652","v":259.90242630045128},null,{"$f":"Calcs!BJ12652","v":3051.8233554113062},null,-2791.920929110855,false,null,null,-3097.1032646519857,-2486.7385935697243,-2765.93068648081,-2817.9111717409,-3123.0935072820307,null,{"$f":"IF(I12652,AND(SIGN(I12652)=SIGN(L12652:P12652)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12667","v":113027451},null,{"$f":"Calcs!BT12667","v":10363.313642804464},null,{"$f":"Calcs!BJ12667","v":10461.763800627516},null,-98.450157823051995,false,null,null,-1144.6265378858043,947.72622223969847,937.88120645739582,-1134.781522103498,-2180.9579021662503,null,{"$f":"IF(I12667,AND(SIGN(I12667)=SIGN(L12667:P12667)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12686","v":113148007},null,{"$f":"Calcs!BT12686","v":144.39768071617877},null,{"$f":"Calcs!BJ12686","v":2173.1513378564482},null,-2028.7536571402695,false,null,null,-2246.0687909259145,-1811.4385233546247,-2014.3138890686516,-2043.1934252118872,-2260.5085589975324,null,{"$f":"IF(I12686,AND(SIGN(I12686)=SIGN(L12686:P12686)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12701","v":114317777},null,{"$f":"Calcs!BT12701","v":345.96267765154323},null,{"$f":"Calcs!BJ12701","v":3656.7614057835099},null,-3310.7987281319665,false,null,null,-3676.4748687103179,-2945.1225875536156,-3276.2024603668124,-3345.3949958971211,-3711.0711364754725,null,{"$f":"IF(I12701,AND(SIGN(I12701)=SIGN(L12701:P12701)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12716","v":114943105},null,{"$f":"Calcs!BT12716","v":119.92092294182044},null,{"$f":"Calcs!BJ12716","v":2508.5605514855251},null,-2388.6396285437049,false,null,null,-2639.4956836922574,-2137.7835733951524,-2376.6475362495225,-2400.6317208378869,-2651.4877759864394,null,{"$f":"IF(I12716,AND(SIGN(I12716)=SIGN(L12716:P12716)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12721","v":115000649},null,{"$f":"Calcs!BT12721","v":5220.936268441159},null,{"$f":"Calcs!BJ12721","v":4794.8499225959613},null,426.08634584519768,true,null,null,-53.398646414399082,905.57133810479354,948.17997268931413,-96.00728099891785,-575.49227325851462,null,{"$f":"IF(I12721,AND(SIGN(I12721)=SIGN(L12721:P12721)), TRUE)","v":false}]
[null,{"$f":"Calcs!B12736","v":115256908},null,{"$f":"Calcs!BT12736","v":315.13296006833798},null,{"$f":"Calcs!BJ12736","v":4860.9305437885541},null,-4545.7975837202157,false,null,null,-5031.890638099072,-4059.7045293413607,-4514.2842877133826,-4577.3108797270497,-5063.4039341059051,null,{"$f":"IF(I12736,AND(SIGN(I12736)=SIGN(L12736:P12736)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12751","v":115268618},null,{"$f":"Calcs!BT12751","v":9.378895270065982},null,{"$f":"Calcs!BJ12751","v":2106.2697394372772},null,-2096.8908441672111,false,null,null,-2307.5178181109391,-1886.2638702234835,-2095.9529546402046,-2097.8287336942176,-2308.4557076379456,null,{"$f":"IF(I12751,AND(SIGN(I12751)=SIGN(L12751:P12751)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12770","v":115660793},null,{"$f":"Calcs!BT12770","v":2581.6381725690994},null,{"$f":"Calcs!BJ12770","v":18037.005920978536},null,-15455.367748409437,false,null,null,-17259.068340507292,-13651.667156311583,-15197.203931152526,-15713.531565666346,-17517.232157764203,null,{"$f":"IF(I12770,AND(SIGN(I12770)=SIGN(L12770:P12770)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12785","v":115948203},null,{"$f":"Calcs!BT12785","v":16380.210301422376},null,{"$f":"Calcs!BJ12785","v":17377.200930585819},null,-996.99062916344337,false,null,null,-2734.7107222220257,740.72946389513891,641.03040097879421,-2635.011659305681,-4372.7317523642632,null,{"$f":"IF(I12785,AND(SIGN(I12785)=SIGN(L12785:P12785)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12790","v":116265298},null,{"$f":"Calcs!BT12790","v":525.46918810974284},null,{"$f":"Calcs!BJ12790","v":3617.012910914631},null,-3091.5437228048881,false,null,null,-3453.2450138963518,-2729.842431713425,-3038.996803993914,-3144.0906416158623,-3505.7919327073259,null,{"$f":"IF(I12790,AND(SIGN(I12790)=SIGN(L12790:P12790)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12805","v":116269827},null,{"$f":"Calcs!BT12805","v":2629.970338604604},null,{"$f":"Calcs!BJ12805","v":4896.27366391126},null,-2266.303325306656,false,null,null,-2755.9306916977821,-1776.6759589155299,-2003.3062914461952,-2529.3003591671163,-3018.9277255582424,null,{"$f":"IF(I12805,AND(SIGN(I12805)=SIGN(L12805:P12805)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12820","v":116415426},null,{"$f":"Calcs!BT12820","v":1940.895953570903},null,{"$f":"Calcs!BJ12820","v":4727.167346950212},null,-2786.2713933793093,false,null,null,-3258.9881280743311,-2313.5546586842884,-2592.1817980222186,-2980.3609887363991,-3453.077723431421,null,{"$f":"IF(I12820,AND(SIGN(I12820)=SIGN(L12820:P12820)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12839","v":116720252},null,{"$f":"Calcs!BT12839","v":3252.5916796322508},null,{"$f":"Calcs!BJ12839","v":12594.365666388512},null,-9341.7739867562614,false,null,null,-10601.210553395114,-8082.3374201174101,-9016.5148187930354,-9667.0331547194874,-10926.469721358339,null,{"$f":"IF(I12839,AND(SIGN(I12839)=SIGN(L12839:P12839)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12854","v":116822483},null,{"$f":"Calcs!BT12854","v":31289.942784847259},null,{"$f":"Calcs!BJ12854","v":36214.182856608044},null,-4924.2400717607852,false,null,null,-8545.6583574215947,-1302.821786099983,-1795.245793276059,-8053.2343502455115,-11674.652635906321,null,{"$f":"IF(I12854,AND(SIGN(I12854)=SIGN(L12854:P12854)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12859","v":116827559},null,{"$f":"Calcs!BT12859","v":71186.216678634446},null,{"$f":"Calcs!BJ12859","v":89862.636271195486},null,-18676.41959256104,false,null,null,-27662.683219680592,-9690.1559654414887,-11557.797924697588,-25795.041260424485,-34781.304887544036,null,{"$f":"IF(I12859,AND(SIGN(I12859)=SIGN(L12859:P12859)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12874","v":116887895},null,{"$f":"Calcs!BT12874","v":603.77887689805198},null,{"$f":"Calcs!BJ12874","v":2080.7385903401387},null,{"$f":"D12874-F12874","v":-1476.9597134420867},{"$f":"H12874>0","v":false},null,null,{"$f":"(1+L$7)*$D12874-(1+L$6)*$F12874","v":-1685.033572476101},-1268.8858544080729,-1416.5818257522815,-1537.3376011318919,{"$f":"(1+P$7)*$D12874-(1+P$6)*$F12874","v":-1745.4114601659062},null,{"$f":"IF(I12874,AND(SIGN(I12874)=SIGN(L12874:P12874)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12889","v":117329508},null,{"$f":"Calcs!BT12889","v":564.42017443458099},null,{"$f":"Calcs!BJ12889","v":2615.0905226202522},null,-2050.6703481856712,false,null,null,-2312.1794004476965,-1789.1612959236459,-1994.2283307422131,-2107.1123656291293,-2368.6214178911546,null,{"$f":"IF(I12889,AND(SIGN(I12889)=SIGN(L12889:P12889)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12908","v":117867925},null,{"$f":"Calcs!BT12908","v":1633.8913209723219},null,{"$f":"Calcs!BJ12908","v":2527.5837606167256},null,-893.69243964440375,false,null,null,-1146.4508157060764,-640.93406358273114,-730.30330754717147,-1057.0815717416358,-1309.8399478033084,null,{"$f":"IF(I12908,AND(SIGN(I12908)=SIGN(L12908:P12908)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12923","v":118378471},null,{"$f":"Calcs!BT12923","v":3826.0347900318716},null,{"$f":"Calcs!BJ12923","v":8396.6442662056306},null,-4570.6094761737586,false,null,null,-5410.2739027943226,-3730.945049553196,-4188.0059971705714,-4953.2129551769467,-5792.8773817975107,null,{"$f":"IF(I12923,AND(SIGN(I12923)=SIGN(L12923:P12923)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12938","v":118722776},null,{"$f":"Calcs!BT12938","v":923.88151236774854},null,{"$f":"Calcs!BJ12938","v":1492.5209395727286},null,{"$f":"D12938-F12938","v":-568.63942720498005},{"$f":"H12938>0","v":false},null,null,{"$f":"(1+L$7)*$D12938-(1+L$6)*$F12938","v":-717.89152116225307},-419.38733324770726,-476.25127596820516,-661.02757844175494,{"$f":"(1+P$7)*$D12938-(1+P$6)*$F12938","v":-810.27967239902796},null,{"$f":"IF(I12938,AND(SIGN(I12938)=SIGN(L12938:P12938)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12943","v":118763187},null,{"$f":"Calcs!BT12943","v":22376.237468776304},null,{"$f":"Calcs!BJ12943","v":16517.151633548874},null,5859.0858352274299,true,null,null,4207.3706718725407,7510.8009985823173,8096.7095821050607,3621.4620883497992,1969.7469249949099,null,{"$f":"IF(I12943,AND(SIGN(I12943)=SIGN(L12943:P12943)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12971","v":120177604},null,{"$f":"Calcs!BT12971","v":10949.379862725018},null,{"$f":"Calcs!BJ12971","v":21951.782115873131},null,-11002.402253148113,false,null,null,-13197.580464735427,-8807.2240415607994,-9907.4642668756096,-12097.340239420615,-14292.518451007929,null,{"$f":"IF(I12971,AND(SIGN(I12971)=SIGN(L12971:P12971)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12978","v":120308909},null,{"$f":"Calcs!BT12978","v":911.32293270683954},null,{"$f":"Calcs!BJ12978","v":1734.7164284589185},null,-823.39349575207893,false,null,null,-996.86513859797083,-649.92185290618704,-732.26120248139489,-914.52578902276286,-1087.9974318686548,null,{"$f":"IF(I12978,AND(SIGN(I12978)=SIGN(L12978:P12978)), TRUE)","v":true}]
[null,{"$f":"Calcs!B12993","v":120460881},null,{"$f":"Calcs!BT12993","v":1719.8012274926839},null,{"$f":"Calcs!BJ12993","v":1791.385567239234},null,-71.584339746550086,false,null,null,-250.72289647047364,107.55421697737324,100.39578300271842,-243.56446249581836,-422.70301921974192,null,{"$f":"IF(I12993,AND(SIGN(I12993)=SIGN(L12993:P12993)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13008","v":120461516},null,{"$f":"Calcs!BT13008","v":933.09259771215284},null,{"$f":"Calcs!BJ13008","v":2251.0463731410518},null,-1317.953775428899,false,null,null,-1543.0584127430043,-1092.849138114794,-1224.6445156576835,-1411.2630352001142,-1636.3676725142195,null,{"$f":"IF(I13008,AND(SIGN(I13008)=SIGN(L13008:P13008)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13027","v":120461867},null,{"$f":"Calcs!BT13027","v":7612.4315743176094},null,{"$f":"Calcs!BJ13027","v":5973.8884001171546},null,1638.5431742004548,true,null,null,1041.1543341887391,2235.9320142121705,2399.7863316322173,877.30001676869415,279.91117675697842,null,{"$f":"IF(I13027,AND(SIGN(I13027)=SIGN(L13027:P13027)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13028","v":120461878},null,{"$f":"Calcs!BT13028","v":1442.6336759591081},null,{"$f":"Calcs!BJ13028","v":3188.5902168493126},null,-1745.9565408902045,false,null,null,-2064.815562575136,-1427.0975192052733,-1601.6931732942935,-1890.2199084861152,-2209.0789301710465,null,{"$f":"IF(I13028,AND(SIGN(I13028)=SIGN(L13028:P13028)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13043","v":120462392},null,{"$f":"Calcs!BT13043","v":846.58737782165099},null,{"$f":"Calcs!BJ13043","v":2683.2737090326104},null,-1836.6863312109595,false,null,null,-2105.0137021142209,-1568.3589603076985,-1752.0275934287943,-1921.3450689931246,-2189.6724398963861,null,{"$f":"IF(I13043,AND(SIGN(I13043)=SIGN(L13043:P13043)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13062","v":120462950},null,{"$f":"Calcs!BT13062","v":1083.0461235504613},null,{"$f":"Calcs!BJ13062","v":2543.1026943816528},null,-1460.0565708311915,false,null,null,-1714.366840269357,-1205.7463013930264,-1351.7519584761453,-1568.3611831862377,-1822.6714526244032,null,{"$f":"IF(I13062,AND(SIGN(I13062)=SIGN(L13062:P13062)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13077","v":120474912},null,{"$f":"Calcs!BT13077","v":440.2501887921494},null,{"$f":"Calcs!BJ13077","v":2595.9671913357301},null,-2155.7170025435807,false,null,null,-2415.3137216771538,-1896.1202834100077,-2111.6919836643656,-2199.7420214227959,-2459.338740556369,null,{"$f":"IF(I13077,AND(SIGN(I13077)=SIGN(L13077:P13077)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13096","v":120475789},null,{"$f":"Calcs!BT13096","v":5886.4649134202846},null,{"$f":"Calcs!BJ13096","v":6908.5287013790748},null,-1022.0637879587903,false,null,null,-1712.9166580966985,-331.21091782088297,-433.41729661676163,-1610.7102793008189,-2301.5631494387271,null,{"$f":"IF(I13096,AND(SIGN(I13096)=SIGN(L13096:P13096)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13111","v":120476198},null,{"$f":"Calcs!BT13111","v":1307.5157186574163},null,{"$f":"Calcs!BJ13111","v":2824.5460673701109},null,-1517.0303487126946,false,null,null,-1799.4849554497061,-1234.5757419756835,-1386.278776846953,-1647.7819205784363,-1930.2365273154478,null,{"$f":"IF(I13111,AND(SIGN(I13111)=SIGN(L13111:P13111)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13112","v":120476230},null,{"$f":"Calcs!BT13112","v":1701.961836714446},null,{"$f":"Calcs!BJ13112","v":6754.941318182955},null,-5052.9794814685092,false,null,null,-5728.4736132868056,-4377.4853496502137,-4882.7832977970647,-5223.1756651399537,-5898.6697969582501,null,{"$f":"IF(I13112,AND(SIGN(I13112)=SIGN(L13112:P13112)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13131","v":120476740},null,{"$f":"Calcs!BT13131","v":2040.2781622461944},null,{"$f":"Calcs!BJ13131","v":10902.301275244814},null,-8862.0231129986205,false,null,null,-9952.2532405231032,-7771.7929854741387,-8657.9952967739991,-9066.0509292232382,-10156.281056747721,null,{"$f":"IF(I13131,AND(SIGN(I13131)=SIGN(L13131:P13131)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13146","v":120522964},null,{"$f":"Calcs!BT13146","v":306.1609735195965},null,{"$f":"Calcs!BJ13146","v":1316.0055832658445},null,-1009.844609746248,false,null,null,-1141.4451680728325,-878.24405141966361,-979.22851239428837,-1040.4607070982076,-1172.0612654247923,null,{"$f":"IF(I13146,AND(SIGN(I13146)=SIGN(L13146:P13146)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13165","v":120560488},null,{"$f":"Calcs!BT13165","v":589.71692548033286},null,{"$f":"Calcs!BJ13165","v":3003.3642332034042},null,-2413.6473077230712,false,null,null,-2713.9837310434118,-2113.3108844027311,-2354.6756151750378,-2472.6190002711046,-2772.9554235914452,null,{"$f":"IF(I13165,AND(SIGN(I13165)=SIGN(L13165:P13165)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13180","v":120560849},null,{"$f":"Calcs!BT13180","v":611.52186128031735},null,{"$f":"Calcs!BJ13180","v":2360.8803753354091},null,-1749.3585140550917,false,null,null,-1985.4465515886327,-1513.2704765215508,-1688.2063279270601,-1810.5107001831234,-2046.5987377166643,null,{"$f":"IF(I13180,AND(SIGN(I13180)=SIGN(L13180:P13180)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13195","v":120561812},null,{"$f":"Calcs!BT13195","v":1012.4367461928711},null,{"$f":"Calcs!BJ13195","v":1743.9276665645527},null,-731.49092037168168,false,null,null,-905.88368702813716,-557.09815371522643,-630.24724575239452,-832.73459499096873,-1007.1273616474242,null,{"$f":"IF(I13195,AND(SIGN(I13195)=SIGN(L13195:P13195)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13200","v":120562218},null,{"$f":"Calcs!BT13200","v":612.904711762592},null,{"$f":"Calcs!BJ13200","v":1945.7739276619309},null,-1332.869215899339,false,null,null,-1527.446608665532,-1138.291823133146,-1271.5787447230796,-1394.159687075598,-1588.737079841791,null,{"$f":"IF(I13200,AND(SIGN(I13200)=SIGN(L13200:P13200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13215","v":120629432},null,{"$f":"Calcs!BT13215","v":3004.5385823909328},null,{"$f":"Calcs!BJ13215","v":5516.9308923550343},null,-2512.3923099641015,false,null,null,-3064.0853991996055,-1960.6992207285984,-2211.9384517250078,-2812.8461682031948,-3364.5392574386988,null,{"$f":"IF(I13215,AND(SIGN(I13215)=SIGN(L13215:P13215)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13230","v":120954304},null,{"$f":"Calcs!BT13230","v":1563.9338800813616},null,{"$f":"Calcs!BJ13230","v":4124.1316174911308},null,-2560.1977374097692,false,null,null,-2972.6108991588831,-2147.7845756606562,-2403.8043494016329,-2716.5911254179055,-3129.0042871670194,null,{"$f":"IF(I13230,AND(SIGN(I13230)=SIGN(L13230:P13230)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13249","v":121062336},null,{"$f":"Calcs!BT13249","v":4113.4535692013305},null,{"$f":"Calcs!BJ13249","v":19923.307289567132},null,-15809.853720365802,false,null,null,-17802.184449322518,-13817.522991409089,-15398.508363445668,-16221.199077285935,-18213.529806242652,null,{"$f":"IF(I13249,AND(SIGN(I13249)=SIGN(L13249:P13249)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13264","v":121162885},null,{"$f":"Calcs!BT13264","v":5504.2513824531889},null,{"$f":"Calcs!BJ13264","v":5014.718171291318},null,489.5332111618709,true,null,null,-11.938605967261537,991.00502829100242,1039.9583494071903,-60.891927083447627,-562.36374421258006,null,{"$f":"IF(I13264,AND(SIGN(I13264)=SIGN(L13264:P13264)), TRUE)","v":false}]
[null,{"$f":"Calcs!B13269","v":121335922},null,{"$f":"Calcs!BT13269","v":5526.7179126741657},null,{"$f":"Calcs!BJ13269","v":4014.8983482167046},null,1511.8195644574612,true,null,null,1110.3297296357905,1913.3093992791314,2064.4913557248778,959.14777319004452,557.65793836837383,null,{"$f":"IF(I13269,AND(SIGN(I13269)=SIGN(L13269:P13269)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13284","v":121931767},null,{"$f":"Calcs!BT13284","v":11869.721284651552},null,{"$f":"Calcs!BJ13284","v":13454.414963425459},null,-1584.6936787739069,false,null,null,-2930.1351751164548,-239.25218243136078,-397.72155030875001,-2771.6658072390619,-4117.1073035816098,null,{"$f":"IF(I13284,AND(SIGN(I13284)=SIGN(L13284:P13284)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13299","v":123010229},null,{"$f":"Calcs!BT13299","v":4401.9980626085107},null,{"$f":"Calcs!BJ13299","v":9319.5702755288585},null,-4917.5722129203477,false,null,null,-5849.5292404732336,-3985.6151853674619,-4477.3724066594959,-5357.7720191811986,-6289.7290467340845,null,{"$f":"IF(I13299,AND(SIGN(I13299)=SIGN(L13299:P13299)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13318","v":123739458},null,{"$f":"Calcs!BT13318","v":3510.1936148032173},null,{"$f":"Calcs!BJ13318","v":4492.3808974098583},null,-982.18728260664102,false,null,null,-1431.4253723476277,-532.94919286565528,-631.16792112631902,-1333.2066440869626,-1782.4447338279492,null,{"$f":"IF(I13318,AND(SIGN(I13318)=SIGN(L13318:P13318)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13333","v":123793344},null,{"$f":"Calcs!BT13333","v":1499.1057194290813},null,{"$f":"Calcs!BJ13333","v":4004.8861328844937},null,-2505.7804134554126,false,null,null,-2906.269026743862,-2105.2918001669632,-2355.8698415125041,-2655.6909853983207,-3056.1795986867701,null,{"$f":"IF(I13333,AND(SIGN(I13333)=SIGN(L13333:P13333)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13338","v":124332969},null,{"$f":"Calcs!BT13338","v":6282.8787002372619},null,{"$f":"Calcs!BJ13338","v":9883.6584873456413},null,-3600.7797871083794,false,null,null,-4589.145635842945,-2612.4139383738157,-2972.4919170846524,-4229.0676571321055,-5217.4335058666711,null,{"$f":"IF(I13338,AND(SIGN(I13338)=SIGN(L13338:P13338)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13353","v":124614766},null,{"$f":"Calcs!BT13353","v":3524.1059822482066},null,{"$f":"Calcs!BJ13353","v":12194.878274633284},null,-8670.7722923850779,false,null,null,-9890.2601198484081,-7451.2844649217486,-8318.3616941602559,-9023.1828906098981,-10242.670718073228,null,{"$f":"IF(I13353,AND(SIGN(I13353)=SIGN(L13353:P13353)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13368","v":125036824},null,{"$f":"Calcs!BT13368","v":2972.7762416913965},null,{"$f":"Calcs!BJ13368","v":5877.1704000079972},null,-2904.3941583166006,false,null,null,-3492.1111983174005,-2316.6771183158007,-2607.1165341474607,-3201.6717824857401,-3789.38882248654,null,{"$f":"IF(I13368,AND(SIGN(I13368)=SIGN(L13368:P13368)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13387","v":125382702},null,{"$f":"Calcs!BT13387","v":1188.3338887053019},null,{"$f":"Calcs!BJ13387","v":3047.4179806651341},null,-1859.0840919598322,false,null,null,-2163.8258900263459,-1554.342293893319,-1740.2507030893019,-1977.9174808303624,-2282.659278896876,null,{"$f":"IF(I13387,AND(SIGN(I13387)=SIGN(L13387:P13387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13402","v":125536458},null,{"$f":"Calcs!BT13402","v":5132.5683057639089},null,{"$f":"Calcs!BJ13402","v":4262.3001890756441},null,870.26811668826485,true,null,null,444.0380977806999,1296.4981355958294,1383.5249472646565,357.01128611187414,-69.218732795690812,null,{"$f":"IF(I13402,AND(SIGN(I13402)=SIGN(L13402:P13402)), TRUE)","v":false}]
[null,{"$f":"Calcs!B13417","v":125894938},null,{"$f":"Calcs!BT13417","v":745.31681083572585},null,{"$f":"Calcs!BJ13417","v":1133.382775606312},null,-388.06596477058611,false,null,null,-501.40424233121735,-274.72768720995498,-313.5342836870135,-462.59764585415871,-575.93592341478995,null,{"$f":"IF(I13417,AND(SIGN(I13417)=SIGN(L13417:P13417)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13422","v":126015424},null,{"$f":"Calcs!BT13422","v":1454.3690911028887},null,{"$f":"Calcs!BJ13422","v":2659.1442700819816},null,-1204.775178979093,false,null,null,-1470.6896059872913,-938.86075197089508,-1059.338269868804,-1350.2120880893817,-1616.1265150975801,null,{"$f":"IF(I13422,AND(SIGN(I13422)=SIGN(L13422:P13422)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13437","v":127094614},null,{"$f":"Calcs!BT13437","v":1770.7212031998965},null,{"$f":"Calcs!BJ13437","v":6217.5857213031786},null,-4446.8645181032825,false,null,null,-5068.623090233601,-3825.1059459729645,-4269.7923977832925,-4623.9366384232717,-5245.6952105535902,null,{"$f":"IF(I13437,AND(SIGN(I13437)=SIGN(L13437:P13437)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13456","v":127178469},null,{"$f":"Calcs!BT13456","v":1773.6379109491647},null,{"$f":"Calcs!BJ13456","v":6503.3343468844851},null,-4729.6964359353206,false,null,null,-5380.02987062377,-4079.363001246872,-4552.3326448404041,-4907.060227030237,-5557.3936617186864,null,{"$f":"IF(I13456,AND(SIGN(I13456)=SIGN(L13456:P13456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13471","v":127392511},null,{"$f":"Calcs!BT13471","v":3325.1691883041153},null,{"$f":"Calcs!BJ13471","v":3769.9995611908189},null,-444.83037288670357,false,null,null,-821.8303290057861,-67.830416767621955,-112.3134540562919,-777.34729171711524,-1154.3472478361978,null,{"$f":"IF(I13471,AND(SIGN(I13471)=SIGN(L13471:P13471)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13486","v":127725211},null,{"$f":"Calcs!BT13486","v":3063.1943792796778},null,{"$f":"Calcs!BJ13486","v":15066.381631911461},null,-12003.187252631784,false,null,null,-13509.825415822932,-10496.549089440638,-11696.867814703815,-12309.50669055975,-13816.144853750899,null,{"$f":"IF(I13486,AND(SIGN(I13486)=SIGN(L13486:P13486)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13491","v":127854049},null,{"$f":"Calcs!BT13491","v":3490.0005389775192},null,{"$f":"Calcs!BJ13491","v":2014.4577248409007},null,1475.5428141366185,true,null,null,1274.0970416525283,1676.9885866207085,1824.5428680343709,1126.5427602388665,925.09698775477636,null,{"$f":"IF(I13491,AND(SIGN(I13491)=SIGN(L13491:P13491)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13506","v":128022699},null,{"$f":"Calcs!BT13506","v":1340.8509716024405},null,{"$f":"Calcs!BJ13506","v":8864.3148443732171},null,-7523.463872770777,false,null,null,-8409.8953572080991,-6637.0323883334549,-7389.3787756105321,-7657.5489699310201,-8543.9804543683422,null,{"$f":"IF(I13506,AND(SIGN(I13506)=SIGN(L13506:P13506)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13521","v":128299253},null,{"$f":"Calcs!BT13521","v":848.42197707811818},null,{"$f":"Calcs!BJ13521","v":3336.9712480726821},null,-2488.5492709945638,false,null,null,-2822.2463958018325,-2154.8521461872956,-2403.7070732867519,-2573.3914687023757,-2907.0885935096444,null,{"$f":"IF(I13521,AND(SIGN(I13521)=SIGN(L13521:P13521)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13540","v":128766973},null,{"$f":"Calcs!BT13540","v":860.49719447655866},null,{"$f":"Calcs!BJ13540","v":3239.4522707369438},null,-2378.9550762603849,false,null,null,-2702.9003033340796,-2055.0098491866911,-2292.9053568127292,-2465.004795708041,-2788.9500227817357,null,{"$f":"IF(I13540,AND(SIGN(I13540)=SIGN(L13540:P13540)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13555","v":129057791},null,{"$f":"Calcs!BT13555","v":1173.2914431112031},null,{"$f":"Calcs!BJ13555","v":1921.0437557913701},null,-747.75231268016705,false,null,null,-939.85668825930406,-555.64793710103004,-630.42316836904661,-865.08145699128727,-1057.1858325704243,null,{"$f":"IF(I13555,AND(SIGN(I13555)=SIGN(L13555:P13555)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13560","v":129059875},null,{"$f":"Calcs!BT13560","v":4018.0647082071009},null,{"$f":"Calcs!BJ13560","v":7118.685101202188},null,-3100.6203929950871,false,null,null,-3812.4889031153061,-2388.751882874868,-2698.8139221743768,-3502.4268638157969,-4214.2953739360164,null,{"$f":"IF(I13560,AND(SIGN(I13560)=SIGN(L13560:P13560)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13575","v":129201045},null,{"$f":"Calcs!BT13575","v":1036.7048464608538},null,{"$f":"Calcs!BJ13575","v":2603.1759863749212},null,-1566.4711399140674,false,null,null,-1826.7887385515596,-1306.1535412765752,-1462.8006552679819,-1670.1416245601526,-1930.4592231976449,null,{"$f":"IF(I13575,AND(SIGN(I13575)=SIGN(L13575:P13575)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13590","v":129380723},null,{"$f":"Calcs!BT13590","v":10474.634854116412},null,{"$f":"Calcs!BJ13590","v":20523.038987966585},null,-10048.404133850174,false,null,null,-12100.708032646835,-7996.1002350535164,-9000.9406484385308,-11095.867619261815,-13148.171518058476,null,{"$f":"IF(I13590,AND(SIGN(I13590)=SIGN(L13590:P13590)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13609","v":129589408},null,{"$f":"Calcs!BT13609","v":6983.4822496846709},null,{"$f":"Calcs!BJ13609","v":8391.237669926235},null,-1407.755420241564,false,null,null,-2246.879187234189,-568.63165324894089,-709.40719527309648,-2106.1036452100307,-2945.2274122026556,null,{"$f":"IF(I13609,AND(SIGN(I13609)=SIGN(L13609:P13609)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13624","v":129914678},null,{"$f":"Calcs!BT13624","v":475.69473717456452},null,{"$f":"Calcs!BJ13624","v":2336.6508142314578},null,-1860.9560770568933,false,null,null,-2094.6211584800394,-1627.2909956337476,-1813.386603339437,-1908.5255507743498,-2142.1906321974957,null,{"$f":"IF(I13624,AND(SIGN(I13624)=SIGN(L13624:P13624)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13643","v":130099151},null,{"$f":"Calcs!BT13643","v":6066.5541246946032},null,{"$f":"Calcs!BJ13643","v":6298.8849098007331},null,-232.33078510612995,false,null,null,-862.21927608620354,397.55770587394363,374.32462736333127,-838.98619757559027,-1468.8746885556639,null,{"$f":"IF(I13643,AND(SIGN(I13643)=SIGN(L13643:P13643)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13644","v":130181632},null,{"$f":"Calcs!BT13644","v":1239.8386387210855},null,{"$f":"Calcs!BJ13644","v":1412.8237055283275},null,-172.98506680724199,false,null,null,-314.26743736007484,-31.702696254409375,-49.001202935133279,-296.96893067935048,-438.25130123218332,null,{"$f":"IF(I13644,AND(SIGN(I13644)=SIGN(L13644:P13644)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13659","v":130432524},null,{"$f":"Calcs!BT13659","v":681.00939479129966},null,{"$f":"Calcs!BJ13659","v":3131.2202229957416},null,-2450.2108282044419,false,null,null,-2763.3328505040163,-2137.088805904868,-2382.109888725312,-2518.3117676835718,-2831.4337899831462,null,{"$f":"IF(I13659,AND(SIGN(I13659)=SIGN(L13659:P13659)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13678","v":130674764},null,{"$f":"Calcs!BT13678","v":750.2099414853119},null,{"$f":"Calcs!BJ13678","v":1648.9117430618685},null,-898.70180157655659,false,null,null,-1063.5929758827435,-733.81062727036988,-823.68080742802533,-973.72279572508774,-1138.6139700312747,null,{"$f":"IF(I13678,AND(SIGN(I13678)=SIGN(L13678:P13678)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13693","v":131558938},null,{"$f":"Calcs!BT13693","v":10852.73288093181},null,{"$f":"Calcs!BJ13693","v":7637.1176111040841},null,3215.6152698277256,true,null,null,2451.9035087173161,3979.3270309381342,4300.8885579209073,2130.3419817345457,1366.6302206241362,null,{"$f":"IF(I13693,AND(SIGN(I13693)=SIGN(L13693:P13693)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13708","v":132056942},null,{"$f":"Calcs!BT13708","v":2166.7025513353042},null,{"$f":"Calcs!BJ13708","v":4073.3696857568184},null,-1906.6671344215142,false,null,null,-2314.0041029971967,-1499.3301658458327,-1689.9968792879836,-2123.3373895550449,-2530.6743581307273,null,{"$f":"IF(I13708,AND(SIGN(I13708)=SIGN(L13708:P13708)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13727","v":132512020},null,{"$f":"Calcs!BT13727","v":12146.750116681855},null,{"$f":"Calcs!BJ13727","v":19121.328841457016},null,-6974.5787247751614,false,null,null,-8886.7116089208648,-5062.4458406294616,-5759.9037131069745,-8189.2537364433465,-10101.38662058905,null,{"$f":"IF(I13727,AND(SIGN(I13727)=SIGN(L13727:P13727)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13728","v":132545361},null,{"$f":"Calcs!BT13728","v":518.23084249440149},null,{"$f":"Calcs!BJ13728","v":2289.0927914034542},null,-1770.8619489090527,false,null,null,-1999.7712280493981,-1541.9526697687072,-1719.0388646596125,-1822.6850331584928,-2051.5943122988383,null,{"$f":"IF(I13728,AND(SIGN(I13728)=SIGN(L13728:P13728)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13747","v":132845721},null,{"$f":"Calcs!BT13747","v":3774.4990498246189},null,{"$f":"Calcs!BJ13747","v":15037.346207448052},null,-11262.847157623433,false,null,null,-12766.58177836824,-9759.1125368786288,-10885.397252640971,-11640.297062605896,-13144.031683350702,null,{"$f":"IF(I13747,AND(SIGN(I13747)=SIGN(L13747:P13747)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13762","v":133206271},null,{"$f":"Calcs!BT13762","v":5255.7776596539697},null,{"$f":"Calcs!BJ13762","v":6496.9265290718713},null,-1241.1488694179016,false,null,null,-1890.8415223250895,-591.45621651071451,-715.57110345250385,-1766.7266353832983,-2416.4192882904863,null,{"$f":"IF(I13762,AND(SIGN(I13762)=SIGN(L13762:P13762)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13777","v":133262662},null,{"$f":"Calcs!BT13777","v":413.8061259785319},null,{"$f":"Calcs!BJ13777","v":2735.937961680042},null,-2322.1318357015102,false,null,null,-2595.7256318695145,-2048.538039533506,-2280.7512231036571,-2363.5124482993633,-2637.1062444673676,null,{"$f":"IF(I13777,AND(SIGN(I13777)=SIGN(L13777:P13777)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13796","v":133611317},null,{"$f":"Calcs!BT13796","v":4980.4946018135915},null,{"$f":"Calcs!BJ13796","v":9015.399173736283},null,-4034.9045719226915,false,null,null,-4936.4444892963211,-3133.3646545490637,-3536.8551117413317,-4532.9540321040504,-5434.49394947768,null,{"$f":"IF(I13796,AND(SIGN(I13796)=SIGN(L13796:P13796)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13811","v":133981476},null,{"$f":"Calcs!BT13811","v":2629.8756662223873},null,{"$f":"Calcs!BJ13811","v":4322.2733589155905},null,-1692.3976926932032,false,null,null,-2124.6250285847623,-1260.1703568016442,-1429.4101260709645,-1955.385259315442,-2387.612595207001,null,{"$f":"IF(I13811,AND(SIGN(I13811)=SIGN(L13811:P13811)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13812","v":133981987},null,{"$f":"Calcs!BT13812","v":2334.1962332240973},null,{"$f":"Calcs!BJ13812","v":4004.8861328844937},null,-1670.6898996603963,false,null,null,-2071.1785129488462,-1270.2012863719469,-1437.2702763379866,-1904.1095229828061,-2304.598136271256,null,{"$f":"IF(I13812,AND(SIGN(I13812)=SIGN(L13812:P13812)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13831","v":136906154},null,{"$f":"Calcs!BT13831","v":5382.0103741076728},null,{"$f":"Calcs!BJ13831","v":9621.8390564083184},null,-4239.8286823006456,false,null,null,-5202.0125879414791,-3277.6447766598139,-3701.627644889878,-4778.0297197114123,-5740.2136253522458,null,{"$f":"IF(I13831,AND(SIGN(I13831)=SIGN(L13831:P13831)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13846","v":140986486},null,{"$f":"Calcs!BT13846","v":90198.008469725202},null,{"$f":"Calcs!BJ13846","v":42634.015327621877},null,47563.993142103325,true,null,null,43300.591609341136,51827.394674865514,56583.793989075857,38544.192295130808,34280.790762368619,null,{"$f":"IF(I13846,AND(SIGN(I13846)=SIGN(L13846:P13846)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13865","v":153544320},null,{"$f":"Calcs!BT13865","v":5901.0386489384236},null,{"$f":"Calcs!BJ13865","v":11830.433636540794},null,-5929.3949876023707,false,null,null,-7112.4383512564509,-4746.3516239482924,-5339.2911227085278,-6519.4988524962127,-7702.5422161502929,null,{"$f":"IF(I13865,AND(SIGN(I13865)=SIGN(L13865:P13865)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13880","v":162281591},null,{"$f":"Calcs!BT13880","v":1831.0986281982141},null,{"$f":"Calcs!BJ13880","v":1601.9544531537981},null,229.14417504441599,true,null,null,68.948729729036131,389.33962035979584,412.25403786423749,46.034312224594714,-114.16113309078514,null,{"$f":"IF(I13880,AND(SIGN(I13880)=SIGN(L13880:P13880)), TRUE)","v":false}]
[null,{"$f":"Calcs!B13895","v":171539845},null,{"$f":"Calcs!BT13895","v":349.33217869076407},null,{"$f":"Calcs!BJ13895","v":16670.338528131706},null,-16321.006349440942,false,null,null,-17988.040202254113,-14653.972496627772,-16286.073131571866,-16355.939567310019,-18022.973420123191,null,{"$f":"IF(I13895,AND(SIGN(I13895)=SIGN(L13895:P13895)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13900","v":48482495},null,{"$f":"Calcs!BT13900","v":39.111598891821615},null,{"$f":"Calcs!BJ13900","v":1406.7162541756786},null,-1367.604655283857,false,null,null,-1508.2762807014251,-1226.9330298662892,-1363.6934953946748,-1371.5158151730391,-1512.1874405906071,null,{"$f":"IF(I13900,AND(SIGN(I13900)=SIGN(L13900:P13900)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13915","v":49192579},null,{"$f":"Calcs!BT13915","v":5513.3743612090866},null,{"$f":"Calcs!BJ13915","v":8887.9436725572359},null,-3374.5693113481493,false,null,null,-4263.3636786038742,-2485.7749440924263,-2823.2318752272404,-3925.9067474690582,-4814.7011147247831,null,{"$f":"IF(I13915,AND(SIGN(I13915)=SIGN(L13915:P13915)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13934","v":49220532},null,{"$f":"Calcs!BT13934","v":3141.1910320734605},null,{"$f":"Calcs!BJ13934","v":3253.9699829686519},null,-112.77895089519143,false,null,null,-438.17594919205703,212.61804740167372,201.34015231215471,-426.89805410253757,-752.29505239940318,null,{"$f":"IF(I13934,AND(SIGN(I13934)=SIGN(L13934:P13934)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13949","v":49230476},null,{"$f":"Calcs!BT13949","v":5063.8599086206905},null,{"$f":"Calcs!BJ13949","v":9057.2502338249251},null,-3993.3903252042346,false,null,null,-4899.1153485867271,-3087.6653018217421,-3487.0043343421648,-4499.7763160663035,-5405.501339448796,null,{"$f":"IF(I13949,AND(SIGN(I13949)=SIGN(L13949:P13949)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13964","v":49231064},null,{"$f":"Calcs!BT13964","v":1842.0324260187149},null,{"$f":"Calcs!BJ13964","v":3834.678472236903},null,-1992.6460462181881,false,null,null,-2376.1138934418791,-1609.178198994498,-1808.4428036163165,-2176.8492888200594,-2560.3171360437505,null,{"$f":"IF(I13964,AND(SIGN(I13964)=SIGN(L13964:P13964)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13969","v":49231457},null,{"$f":"Calcs!BT13969","v":4602.283999862565},null,{"$f":"Calcs!BJ13969","v":11547.087942639211},null,-6944.8039427766462,false,null,null,-8099.5127370405689,-5790.0951485127252,-6484.5755427903896,-7405.0323427629028,-8559.7411370268255,null,{"$f":"IF(I13969,AND(SIGN(I13969)=SIGN(L13969:P13969)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13984","v":49240777},null,{"$f":"Calcs!BT13984","v":453.0014103262755},null,{"$f":"Calcs!BJ13984","v":2942.2897196769154},null,-2489.2883093506398,false,null,null,-2783.5172813183317,-2195.0593373829483,-2443.9881683180124,-2534.5884503832676,-2828.8174223509595,null,{"$f":"IF(I13984,AND(SIGN(I13984)=SIGN(L13984:P13984)), TRUE)","v":true}]
[null,{"$f":"Calcs!B13999","v":49241295},null,{"$f":"Calcs!BT13999","v":25927.025750081055},null,{"$f":"Calcs!BJ13999","v":33485.85417858047},null,-7558.8284284994152,false,null,null,-10907.413846357464,-4210.2430106413703,-4966.1258534913068,-10151.53100350752,-13500.116421365568,null,{"$f":"IF(I13999,AND(SIGN(I13999)=SIGN(L13999:P13999)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14018","v":49275848},null,{"$f":"Calcs!BT14018","v":3714.185091629774},null,{"$f":"Calcs!BJ14018","v":4734.6765084493718},null,-1020.4914168195978,false,null,null,-1493.9590676645353,-547.02376597466036,-649.07290765661992,-1391.9099259825753,-1865.3775768275127,null,{"$f":"IF(I14018,AND(SIGN(I14018)=SIGN(L14018:P14018)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14033","v":49281695},null,{"$f":"Calcs!BT14033","v":2410.9203863299895},null,{"$f":"Calcs!BJ14033","v":2977.5327176462993},null,-566.61233131630979,false,null,null,-864.36560308093976,-268.85905955167982,-325.5202926833108,-807.70436994930878,-1105.4576417139388,null,{"$f":"IF(I14033,AND(SIGN(I14033)=SIGN(L14033:P14033)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14038","v":49288938},null,{"$f":"Calcs!BT14038","v":1206.0140464055489},null,{"$f":"Calcs!BJ14038","v":2295.2002427561038},null,-1089.1861963505548,false,null,null,-1318.7062206261653,-859.66617207494437,-968.58479170999976,-1209.7876009911097,-1439.3076252667202,null,{"$f":"IF(I14038,AND(SIGN(I14038)=SIGN(L14038:P14038)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14053","v":49290412},null,{"$f":"Calcs!BT14053","v":393.76008677458606},null,{"$f":"Calcs!BJ14053","v":3511.2839170064808},null,-3117.5238302318949,false,null,null,-3468.6522219325434,-2766.3954385312468,-3078.1478215544362,-3156.8998389093531,-3508.0282306100016,null,{"$f":"IF(I14053,AND(SIGN(I14053)=SIGN(L14053:P14053)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14068","v":49295382},null,{"$f":"Calcs!BT14068","v":3926.8935066328067},null,{"$f":"Calcs!BJ14068","v":7423.9575466813094},null,-3497.0640400485026,false,null,null,-4239.459794716634,-2754.6682853803723,-3104.3746893852212,-3889.7533907117831,-4632.1491453799144,null,{"$f":"IF(I14068,AND(SIGN(I14068)=SIGN(L14068:P14068)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14087","v":49299874},null,{"$f":"Calcs!BT14087","v":3795.547552237284},null,{"$f":"Calcs!BJ14087","v":5809.7881908222134},null,-2014.2406385849295,false,null,null,-2595.2194576671513,-1433.2618195027085,-1634.6858833612005,-2393.795393808658,-2974.7742128908799,null,{"$f":"IF(I14087,AND(SIGN(I14087)=SIGN(L14087:P14087)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14102","v":49312350},null,{"$f":"Calcs!BT14102","v":3190.1719717315787},null,{"$f":"Calcs!BJ14102","v":13550.532230614685},null,-10360.360258883105,false,null,null,-11715.413481944575,-9005.3070358216373,-10041.343061709948,-10679.377456056263,-12034.430679117733,null,{"$f":"IF(I14102,AND(SIGN(I14102)=SIGN(L14102:P14102)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14107","v":49317712},null,{"$f":"Calcs!BT14107","v":3238.8837988507321},null,{"$f":"Calcs!BJ14107","v":5116.3421569132624},null,-1877.4583580625304,false,null,null,{"$f":"(1+L$7)*$D14107-(1+L$6)*$F14107","v":-2389.0925737538573},-1365.8241423712043,-1553.569978177457,-2201.3467379476033,-2712.9809536389303,null,{"$f":"IF(I14107,AND(SIGN(I14107)=SIGN(L14107:P14107)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14122","v":49321535},null,{"$f":"Calcs!BT14122","v":486.00140078631762},null,{"$f":"Calcs!BJ14122","v":1291.575777855249},null,-805.57437706893143,false,null,null,-934.73195485445649,-676.41679928340659,-756.97423699029957,-854.17451714756317,-983.33209493308823,null,{"$f":"IF(I14122,AND(SIGN(I14122)=SIGN(L14122:P14122)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14137","v":49322231},null,{"$f":"Calcs!BT14137","v":1341.0914753323373},null,{"$f":"Calcs!BJ14137","v":3706.8224824445656},null,-2365.7310071122283,false,null,null,-2736.4132553566851,-1995.048758867772,-2231.6218595789942,-2499.840154645462,-2870.5224028899188,null,{"$f":"IF(I14137,AND(SIGN(I14137)=SIGN(L14137:P14137)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14156","v":49333242},null,{"$f":"Calcs!BT14156","v":2510.3795653972479},null,{"$f":"Calcs!BJ14156","v":5750.1153874422334},null,-3239.7358220449855,false,null,null,-3814.7473607892093,-2664.7242833007626,-2988.6978655052603,-3490.7737785847103,-4065.7853173289341,null,{"$f":"IF(I14156,AND(SIGN(I14156)=SIGN(L14156:P14156)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14171","v":49342144},null,{"$f":"Calcs!BT14171","v":5935.0293444171402},null,{"$f":"Calcs!BJ14171","v":7137.5080660267449},null,-1202.4787216096047,false,null,null,{"$f":"(1+L$7)*$D14171-(1+L$6)*$F14171","v":-1916.2295282122795},-488.72791500693074,-608.9757871678903,-1795.9816560513182,-2509.732462653993,null,{"$f":"IF(I14171,AND(SIGN(I14171)=SIGN(L14171:P14171)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14178","v":49342347},null,{"$f":"Calcs!BT14178","v":3529.1233910492901},null,{"$f":"Calcs!BJ14178","v":12378.101815212747},null,-8848.978424163457,false,null,null,-10086.788605684733,-7611.168242642183,-8496.0660850585282,-9201.8907632683859,-10439.700944789662,null,{"$f":"IF(I14178,AND(SIGN(I14178)=SIGN(L14178:P14178)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14192","v":49351811},null,{"$f":"Calcs!BT14192","v":17727.6385321712},null,{"$f":"Calcs!BJ14192","v":22029.877395464373},null,-4302.2388632931725,false,null,null,-6505.2266028396116,-2099.251123746737,-2529.4750100760502,-6075.0027165102929,-8277.990456056732,null,{"$f":"IF(I14192,AND(SIGN(I14192)=SIGN(L14192:P14192)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14207","v":49449839},null,{"$f":"Calcs!BT14207","v":6945.1607724850146},null,{"$f":"Calcs!BJ14207","v":21514.248305855497},null,-14569.087533370483,false,null,null,-16720.512363956033,-12417.662702784932,-13874.571456121979,-15263.603610618984,-17415.028441204537,null,{"$f":"IF(I14207,AND(SIGN(I14207)=SIGN(L14207:P14207)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14226","v":49721727},null,{"$f":"Calcs!BT14226","v":18405.888618680969},null,{"$f":"Calcs!BJ14226","v":15411.803060872755},null,2994.0855578082137,true,null,null,1452.9052517209384,4535.265863895489,4834.674419676312,1153.496695940119,-387.68361014715629,null,{"$f":"IF(I14226,AND(SIGN(I14226)=SIGN(L14226:P14226)), TRUE)","v":false}]
[null,{"$f":"Calcs!B14241","v":49723795},null,{"$f":"Calcs!BT14241","v":1408.1694356297096},null,{"$f":"Calcs!BJ14241","v":3668.5758198755179},null,-2260.4063842458081,false,null,null,-2627.2639662333604,-1893.5488022582565,-2119.5894406828374,-2401.2233278087792,-2768.0809097963315,null,{"$f":"IF(I14241,AND(SIGN(I14241)=SIGN(L14241:P14241)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14256","v":49787389},null,{"$f":"Calcs!BT14256","v":1762.8854510611432},null,{"$f":"Calcs!BJ14256","v":6921.2442148509836},null,-5158.3587637898399,false,null,null,-5850.4831852749394,-4466.2343423047423,-4982.0702186837261,-5334.6473088959547,-6026.7717303810532,null,{"$f":"IF(I14256,AND(SIGN(I14256)=SIGN(L14256:P14256)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14261","v":49787649},null,{"$f":"Calcs!BT14261","v":2563.4721739783931},null,{"$f":"Calcs!BJ14261","v":8305.2327402225401},null,-5741.7605662441474,false,null,null,-6572.283840266402,-4911.2372922218929,-5485.4133488463076,-5998.1077836419863,-6828.6310576642409,null,{"$f":"IF(I14261,AND(SIGN(I14261)=SIGN(L14261:P14261)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14276","v":49788836},null,{"$f":"Calcs!BT14276","v":1733.2218382985907},null,{"$f":"Calcs!BJ14276","v":6516.4503489696808},null,-4783.2285106710897,false,null,null,-5434.873545568058,-4131.5834757741213,-4609.906326841231,-4956.5506945009492,-5608.1957293979176,null,{"$f":"IF(I14276,AND(SIGN(I14276)=SIGN(L14276:P14276)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14291","v":49816466},null,{"$f":"Calcs!BT14291","v":3756.7555475353547},null,{"$f":"Calcs!BJ14291","v":4105.0082862066056},null,-348.25273867125088,false,null,null,-758.75356729191208,62.248089949409405,27.422816082284953,-723.92829342478626,-1134.4291220454475,null,{"$f":"IF(I14291,AND(SIGN(I14291)=SIGN(L14291:P14291)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14310","v":49817275},null,{"$f":"Calcs!BT14310","v":6482.2203920675765},null,{"$f":"Calcs!BJ14310","v":15754.220825234377},null,-9272.0004331668006,false,null,null,-10847.422515690241,-7696.5783506433636,-8623.7783939600413,-9920.222472373558,-11495.644554896999,null,{"$f":"IF(I14310,AND(SIGN(I14310)=SIGN(L14310:P14310)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14325","v":49858735},null,{"$f":"Calcs!BT14325","v":11651.93538517032},null,{"$f":"Calcs!BJ14325","v":11126.574898686345},null,525.36048648397446,true,null,null,-587.29700338466137,1638.0179763526085,1690.5540250010072,-639.83305203305645,-1752.4905419016923,null,{"$f":"IF(I14325,AND(SIGN(I14325)=SIGN(L14325:P14325)), TRUE)","v":false}]
[null,{"$f":"Calcs!B14344","v":49860204},null,{"$f":"Calcs!BT14344","v":4057.9650989587935},null,{"$f":"Calcs!BJ14344","v":8433.6894629348117},null,-4375.7243639760181,false,null,null,-5219.0933102694999,-3532.3554176825373,-3969.9278540801388,-4781.5208738718975,-5624.8898201653792,null,{"$f":"IF(I14344,AND(SIGN(I14344)=SIGN(L14344:P14344)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14345","v":49860240},null,{"$f":"Calcs!BT14345","v":10929.307182184482},null,{"$f":"Calcs!BJ14345","v":15457.859251400921},null,-4528.5520692164391,false,null,null,-6074.3379943565342,-2982.7661440763477,-3435.6213509979898,-5621.4827874348866,-7167.2687125749817,null,{"$f":"IF(I14345,AND(SIGN(I14345)=SIGN(L14345:P14345)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14360","v":49879535},null,{"$f":"Calcs!BT14360","v":6560.916373953678},null,{"$f":"Calcs!BJ14360","v":21879.694165481211},null,-15318.777791527533,false,null,null,-17506.747208075656,-13130.808374979413,-14662.686154132163,-15974.869428922901,-18162.838845471022,null,{"$f":"IF(I14360,AND(SIGN(I14360)=SIGN(L14360:P14360)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14379","v":49880594},null,{"$f":"Calcs!BT14379","v":106.86758777211546},null,{"$f":"Calcs!BJ14379","v":3545.9261820559309},null,-3439.0585942838156,false,null,null,-3793.6512124894089,-3084.4659760782224,-3428.3718355066039,-3449.7453530610269,-3804.3379712666201,null,{"$f":"IF(I14379,AND(SIGN(I14379)=SIGN(L14379:P14379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14394","v":49999700},null,{"$f":"Calcs!BT14394","v":2481.7477369924209},null,{"$f":"Calcs!BJ14394","v":4643.865715386215},null,-2162.1179783937941,false,null,null,-2626.504549932416,-1697.7314068551732,-1913.9432046945517,-2410.2927520930361,-2874.679323631658,null,{"$f":"IF(I14394,AND(SIGN(I14394)=SIGN(L14394:P14394)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14413","v":50349797},null,{"$f":"Calcs!BT14413","v":3658.904217501969},null,{"$f":"Calcs!BJ14413","v":2080.3381017268507},null,1578.5661157751183,true,null,null,1370.5323056024331,1786.5999259478033,1944.4565375253155,1212.6756940249215,1004.6418838522363,null,{"$f":"IF(I14413,AND(SIGN(I14413)=SIGN(L14413:P14413)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14428","v":50351298},null,{"$f":"Calcs!BT14428","v":18647.178188764905},null,{"$f":"Calcs!BJ14428","v":30724.485189956617},null,-12077.307001191712,false,null,null,-15149.755520187377,-9004.8584821960503,-10212.58918231522,-13942.0248200682,-17014.473339063865,null,{"$f":"IF(I14428,AND(SIGN(I14428)=SIGN(L14428:P14428)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14429","v":50354515},null,{"$f":"Calcs!BT14429","v":23453.765839455358},null,{"$f":"Calcs!BJ14429","v":22762.771557782242},null,690.99428167311635,true,null,null,-1585.2828741051089,2967.2714374513416,3036.3708656186536,-1654.3823022724173,-3930.6594580506426,null,{"$f":"IF(I14429,AND(SIGN(I14429)=SIGN(L14429:P14429)), TRUE)","v":false}]
[null,{"$f":"Calcs!B14448","v":50368050},null,{"$f":"Calcs!BT14448","v":432.98996177863415},null,{"$f":"Calcs!BJ14448","v":5544.8649731319038},null,-5111.8750113532697,false,null,null,-5666.3615086664604,-4557.3885140400798,-5068.5760151754057,-5155.1740075311327,-5709.6605048443234,null,{"$f":"IF(I14448,AND(SIGN(I14448)=SIGN(L14448:P14448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14463","v":50371226},null,{"$f":"Calcs!BT14463","v":3.2765910231091766E-4},null,{"$f":"Calcs!BJ14463","v":3504.1752441206099},null,-3504.1749164615076,false,null,null,-3854.5924408735686,-3153.7573920494465,-3504.1748836955976,-3504.174949227418,-3854.5924736394791,null,{"$f":"IF(I14463,AND(SIGN(I14463)=SIGN(L14463:P14463)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14478","v":50375033},null,{"$f":"Calcs!BT14478","v":30.840059569407771},null,{"$f":"Calcs!BJ14478","v":1780.572374680446},null,{"$f":"D14478-F14478","v":-1749.7323151110384},{"$f":"H14478>0","v":false},null,null,-1927.7895525790832,-1571.6750776429938,-1746.6483091540974,-1752.8163210679791,-1930.8735585360239,null,{"$f":"IF(I14478,AND(SIGN(I14478)=SIGN(L14478:P14478)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14497","v":50386182},null,{"$f":"Calcs!BT14497","v":731.67511582727252},null,{"$f":"Calcs!BJ14497","v":3456.7173434459287},null,-2725.0422276186564,false,null,null,-3070.7139619632489,-2379.3704932740629,-2651.8747160359289,-2798.2097392013834,-3143.8814735459764,null,{"$f":"IF(I14497,AND(SIGN(I14497)=SIGN(L14497:P14497)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14512","v":50420571},null,{"$f":"Calcs!BT14512","v":1184.2478584460637},null,{"$f":"Calcs!BJ14512","v":1915.8374038186203},null,-731.58954537255659,false,null,null,-923.17328575441888,-540.00580499069451,-613.16475952795008,-850.01433121716286,-1041.5980715990252,null,{"$f":"IF(I14512,AND(SIGN(I14512)=SIGN(L14512:P14512)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14517","v":50420914},null,{"$f":"Calcs!BT14517","v":22306.78411386707},null,{"$f":"Calcs!BJ14517","v":32655.841527540164},null,-10349.057413673094,false,null,null,-13614.641566427112,-7083.4732609190796,-8118.3790022863832,-12579.735825059801,-15845.319977813819,null,{"$f":"IF(I14517,AND(SIGN(I14517)=SIGN(L14517:P14517)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14532","v":50432218},null,{"$f":"Calcs!BT14532","v":1427.5733773504817},null,{"$f":"Calcs!BJ14532","v":28847.194815167008},null,-27419.621437816524,false,null,null,-30304.340919333226,-24534.901956299829,-27276.864100081479,-27562.378775551573,-30447.098257068275,null,{"$f":"IF(I14532,AND(SIGN(I14532)=SIGN(L14532:P14532)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14547","v":50438250},null,{"$f":"Calcs!BT14547","v":3111.9387563713817},null,{"$f":"Calcs!BJ14547","v":11252.728811872206},null,-8140.7900555008246,false,null,null,-9266.0629366880457,-7015.5171743136043,-7829.5961798636863,-8451.9839311379619,-9577.256812325184,null,{"$f":"IF(I14547,AND(SIGN(I14547)=SIGN(L14547:P14547)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14566","v":50439507},null,{"$f":"Calcs!BT14566","v":11825.034664654229},null,{"$f":"Calcs!BJ14566","v":16636.296996002184},null,-4811.2623313479544,false,null,null,-6474.8920309481746,-3147.632631747736,-3628.7588648825313,-5993.7657978133775,-7657.3954974135977,null,{"$f":"IF(I14566,AND(SIGN(I14566)=SIGN(L14566:P14566)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14581","v":50459556},null,{"$f":"Calcs!BT14581","v":82.814846468859059},null,{"$f":"Calcs!BJ14581","v":5231.0821446204036},null,-5148.2672981515443,false,null,null,-5671.3755126135848,-4625.1590836895039,-5139.9858135046588,-5156.5487827984307,-5679.6569972604711,null,{"$f":"IF(I14581,AND(SIGN(I14581)=SIGN(L14581:P14581)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14586","v":50463819},null,{"$f":"Calcs!BT14586","v":11419.850810275326},null,{"$f":"Calcs!BJ14586","v":12225.916142163138},null,-806.06533188781214,false,null,null,-2028.6569461041272,416.52628232850111,335.91974913972081,-1948.0504129153451,-3170.6420271316601,null,{"$f":"IF(I14586,AND(SIGN(I14586)=SIGN(L14586:P14586)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14601","v":50473146},null,{"$f":"Calcs!BT14601","v":16780.623703292767},null,{"$f":"Calcs!BJ14601","v":16869.58161324271},null,-88.957909949942405,false,null,null,-1775.9160712742159,1598.0002513743275,1589.1044603793343,-1767.0202802792192,-3453.9784416034927,null,{"$f":"IF(I14601,AND(SIGN(I14601)=SIGN(L14601:P14601)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14616","v":50491531},null,{"$f":"Calcs!BT14616","v":289.70849871037819},null,{"$f":"Calcs!BJ14616","v":4632.5519120608151},null,-4342.843413350437,false,null,null,-4806.0986045565187,-3879.5882221443553,-4313.8725634793991,-4371.8142632214749,-4835.0694544275566,null,{"$f":"IF(I14616,AND(SIGN(I14616)=SIGN(L14616:P14616)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14635","v":50511233},null,{"$f":"Calcs!BT14635","v":2712.3398216569749},null,{"$f":"Calcs!BJ14635","v":7399.2273748107455},null,-4686.8875531537706,false,null,null,-5426.8102906348458,-3946.9648156726962,-4415.6535709880727,-4958.1215353194675,-5698.0442728005437,null,{"$f":"IF(I14635,AND(SIGN(I14635)=SIGN(L14635:P14635)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14650","v":50515361},null,{"$f":"Calcs!BT14650","v":1222.3152592859287},null,{"$f":"Calcs!BJ14650","v":38837.383273647378},null,-37615.068014361452,false,null,null,-41498.806341726195,-33731.329686996716,-37492.836488432855,-37737.299540290041,-41621.037867654784,null,{"$f":"IF(I14650,AND(SIGN(I14650)=SIGN(L14650:P14650)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14665","v":50529453},null,{"$f":"Calcs!BT14665","v":38117.621709315368},null,{"$f":"Calcs!BJ14665","v":30861.652540007912},null,7255.9691693074565,true,null,null,4169.8039153066638,10342.134423308245,11067.731340238999,3444.2069983759211,358.04174437512847,null,{"$f":"IF(I14665,AND(SIGN(I14665)=SIGN(L14665:P14665)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14670","v":50530763},null,{"$f":"Calcs!BT14670","v":8320.4509888395824},null,{"$f":"Calcs!BJ14670","v":4533.8314688852133},null,{"$f":"D14670-F14670","v":3786.619519954369},{"$f":"H14670>0","v":true},null,null,3333.2363730658471,4240.0026668428909,4618.6646188383274,2954.5744210704106,2501.1912741818887,null,{"$f":"IF(I14670,AND(SIGN(I14670)=SIGN(L14670:P14670)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14685","v":50643855},null,{"$f":"Calcs!BT14685","v":337.85702154258911},null,{"$f":"Calcs!BJ14685","v":5839.023859592271},null,-5501.1668380496822,false,null,null,-6085.0692240089102,-4917.2644520904551,-5467.3811358954226,-5534.9525402039408,-6118.8549261631688,null,{"$f":"IF(I14685,AND(SIGN(I14685)=SIGN(L14685:P14685)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14704","v":50702297},null,{"$f":"Calcs!BT14704","v":9480.0394114632436},null,{"$f":"Calcs!BJ14704","v":5348.1249418539537},null,4131.9144696092899,true,null,null,3597.1019754238941,4666.7269637946847,5079.9184107556157,3183.9105284629659,2649.0980342775702,null,{"$f":"IF(I14704,AND(SIGN(I14704)=SIGN(L14704:P14704)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14719","v":76945300},null,{"$f":"Calcs!BT14719","v":126.26204551145173},null,{"$f":"Calcs!BJ14719","v":2019.6640768136506},null,-1893.4020313021988,false,null,null,-2095.3684389835644,-1691.4356236208337,-1880.7758267510537,-1906.0282358533441,-2107.9946435347092,null,{"$f":"IF(I14719,AND(SIGN(I14719)=SIGN(L14719:P14719)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14734","v":76945622},null,{"$f":"Calcs!BT14734","v":86.674221201571527},null,{"$f":"Calcs!BJ14734","v":4065.1596691844052},null,{"$f":"D14734-F14734","v":-3978.4854479828336},{"$f":"H14734>0","v":false},null,null,-4385.0014149012741,-3571.9694810643932,-3969.8180258626767,-3987.1528701029906,-4393.6688370214315,null,{"$f":"IF(I14734,AND(SIGN(I14734)=SIGN(L14734:P14734)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14739","v":76945667},null,{"$f":"Calcs!BT14739","v":6.1279465814652383},null,{"$f":"Calcs!BJ14739","v":1365.6661713136127},null,-1359.5382247321475,false,null,null,-1496.1048418635089,-1222.9716076007862,-1358.925430074001,-1360.1510193902941,-1496.7176365216555,null,{"$f":"IF(I14739,AND(SIGN(I14739)=SIGN(L14739:P14739)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14754","v":77680336},null,{"$f":"Calcs!BT14754","v":533.48155069599318},null,{"$f":"Calcs!BJ14754","v":3190.1921713024653},null,-2656.7106206064723,false,null,null,-2975.7298377367192,-2337.6914034762258,-2603.3624655368731,-2710.0587756760715,-3029.0779928063184,null,{"$f":"IF(I14754,AND(SIGN(I14754)=SIGN(L14754:P14754)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14769","v":77681147},null,{"$f":"Calcs!BT14769","v":7.7035361573880436},null,{"$f":"Calcs!BJ14769","v":4198.8227438694248},null,-4191.1192077120368,false,null,null,-4611.00148209898,-3771.2369333250945,-4190.3488540962981,-4191.8895613277755,-4611.7718357147187,null,{"$f":"IF(I14769,AND(SIGN(I14769)=SIGN(L14769:P14769)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14788","v":77681747},null,{"$f":"Calcs!BT14788","v":832.88866059663451},null,{"$f":"Calcs!BJ14788","v":17634.514864623648},null,-16801.626204027016,false,null,null,-18565.077690489379,-15038.174717564649,-16718.33733796735,-16884.915070086678,-18648.366556549045,null,{"$f":"IF(I14788,AND(SIGN(I14788)=SIGN(L14788:P14788)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14803","v":82972870},null,{"$f":"Calcs!BT14803","v":1.5984033108919675},null,{"$f":"Calcs!BJ14803","v":2792.6071004603573},null,-2791.0086971494652,false,null,null,-3070.2694071955011,-2511.7479871034298,-2790.8488568183761,-2791.1685374805547,-3070.4292475265906,null,{"$f":"IF(I14803,AND(SIGN(I14803)=SIGN(L14803:P14803)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14808","v":83071919},null,{"$f":"Calcs!BT14808","v":18.691787333466465},null,{"$f":"Calcs!BJ14808","v":4931.5166618806434},null,-4912.8248745471765,false,null,null,-5405.9765407352415,-4419.6732083591123,-4910.9556958138301,-4914.6940532805238,-5407.8457194685889,null,{"$f":"IF(I14808,AND(SIGN(I14808)=SIGN(L14808:P14808)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14823","v":83257097},null,{"$f":"Calcs!BT14823","v":2454.7323172525776},null,{"$f":"Calcs!BJ14823","v":5390.7769791691726},null,-2936.044661916595,false,null,null,-3475.1223598335127,-2396.9669639996782,-2690.5714301913372,-3181.5178936418529,-3720.5955915587706,null,{"$f":"IF(I14823,AND(SIGN(I14823)=SIGN(L14823:P14823)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14838","v":83336571},null,{"$f":"Calcs!BT14838","v":266.81790695861605},null,{"$f":"Calcs!BJ14838","v":8922.28557114672},null,-8655.4676641881033,false,null,null,-9547.6962213027764,-7763.239107073432,-8628.7858734922429,-8682.1494548839655,-9574.3780119986386,null,{"$f":"IF(I14838,AND(SIGN(I14838)=SIGN(L14838:P14838)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14857","v":84498341},null,{"$f":"Calcs!BT14857","v":254.40417750962089},null,{"$f":"Calcs!BJ14857","v":2959.1102414350307},null,-2704.70606392541,false,null,null,-3000.6170880689133,-2408.7950397819072,-2679.2656461744477,-2730.1464816763719,-3026.0575058198751,null,{"$f":"IF(I14857,AND(SIGN(I14857)=SIGN(L14857:P14857)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14872","v":84500613},null,{"$f":"Calcs!BT14872","v":55.702818669421362},null,{"$f":"Calcs!BJ14872","v":2301.5079384153969},null,-2245.8051197459754,false,null,null,-2475.9559135875152,-2015.6543259044358,-2240.2348378790334,-2251.3754016129178,-2481.5261954544576,null,{"$f":"IF(I14872,AND(SIGN(I14872)=SIGN(L14872:P14872)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14877","v":84930619},null,{"$f":"Calcs!BT14877","v":90.245519336541349},null,{"$f":"Calcs!BJ14877","v":2809.6278665251161},null,-2719.3823471885748,false,null,null,-3000.3451338410869,-2438.4195605360633,-2710.3577952549208,-2728.4068991222289,-3009.3696857747409,null,{"$f":"IF(I14877,AND(SIGN(I14877)=SIGN(L14877:P14877)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14892","v":84931720},null,{"$f":"Calcs!BT14892","v":104.53112809095839},null,{"$f":"Calcs!BJ14892","v":1433.3487469593608},null,-1328.8176188684024,false,null,null,-1472.1524935643386,-1185.4827441724663,-1318.3645060593067,-1339.2707316774984,-1482.6056063734345,null,{"$f":"IF(I14892,AND(SIGN(I14892)=SIGN(L14892:P14892)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14907","v":84934868},null,{"$f":"Calcs!BT14907","v":811.32278998053391},null,{"$f":"Calcs!BJ14907","v":7480.2261968483363},null,-6668.903406867802,false,null,null,-7416.9260265526364,-5920.8807871829686,-6587.7711278697489,-6750.0356858658561,-7498.0583055506904,null,{"$f":"IF(I14907,AND(SIGN(I14907)=SIGN(L14907:P14907)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14926","v":84970183},null,{"$f":"Calcs!BT14926","v":18.318347660952156},null,{"$f":"Calcs!BJ14926","v":1927.7519400639512},null,{"$f":"D14926-F14926","v":-1909.433592402999},{"$f":"H14926>0","v":false},null,null,-2102.2087864093946,-1716.6583983966038,-1907.6017576369038,-1911.2654271690942,-2104.0406211754898,null,{"$f":"IF(I14926,AND(SIGN(I14926)=SIGN(L14926:P14926)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14941","v":84980050},null,{"$f":"Calcs!BT14941","v":6232.0279984770104},null,{"$f":"Calcs!BJ14941","v":23232.344456862949},null,-17000.31645838594,false,null,null,-19323.550904072235,-14677.082012699644,-16377.113658538237,-17623.519258233639,-19946.753703919934,null,{"$f":"IF(I14941,AND(SIGN(I14941)=SIGN(L14941:P14941)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14956","v":85241449},null,{"$f":"Calcs!BT14956","v":1027.4929191617712},null,{"$f":"Calcs!BJ14956","v":2622.499561966089},null,-1595.0066428043178,false,null,null,-1857.2565990009271,-1332.7566866077091,-1492.2573508881405,-1697.7559347204949,-1960.0058909171041,null,{"$f":"IF(I14956,AND(SIGN(I14956)=SIGN(L14956:P14956)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14961","v":85242048},null,{"$f":"Calcs!BT14961","v":313.39184037184918},null,{"$f":"Calcs!BJ14961","v":2889.1248562628748},null,-2575.7330158910254,false,null,null,-2864.6455015173133,-2286.8205302647384,-2544.3938318538408,-2607.0721999282105,-2895.9846855544984,null,{"$f":"IF(I14961,AND(SIGN(I14961)=SIGN(L14961:P14961)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14976","v":85244485},null,{"$f":"Calcs!BT14976","v":258.90098501072453},null,{"$f":"Calcs!BJ14976","v":13248.163327581906},null,-12989.262342571181,false,null,null,-14314.078675329372,-11664.446009812991,-12963.372244070109,-13015.152441072254,-14339.968773830446,null,{"$f":"IF(I14976,AND(SIGN(I14976)=SIGN(L14976:P14976)), TRUE)","v":true}]
[null,{"$f":"Calcs!B14995","v":85976224},null,{"$f":"Calcs!BT14995","v":72.274345164561495},null,{"$f":"Calcs!BJ14995","v":2905.8452558676668},null,-2833.5709107031053,false,null,null,-3124.1554362898723,-2542.9863851163386,-2826.3434761866492,-2840.7983452195613,-3131.3828708063284,null,{"$f":"IF(I14995,AND(SIGN(I14995)=SIGN(L14995:P14995)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15010","v":86092284},null,{"$f":"Calcs!BT15010","v":110.68235416494315},null,{"$f":"Calcs!BJ15010","v":5789.9640044644357},null,-5679.2816502994929,false,null,null,-6258.2780507459365,-5100.2852498530492,-5668.2134148829982,-5690.3498857159866,-6269.3462861624303,null,{"$f":"IF(I15010,AND(SIGN(I15010)=SIGN(L15010:P15010)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15025","v":87449494},null,{"$f":"Calcs!BT15025","v":19314.176063610408},null,{"$f":"Calcs!BJ15025","v":24002.283815909988},null,-4688.1077522995802,false,null,null,-7088.3361338905816,-2287.8793707085824,-2756.6901459385372,-6619.5253586606195,-9019.7537402516209,null,{"$f":"IF(I15025,AND(SIGN(I15025)=SIGN(L15025:P15025)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15044","v":87964762},null,{"$f":"Calcs!BT15044","v":239.8769461009872},null,{"$f":"Calcs!BJ15044","v":5513.0261283754717},null,-5273.1491822744847,false,null,null,-5824.4517951120324,-4721.8465694369379,-5249.1614876643853,-5297.1368768845832,-5848.4394897221309,null,{"$f":"IF(I15044,AND(SIGN(I15044)=SIGN(L15044:P15044)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15045","v":87964799},null,{"$f":"Calcs!BT15045","v":682.40939914796252},null,{"$f":"Calcs!BJ15045","v":7388.0136936386716},null,-6705.6042944907094,false,null,null,-7444.4056638545771,-5966.8029251268426,-6637.363354575913,-6773.8452344055058,-7512.6466037693735,null,{"$f":"IF(I15045,AND(SIGN(I15045)=SIGN(L15045:P15045)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15060","v":88476499},null,{"$f":"Calcs!BT15060","v":4488.1604373926248},null,{"$f":"Calcs!BJ15060","v":8529.0057528974612},null,-4040.8453155048364,false,null,null,-4893.7458907945829,-3187.9447402150909,-3592.0292717655739,-4489.661359244099,-5342.5619345338455,null,{"$f":"IF(I15060,AND(SIGN(I15060)=SIGN(L15060:P15060)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15079","v":89831822},null,{"$f":"Calcs!BT15079","v":42.593420907799072},null,{"$f":"Calcs!BJ15079","v":4640.3614400199422},null,-4597.7680191121435,false,null,null,-5061.8041631141377,-4133.7318751101493,-4593.5086770213629,-4602.0273612029232,-5066.0635052049174,null,{"$f":"IF(I15079,AND(SIGN(I15079)=SIGN(L15079:P15079)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15094","v":89833994},null,{"$f":"Calcs!BT15094","v":8.1294573756461546},null,{"$f":"Calcs!BJ15094","v":4285.6286507996974},null,-4277.4991934240516,false,null,null,-4706.0620585040215,-3848.9363283440816,-4276.6862476864862,-4278.312139161616,-4706.8750042415859,null,{"$f":"IF(I15094,AND(SIGN(I15094)=SIGN(L15094:P15094)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15113","v":92562733},null,{"$f":"Calcs!BT15113","v":36.321040977743451},null,{"$f":"Calcs!BJ15113","v":1252.9286266729139},null,-1216.6075856951704,false,null,null,-1341.9004483624619,-1091.3147230278792,-1212.9754815973961,-1220.2396897929448,-1345.5325524602363,null,{"$f":"IF(I15113,AND(SIGN(I15113)=SIGN(L15113:P15113)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15128","v":93619796},null,{"$f":"Calcs!BT15128","v":5860.8017788797342},null,{"$f":"Calcs!BJ15128","v":2785.3983054211653},null,3075.4034734585689,true,null,null,2796.8636429164521,3353.9433040006852,3661.483651346543,2489.3232955705957,2210.783465028479,null,{"$f":"IF(I15128,AND(SIGN(I15128)=SIGN(L15128:P15128)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15129","v":93619865},null,{"$f":"Calcs!BT15129","v":34053.260463714025},null,{"$f":"Calcs!BJ15129","v":34027.515028053102},null,25.745435660923249,true,null,null,-3377.0060671443935,3428.4969384662327,3431.0714820323265,-3379.58061071048,-6782.3321135157967,null,{"$f":"IF(I15129,AND(SIGN(I15129)=SIGN(L15129:P15129)), TRUE)","v":false}]
[null,{"$f":"Calcs!B15148","v":93705514},null,{"$f":"Calcs!BT15148","v":170.65021585811883},null,{"$f":"Calcs!BJ15148","v":23727.949115807402},null,-23557.298899949281,false,null,null,-25930.093811530023,-21184.503988368546,-23540.23387836347,-23574.363921535096,-25947.158833115838,null,{"$f":"IF(I15148,AND(SIGN(I15148)=SIGN(L15148:P15148)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15163","v":93721560},null,{"$f":"Calcs!BT15163","v":5030.5309344610359},null,{"$f":"Calcs!BJ15163","v":4115.0205015388174},null,915.51043292221857,true,null,null,504.00838276833656,1327.0124830761001,1418.5635263683225,412.45733947611552,0.95528932223351148,null,{"$f":"IF(I15163,AND(SIGN(I15163)=SIGN(L15163:P15163)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15182","v":94079726},null,{"$f":"Calcs!BT15182","v":9313.3176855760266},null,{"$f":"Calcs!BJ15182","v":24397.766321532337},null,{"$f":"D15182-F15182","v":-15084.448635956311},{"$f":"H15182>0","v":false},null,null,-17524.225268109549,-12644.672003803078,-14153.116867398707,-16015.780404513913,-18455.557036667149,null,{"$f":"IF(I15182,AND(SIGN(I15182)=SIGN(L15182:P15182)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15197","v":94181846},null,{"$f":"Calcs!BT15197","v":5738.4137366105442},null,{"$f":"Calcs!BJ15197","v":19147.360601320765},null,-13408.94686471022,false,null,null,-15323.6829248423,-11494.210804578144,-12835.105491049166,-13982.788238371275,-15897.524298503355,null,{"$f":"IF(I15197,AND(SIGN(I15197)=SIGN(L15197:P15197)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15212","v":94255752},null,{"$f":"Calcs!BT15212","v":2.4253125316135993E-3},null,{"$f":"Calcs!BJ15212","v":10830.213324852893},null,-10830.210899540361,false,null,null,-11913.232232025652,-9747.189567055073,-10830.210657009109,-10830.211142071616,-11913.232474556906,null,{"$f":"IF(I15212,AND(SIGN(I15212)=SIGN(L15212:P15212)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15217","v":94255899},null,{"$f":"Calcs!BT15217","v":1.1997938565626782},null,{"$f":"Calcs!BJ15217","v":2395.9231289981485},null,-2394.7233351415857,false,null,null,{"$f":"(1+L$7)*$D15217-(1+L$6)*$F15217","v":-2634.3156480414009},-2155.131022241771,-2394.6033557559294,-2394.843314527242,-2634.4356274270572,null,{"$f":"IF(I15217,AND(SIGN(I15217)=SIGN(L15217:P15217)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15232","v":94257313},null,{"$f":"Calcs!BT15232","v":166.04351627368158},null,{"$f":"Calcs!BJ15232","v":4358.2172119582292},null,-4192.173695684548,false,null,null,-4627.9954168803715,-3756.3519744887249,-4175.5693440571795,-4208.7780473119155,-4644.5997685077391,null,{"$f":"IF(I15232,AND(SIGN(I15232)=SIGN(L15232:P15232)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15247","v":94323059},null,{"$f":"Calcs!BT15247","v":735.43316524135957},null,{"$f":"Calcs!BJ15247","v":3523.4988197117768},null,-2788.065654470417,false,null,null,-3140.4155364415956,-2435.7157724992394,-2714.5223379462814,-2861.6089709945531,-3213.9588529657312,null,{"$f":"IF(I15247,AND(SIGN(I15247)=SIGN(L15247:P15247)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15266","v":94407857},null,{"$f":"Calcs!BT15266","v":2958.4125757171273},null,{"$f":"Calcs!BJ15266","v":13125.013078995709},null,-10166.600503278582,false,null,null,-11479.101811178154,-8854.0991953790108,-9870.7592457068695,-10462.441760850295,-11774.943068749868,null,{"$f":"IF(I15266,AND(SIGN(I15266)=SIGN(L15266:P15266)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15281","v":94539869},null,{"$f":"Calcs!BT15281","v":67.290086856256238},null,{"$f":"Calcs!BJ15281","v":1021.3460860388681},null,-954.0559991826118,false,null,null,-1056.1906077864987,-851.92139057872498,-947.32699049698624,-960.78500786823747,-1062.9196164721243,null,{"$f":"IF(I15281,AND(SIGN(I15281)=SIGN(L15281:P15281)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15286","v":94540062},null,{"$f":"Calcs!BT15286","v":884.4394458881734},null,{"$f":"Calcs!BJ15286","v":27429.465124125902},null,-26545.025678237729,false,null,null,-29287.972190650322,-23802.07916582514,-26456.581733648913,-26633.469622826546,-29376.416135239138,null,{"$f":"IF(I15286,AND(SIGN(I15286)=SIGN(L15286:P15286)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15301","v":94552688},null,{"$f":"Calcs!BT15301","v":126.00998692666553},null,{"$f":"Calcs!BJ15301","v":16752.438693855838},null,-16626.428706929171,false,null,null,-18301.672576314755,-14951.184837543589,-16613.827708236506,-16639.029705621841,-18314.273575007424,null,{"$f":"IF(I15301,AND(SIGN(I15301)=SIGN(L15301:P15301)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15316","v":94589029},null,{"$f":"Calcs!BT15316","v":4538.87765859094},null,{"$f":"Calcs!BJ15316","v":4267.9070296616828},null,270.97062892925715,true,null,null,-155.82007403691114,697.76133189542543,724.85839478835169,-182.91713692983694,-609.70783989600523,null,{"$f":"IF(I15316,AND(SIGN(I15316)=SIGN(L15316:P15316)), TRUE)","v":false}]
[null,{"$f":"Calcs!B15335","v":94831602},null,{"$f":"Calcs!BT15335","v":1119.7366588092223},null,{"$f":"Calcs!BJ15335","v":14563.768422234461},null,-13444.031763425239,false,null,null,-14900.408605648687,-11987.654921201793,-13332.058097544317,-13556.005429306162,-15012.38227152961,null,{"$f":"IF(I15335,AND(SIGN(I15335)=SIGN(L15335:P15335)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15350","v":94832629},null,{"$f":"Calcs!BT15350","v":32.836428802199634},null,{"$f":"Calcs!BJ15350","v":11160.616430815862},null,-11127.780002013662,false,null,null,-12243.84164509525,-10011.718358932076,-11124.496359133444,-11131.063644893882,-12247.12528797547,null,{"$f":"IF(I15350,AND(SIGN(I15350)=SIGN(L15350:P15350)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15355","v":94832963},null,{"$f":"Calcs!BT15355","v":1372.9287762015183},null,{"$f":"Calcs!BJ15355","v":24756.203630425494},null,-23383.274854223975,false,null,null,-25858.895217266527,-20907.654491181427,-23245.981976603824,-23520.567731844127,-25996.188094886678,null,{"$f":"IF(I15355,AND(SIGN(I15355)=SIGN(L15355:P15355)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15370","v":94846297},null,{"$f":"Calcs!BT15370","v":5292.4748532740796},null,{"$f":"Calcs!BJ15370","v":8550.0314050951038},null,-3257.5565518210242,false,null,null,{"$f":"(1+L$7)*$D15370-(1+L$6)*$F15370","v":-4112.5596923305347},-2402.5534113115136,-2728.3090664936153,-3786.8040371484321,-4641.8071776579427,null,{"$f":"IF(I15370,AND(SIGN(I15370)=SIGN(L15370:P15370)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15385","v":94847784},null,{"$f":"Calcs!BT15385","v":3047.3154660522823},null,{"$f":"Calcs!BJ15385","v":23077.155119213676},null,-20029.839653161394,false,null,null,-22337.555165082766,-17722.124141240027,-19725.108106556167,-20334.571199766622,-22642.286711687993,null,{"$f":"IF(I15385,AND(SIGN(I15385)=SIGN(L15385:P15385)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15401","v":94849050},null,{"$f":"Calcs!BT15401","v":28.939979457537106},null,{"$f":"Calcs!BJ15401","v":7374.0967143268963},null,-7345.1567348693588,false,null,null,-8082.5664063020495,-6607.7470634366691,-7342.2627369236052,-7348.0507328151125,-8085.4604042478031,null,{"$f":"IF(I15401,AND(SIGN(I15401)=SIGN(L15401:P15401)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15420","v":94853174},null,{"$f":"Calcs!BT15420","v":130.74060589305685},null,{"$f":"Calcs!BJ15420","v":4633.9536222073248},null,-4503.2130163142683,false,null,null,-4966.6083785350011,-4039.8176540935351,-4490.1389557249622,-4516.2870769035735,-4979.6824391243063,null,{"$f":"IF(I15420,AND(SIGN(I15420)=SIGN(L15420:P15420)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15435","v":94855920},null,{"$f":"Calcs!BT15435","v":182.85973352945479},null,{"$f":"Calcs!BJ15435","v":3427.9822854424838},null,-3245.1225519130289,false,null,null,-3587.9207804572775,-2902.3243233687808,-3226.8365785600836,-3263.4085252659743,-3606.2067538102228,null,{"$f":"IF(I15435,AND(SIGN(I15435)=SIGN(L15435:P15435)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15440","v":94856449},null,{"$f":"Calcs!BT15440","v":5387.3904455125594},null,{"$f":"Calcs!BJ15440","v":11137.588335551778},null,-5750.1978900392187,false,null,null,-6863.9567235943978,-4636.4390564840414,-5211.4588454879622,-6288.9369345904743,-7402.6957681456533,null,{"$f":"IF(I15440,AND(SIGN(I15440)=SIGN(L15440:P15440)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15455","v":94886597},null,{"$f":"Calcs!BT15455","v":1309.6756311770941},null,{"$f":"Calcs!BJ15455","v":15996.516436273891},null,-14686.840805096796,false,null,null,-16286.492448724184,-13087.189161469407,-14555.873241979087,-14817.808368214506,-16417.460011841893,null,{"$f":"IF(I15455,AND(SIGN(I15455)=SIGN(L15455:P15455)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15474","v":94887901},null,{"$f":"Calcs!BT15474","v":359.00389520790361},null,{"$f":"Calcs!BJ15474","v":3599.4915340832608},null,-3240.4876388753573,false,null,null,-3600.4367922836836,-2880.5384854670315,-3204.5872493545667,-3276.3880283961475,-3636.3371818044739,null,{"$f":"IF(I15474,AND(SIGN(I15474)=SIGN(L15474:P15474)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15489","v":94971574},null,{"$f":"Calcs!BT15489","v":2242.1704913408648},null,{"$f":"Calcs!BJ15489","v":48650.355520747595},null,-46408.185029406726,false,null,null,-51273.220581481495,-41543.149477331972,-46183.967980272646,-46632.402078540814,-51497.437630615575,null,{"$f":"IF(I15489,AND(SIGN(I15489)=SIGN(L15489:P15489)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15504","v":95233805},null,{"$f":"Calcs!BT15504","v":5501.1069682343787},null,{"$f":"Calcs!BJ15504","v":5660.6061823722675},null,-159.49921413788888,false,null,null,-725.55983237511646,406.56140409933778,390.61148268554916,-709.60991096132693,-1275.6705291985545,null,{"$f":"IF(I15504,AND(SIGN(I15504)=SIGN(L15504:P15504)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15509","v":95241269},null,{"$f":"Calcs!BT15509","v":5192.5496175661319},null,{"$f":"Calcs!BJ15509","v":16422.035587892871},null,-11229.485970326739,false,null,null,-12871.689529116029,-9587.2824115374533,-10710.231008570125,-11748.740932083352,-13390.944490872642,null,{"$f":"IF(I15509,AND(SIGN(I15509)=SIGN(L15509:P15509)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15524","v":95258338},null,{"$f":"Calcs!BT15524","v":11476.707274152504},null,{"$f":"Calcs!BJ15524","v":27644.727753768442},null,-16168.020479615938,false,null,null,-18932.493254992783,-13403.547704239096,-15020.349752200686,-17315.691207031188,-20080.163982408034,null,{"$f":"IF(I15524,AND(SIGN(I15524)=SIGN(L15524:P15524)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15539","v":95288611},null,{"$f":"Calcs!BT15539","v":90.245927113798132},null,{"$f":"Calcs!BJ15539","v":2654.738895335809},null,-2564.4929682220109,false,null,null,-2829.9668577555922,-2299.01907868843,-2555.4683755106312,-2573.5175609333905,-2838.9914504669719,null,{"$f":"IF(I15539,AND(SIGN(I15539)=SIGN(L15539:P15539)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15558","v":95368891},null,{"$f":"Calcs!BT15558","v":1484.4483749686485},null,{"$f":"Calcs!BJ15558","v":2486.4335556013384},null,-1001.9851806326899,false,null,null,-1250.6285361928237,-753.34182507255605,-853.54034313582497,-1150.4300181295548,-1399.0733736896887,null,{"$f":"IF(I15558,AND(SIGN(I15558)=SIGN(L15558:P15558)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15573","v":95435874},null,{"$f":"Calcs!BT15573","v":1875.0896499060616},null,{"$f":"Calcs!BJ15573","v":5216.3641880820551},null,-3341.2745381759933,false,null,null,-3862.9109569841994,-2819.638119367788,-3153.765573185387,-3528.7835031665995,-4050.4199219748057,null,{"$f":"IF(I15573,AND(SIGN(I15573)=SIGN(L15573:P15573)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15578","v":95447915},null,{"$f":"Calcs!BT15578","v":430.30441001697},null,{"$f":"Calcs!BJ15578","v":5488.3960786582311},null,-5058.0916686412611,false,null,null,-5606.9312765070845,-4509.2520607754377,-5015.0612276395641,-5101.1221096429581,-5649.9617175087815,null,{"$f":"IF(I15578,AND(SIGN(I15578)=SIGN(L15578:P15578)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15593","v":96670871},null,{"$f":"Calcs!BT15593","v":2225.0248844706466},null,{"$f":"Calcs!BJ15593","v":10772.142475926068},null,-8547.1175914554224,false,null,null,-9624.3318390480308,-7469.9033438628148,-8324.6151030083565,-8769.6200799024864,-9846.8343274950948,null,{"$f":"IF(I15593,AND(SIGN(I15593)=SIGN(L15593:P15593)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15608","v":97411110},null,{"$f":"Calcs!BT15608","v":543.48756040797207},null,{"$f":"Calcs!BJ15608","v":3777.7089669966213},null,-3234.2214065886492,false,null,null,-3611.9923032883121,-2856.4505098889872,-3179.8726505478517,-3288.5701626294463,-3666.3410593291092,null,{"$f":"IF(I15608,AND(SIGN(I15608)=SIGN(L15608:P15608)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15627","v":99682943},null,{"$f":"Calcs!BT15627","v":1480.3106525500216},null,{"$f":"Calcs!BJ15627","v":1482.2083577805515},null,-1.8977052305299367,false,null,null,-150.11854100858523,146.32313054752512,146.13336002447227,-149.92877048553214,-298.14960626358743,null,{"$f":"IF(I15627,AND(SIGN(I15627)=SIGN(L15627:P15627)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15642","v":100916164},null,{"$f":"Calcs!BT15642","v":16973.834760060003},null,{"$f":"Calcs!BJ15642","v":17473.31819777505},null,-499.48343771504733,false,null,null,-2246.8152574925552,1247.8483820624569,1197.9000382909544,-2196.8669137210472,-3944.1987334985552,null,{"$f":"IF(I15642,AND(SIGN(I15642)=SIGN(L15642:P15642)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15661","v":103886792},null,{"$f":"Calcs!BT15661","v":22.683011238849986},null,{"$f":"Calcs!BJ15661","v":6089.128998590907},null,-6066.4459873520573,false,null,null,-6675.3588872111486,-5457.5330874929668,-6064.1776862281722,-6068.7142884759423,-6677.6271883350337,null,{"$f":"IF(I15661,AND(SIGN(I15661)=SIGN(L15661:P15661)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15662","v":103886993},null,{"$f":"Calcs!BT15662","v":59.325381305421388},null,{"$f":"Calcs!BJ15662","v":6089.7297315108399},null,-6030.4043502054183,false,null,null,-6639.3773233565025,-5421.431377054334,-6024.4718120748767,-6036.3368883359608,-6645.3098614870451,null,{"$f":"IF(I15662,AND(SIGN(I15662)=SIGN(L15662:P15662)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15677","v":105133076},null,{"$f":"Calcs!BT15677","v":486.52118184663675},null,{"$f":"Calcs!BJ15677","v":15670.1182164438},null,-15183.597034597164,false,null,null,-16750.608856241543,-13616.585212952785,-15134.9449164125,-15232.249152781827,-16799.260974426208,null,{"$f":"IF(I15677,AND(SIGN(I15677)=SIGN(L15677:P15677)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15696","v":106603877},null,{"$f":"Calcs!BT15696","v":4340.2165762128343},null,{"$f":"Calcs!BJ15696","v":5326.8990453496654},null,-986.68246913683106,false,null,null,-1519.3723736717984,-453.99256460186461,-552.66081151554681,-1420.7041267581144,-1953.3940312930818,null,{"$f":"IF(I15696,AND(SIGN(I15696)=SIGN(L15696:P15696)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15711","v":106637581},null,{"$f":"Calcs!BT15711","v":3651.8068099455418},null,{"$f":"Calcs!BJ15711","v":5426.6207100584879},null,-1774.8139001129462,false,null,null,-2317.4759711187958,-1232.1518291070975,-1409.6332191183915,-2139.9945811075004,-2682.65665211335,null,{"$f":"IF(I15711,AND(SIGN(I15711)=SIGN(L15711:P15711)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15726","v":106639523},null,{"$f":"Calcs!BT15726","v":27.764478980356216},null,{"$f":"Calcs!BJ15726","v":12509.261836064716},null,-12481.497357084359,false,null,null,-13732.423540690832,-11230.571173477889,-12478.720909186324,-12484.273804982395,-13735.199988588867,null,{"$f":"IF(I15726,AND(SIGN(I15726)=SIGN(L15726:P15726)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15745","v":106759950},null,{"$f":"Calcs!BT15745","v":270.55664985907651},null,{"$f":"Calcs!BJ15745","v":2723.3225703614562},null,-2452.7659205023797,false,null,null,-2725.0981775385258,-2180.4336634662341,-2425.710255516472,-2479.8215854882874,-2752.1538425244335,null,{"$f":"IF(I15745,AND(SIGN(I15745)=SIGN(L15745:P15745)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15746","v":106759965},null,{"$f":"Calcs!BT15746","v":273.77302767853098},null,{"$f":"Calcs!BJ15746","v":1731.1120309393227},null,-1457.3390032607917,false,null,null,-1630.4502063547241,-1284.2278001668594,-1429.9617004929387,-1484.7163060286448,-1657.8275091225771,null,{"$f":"IF(I15746,AND(SIGN(I15746)=SIGN(L15746:P15746)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15765","v":107714969},null,{"$f":"Calcs!BT15765","v":26.927152516607237},null,{"$f":"Calcs!BJ15765","v":1801.7982711847339},null,-1774.8711186681267,false,null,null,-1955.0509457866003,-1594.6912915496532,-1772.1784034164659,-1777.5638339197874,-1957.7436610382611,null,{"$f":"IF(I15765,AND(SIGN(I15765)=SIGN(L15765:P15765)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15780","v":107734683},null,{"$f":"Calcs!BT15780","v":1733.3067651311724},null,{"$f":"Calcs!BJ15780","v":7840.1653380413281},null,-6106.858572910156,false,null,null,-6890.8751067142894,-5322.8420391060235,-5933.5278963970386,-6280.1892494232725,-7064.2057832274058,null,{"$f":"IF(I15780,AND(SIGN(I15780)=SIGN(L15780:P15780)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15795","v":107736293},null,{"$f":"Calcs!BT15795","v":777.44176013197102},null,{"$f":"Calcs!BJ15795","v":3728.7492340221083},null,-2951.3074738901373,false,null,null,-3324.1823972923485,-2578.4325504879266,-2873.5632978769399,-3029.0516499033342,-3401.9265733055454,null,{"$f":"IF(I15795,AND(SIGN(I15795)=SIGN(L15795:P15795)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15814","v":107848447},null,{"$f":"Calcs!BT15814","v":244.98012568305148},null,{"$f":"Calcs!BJ15814","v":12906.746784753503},null,-12661.76665907045,false,null,null,-13952.441337545803,-11371.091980595102,-12637.268646502145,-12686.264671638757,-13976.939350114109,null,{"$f":"IF(I15814,AND(SIGN(I15814)=SIGN(L15814:P15814)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15829","v":107849821},null,{"$f":"Calcs!BT15829","v":216.34764659884462},null,{"$f":"Calcs!BJ15829","v":1079.6171792723376},null,-863.2695326734929,false,null,null,{"$f":"(1+L$7)*$D15829-(1+L$6)*$F15829","v":-971.23125060072675},-755.30781474625928,-841.63476801360844,-884.90429733337737,-992.86601526061122,null,{"$f":"IF(I15829,AND(SIGN(I15829)=SIGN(L15829:P15829)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15834","v":107850045},null,{"$f":"Calcs!BT15834","v":131.68594272588516},null,{"$f":"Calcs!BJ15834","v":2103.7666856042242},null,-1972.0807428783392,false,null,null,-2182.4574114387619,-1761.7040743179168,-1958.9121486057506,-1985.2493371509277,-2195.6260057113504,null,{"$f":"IF(I15834,AND(SIGN(I15834)=SIGN(L15834:P15834)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15849","v":107850571},null,{"$f":"Calcs!BT15849","v":144.79861120737769},null,{"$f":"Calcs!BJ15849","v":23964.237397647586},null,-23819.438786440209,false,null,null,-26215.862526204968,-21423.015046675449,-23804.958925319472,-23833.918647560946,-26230.342387325705,null,{"$f":"IF(I15849,AND(SIGN(I15849)=SIGN(L15849:P15849)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15864","v":107891035},null,{"$f":"Calcs!BT15864","v":6.9522735507515563},null,{"$f":"Calcs!BJ15864","v":6637.498032336116},null,-6630.5457587853643,false,null,null,-7294.2955620189769,-5966.7959555517527,-6629.8505314302893,-6631.2409861404394,-7294.9907893740519,null,{"$f":"IF(I15864,AND(SIGN(I15864)=SIGN(L15864:P15864)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15883","v":108065009},null,{"$f":"Calcs!BT15883","v":258.46623331971495},null,{"$f":"Calcs!BJ15883","v":1858.5675321183719},null,-1600.1012987986569,false,null,null,-1785.9580520104942,-1414.2445455868196,-1574.2546754666855,-1625.9479221306285,-1811.8046753424658,null,{"$f":"IF(I15883,AND(SIGN(I15883)=SIGN(L15883:P15883)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15898","v":108359230},null,{"$f":"Calcs!BT15898","v":9.1072268475928695},null,{"$f":"Calcs!BJ15898","v":4520.5152224933727},null,-4511.4079956457799,false,null,null,-4963.4595178951176,-4059.3564733964427,-4510.4972729610208,-4512.318718330539,-4964.3702405798767,null,{"$f":"IF(I15898,AND(SIGN(I15898)=SIGN(L15898:P15898)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15913","v":108373069},null,{"$f":"Calcs!BT15913","v":149.54652502388114},null,{"$f":"Calcs!BJ15913","v":6534.7727030276283},null,-6385.226178003747,false,null,null,-7038.7034483065108,-5731.7489077009841,-6370.2715255013591,-6400.180830506135,-7053.6581008088988,null,{"$f":"IF(I15913,AND(SIGN(I15913)=SIGN(L15913:P15913)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15918","v":108402082},null,{"$f":"Calcs!BT15918","v":22.217257806732135},null,{"$f":"Calcs!BJ15918","v":2201.3857850932841},null,-2179.168527286552,false,null,null,-2399.3071057958805,-1959.0299487772236,-2176.9468015058787,-2181.3902530672253,-2401.5288315765538,null,{"$f":"IF(I15918,AND(SIGN(I15918)=SIGN(L15918:P15918)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15933","v":109364572},null,{"$f":"Calcs!BT15933","v":1263.2838390619045},null,{"$f":"Calcs!BJ15933","v":26022.748869950221},null,-24759.465030888317,false,null,null,-27361.73991788334,-22157.190143893295,-24633.136646982126,-24885.793414794505,-27488.068301789528,null,{"$f":"IF(I15933,AND(SIGN(I15933)=SIGN(L15933:P15933)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15952","v":112870811},null,{"$f":"Calcs!BT15952","v":5865.6139615886223},null,{"$f":"Calcs!BJ15952","v":11536.074505773784},null,-5670.4605441851618,false,null,null,-6824.0679947625413,-4516.8530936077841,-5083.8991480262994,-6257.0219403440242,-7410.6293909214037,null,{"$f":"IF(I15952,AND(SIGN(I15952)=SIGN(L15952:P15952)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15967","v":113027570},null,{"$f":"Calcs!BT15967","v":1135.7962772095598},null,{"$f":"Calcs!BJ15967","v":3981.3574268537977},null,-2845.561149644238,false,null,null,-3243.6968923296181,-2447.4254069588583,-2731.9815219232819,-2959.140777365194,-3357.2765200505742,null,{"$f":"IF(I15967,AND(SIGN(I15967)=SIGN(L15967:P15967)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15982","v":114680958},null,{"$f":"Calcs!BT15982","v":28.362521410742602},null,{"$f":"Calcs!BJ15982","v":13021.887261073931},null,-12993.524739663188,false,null,null,{"$f":"(1+L$7)*$D15982-(1+L$6)*$F15982","v":-14295.713465770581},-11691.336013555794,-12990.688487522115,-12996.360991804262,-14298.549717911656,null,{"$f":"IF(I15982,AND(SIGN(I15982)=SIGN(L15982:P15982)), TRUE)","v":true}]
[null,{"$f":"Calcs!B15987","v":115062054},null,{"$f":"Calcs!BT15987","v":555.55552220063259},null,{"$f":"Calcs!BJ15987","v":2396.4237397647589},null,-1840.8682175641263,false,null,null,-2080.510591540602,-1601.2258435876504,-1785.3126653440631,-1896.4237697841895,-2136.0661437606655,null,{"$f":"IF(I15987,AND(SIGN(I15987)=SIGN(L15987:P15987)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16002","v":115493615},null,{"$f":"Calcs!BT16002","v":124.04665219674166},null,{"$f":"Calcs!BJ16002","v":10794.169349656937},null,-10670.122697460196,false,null,null,-11749.539632425891,-9590.7057624945028,-10657.71803224052,-10682.52736267987,-11761.944297645565,null,{"$f":"IF(I16002,AND(SIGN(I16002)=SIGN(L16002:P16002)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16017","v":116356742},null,{"$f":"Calcs!BT16017","v":14300.382867476232},null,{"$f":"Calcs!BJ16017","v":17633.513643090424},null,-3333.1307756141923,false,null,null,-5096.4821399232369,-1569.7794113051496,-1903.0924888665686,-4763.169062361816,-6526.5204266708606,null,{"$f":"IF(I16017,AND(SIGN(I16017)=SIGN(L16017:P16017)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16036","v":117341102},null,{"$f":"Calcs!BT16036","v":433.28834152870769},null,{"$f":"Calcs!BJ16036","v":3199.9040201747102},null,-2766.6156786460024,false,null,null,-3086.6060806634737,-2446.6252766285315,-2723.2868444931319,-2809.9445127988733,-3129.9349148163446,null,{"$f":"IF(I16036,AND(SIGN(I16036)=SIGN(L16036:P16036)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16051","v":118554447},null,{"$f":"Calcs!BT16051","v":1124.8367841194174},null,{"$f":"Calcs!BJ16051","v":4555.1574875428241},null,-3430.3207034234065,false,null,null,-3885.8364521776894,-2974.8049546691245,-3317.8370250114649,-3542.8043818353485,-3998.3201305896314,null,{"$f":"IF(I16051,AND(SIGN(I16051)=SIGN(L16051:P16051)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16056","v":118762457},null,{"$f":"Calcs!BT16056","v":1137.1796552638552},null,{"$f":"Calcs!BJ16056","v":3224.5340698919504},null,-2087.3544146280951,false,null,null,-2409.8078216172903,-1764.9010076389,-1973.6364491017096,-2201.0723801544805,-2523.5257871436756,null,{"$f":"IF(I16056,AND(SIGN(I16056)=SIGN(L16056:P16056)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16071","v":120178414},null,{"$f":"Calcs!BT16071","v":528.36992202516399},null,{"$f":"Calcs!BJ16071","v":2565.6301788791293},null,-2037.2602568539653,false,null,null,-2293.8232747418788,-1780.6972389660525,-1984.4232646514488,-2090.0972490564818,-2346.6602669443951,null,{"$f":"IF(I16071,AND(SIGN(I16071)=SIGN(L16071:P16071)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16086","v":120475510},null,{"$f":"Calcs!BT16086","v":3606.1389336864154},null,{"$f":"Calcs!BJ16086","v":3893.3500540836603},null,-287.21112039724494,false,null,null,-676.54612580561161,102.12388501112082,73.402772971397098,-647.82501376588652,-1037.1600191742532,null,{"$f":"IF(I16086,AND(SIGN(I16086)=SIGN(L16086:P16086)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16105","v":120986280},null,{"$f":"Calcs!BT16105","v":8.8807346344310645E-4},null,{"$f":"Calcs!BJ16105","v":5652.7966544131414},null,-5652.7957663396783,false,null,null,-6218.0754317809933,-5087.5161008983641,-5652.7956775323319,-5652.7958551470247,-6218.0755205883397,null,{"$f":"IF(I16105,AND(SIGN(I16105)=SIGN(L16105:P16105)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16120","v":122617373},null,{"$f":"Calcs!BT16120","v":1647.9541240030644},null,{"$f":"Calcs!BJ16120","v":4730.8718666231298},null,-3082.9177426200654,false,null,null,-3556.0049292823792,-2609.8305559577525,-2918.1223302197586,-3247.7131550203717,-3720.8003416826855,null,{"$f":"IF(I16120,AND(SIGN(I16120)=SIGN(L16120:P16120)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16125","v":123074102},null,{"$f":"Calcs!BT16125","v":664.46392627198429},null,{"$f":"Calcs!BJ16125","v":2833.456939015779},null,-2168.9930127437947,false,null,null,-2452.3387066453729,-1885.6473188422169,-2102.5466201165964,-2235.439405370993,-2518.7850992725712,null,{"$f":"IF(I16125,AND(SIGN(I16125)=SIGN(L16125:P16125)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16140","v":124612887},null,{"$f":"Calcs!BT16140","v":5202.2553205841559},null,{"$f":"Calcs!BJ16140","v":8884.9400079575717},null,-3682.6846873734157,false,null,null,-4571.1786881691733,-2794.1906865776591,-3162.4591553149994,-4202.9102194318311,-5091.4042202275887,null,{"$f":"IF(I16140,AND(SIGN(I16140)=SIGN(L16140:P16140)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16155","v":125302949},null,{"$f":"Calcs!BT16155","v":1117.806649633475},null,{"$f":"Calcs!BJ16155","v":2312.821741740795},null,-1195.01509210732,false,null,null,-1426.2972662813995,-963.73291793324051,-1083.2344271439724,-1306.7957570706676,-1538.0779312447471,null,{"$f":"IF(I16155,AND(SIGN(I16155)=SIGN(L16155:P16155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16174","v":126916453},null,{"$f":"Calcs!BT16174","v":4.4379092355484318E-4},null,{"$f":"Calcs!BJ16174","v":3892.3488325504391},null,-3892.3483887595157,false,null,null,-4281.58327201456,-3503.1135055044715,-3892.348344380423,-3892.348433138608,-4281.5833163936522,null,{"$f":"IF(I16174,AND(SIGN(I16174)=SIGN(L16174:P16174)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16189","v":127125739},null,{"$f":"Calcs!BT16189","v":4483.4288351095747},null,{"$f":"Calcs!BJ16189","v":11303.791110066482},null,-6820.3622749569076,false,null,null,-7950.7413859635562,-5689.983163950259,-6372.0193914459496,-7268.7051584678647,-8399.0842694745133,null,{"$f":"IF(I16189,AND(SIGN(I16189)=SIGN(L16189:P16189)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16204","v":127871035},null,{"$f":"Calcs!BT16204","v":9571.0679865758066},null,{"$f":"Calcs!BJ16204","v":20080.499070282862},null,-10509.431083707055,false,null,null,-12517.480990735345,-8501.3811766787694,-9552.3242850494735,-11466.537882364635,-13474.587789392925,null,{"$f":"IF(I16204,AND(SIGN(I16204)=SIGN(L16204:P16204)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16209","v":127930252},null,{"$f":"Calcs!BT16209","v":20042.326839477573},null,{"$f":"Calcs!BJ16209","v":17332.145961590872},null,2710.1808778867016,true,null,null,976.9662817276112,4443.3954740457884,4714.413561834459,705.94819393894431,-1027.2664022201461,null,{"$f":"IF(I16209,AND(SIGN(I16209)=SIGN(L16209:P16209)), TRUE)","v":false}]
[null,{"$f":"Calcs!B16224","v":128488272},null,{"$f":"Calcs!BT16224","v":828.54060551197836},null,{"$f":"Calcs!BJ16224","v":2550.3114894208456},null,-1721.7708839088673,false,null,null,-1976.8020328509519,-1466.7397349667826,-1638.9168233576693,-1804.6249444600651,-2059.65609340215,null,{"$f":"IF(I16224,AND(SIGN(I16224)=SIGN(L16224:P16224)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16243","v":129112846},null,{"$f":"Calcs!BT16243","v":2408.1199374212565},null,{"$f":"Calcs!BJ16243","v":7539.0980230017376},null,-5130.9780855804811,false,null,null,-5884.8878878806563,-4377.0682832803077,-4890.166091838355,-5371.7900793226072,-6125.6998816227824,null,{"$f":"IF(I16243,AND(SIGN(I16243)=SIGN(L16243:P16243)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16258","v":129362052},null,{"$f":"Calcs!BT16258","v":2125.8844027562809},null,{"$f":"Calcs!BJ16258","v":2219.8082613045531},null,-93.923858548272165,false,null,null,-315.90468467872779,128.05696758218301,118.66458172735611,-306.51229882390021,-528.49312495435584,null,{"$f":"IF(I16258,AND(SIGN(I16258)=SIGN(L16258:P16258)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16273","v":129715369},null,{"$f":"Calcs!BT16273","v":191.11186639040375},null,{"$f":"Calcs!BJ16273","v":8887.1426953306582},null,-8696.0308289402547,false,null,null,-9584.7450984733205,-7807.3165594071888,-8676.9196423012145,-8715.1420155792948,-9603.8562851123606,null,{"$f":"IF(I16273,AND(SIGN(I16273)=SIGN(L16273:P16273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16278","v":129852646},null,{"$f":"Calcs!BT16278","v":389.95307899536516},null,{"$f":"Calcs!BJ16278","v":3026.3923284674902},null,-2636.4392494721251,false,null,null,-2939.0784823188742,-2333.800016625376,-2597.4439415725883,-2675.4345573716614,-2978.0737902184105,null,{"$f":"IF(I16278,AND(SIGN(I16278)=SIGN(L16278:P16278)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16293","v":130527687},null,{"$f":"Calcs!BT16293","v":11582.436582019796},null,{"$f":"Calcs!BJ16293","v":19421.695301423355},null,-7839.2587194035586,false,null,null,-9781.4282495458974,-5897.0891892612235,-6681.0150612015786,-8997.5023776055386,-10939.671907747877,null,{"$f":"IF(I16293,AND(SIGN(I16293)=SIGN(L16293:P16293)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16308","v":131256087},null,{"$f":"Calcs!BT16308","v":854.06031530598807},null,{"$f":"Calcs!BJ16308","v":4475.4602534984215},null,-3621.3999381924332,false,null,null,-4068.9459635422754,-3173.8539128425909,-3535.9939066618344,-3706.8059697230319,-4154.3519950728742,null,{"$f":"IF(I16308,AND(SIGN(I16308)=SIGN(L16308:P16308)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16327","v":131910282},null,{"$f":"Calcs!BT16327","v":908.95363188946874},null,{"$f":"Calcs!BJ16327","v":1423.8371423937599},null,-514.88351050429117,false,null,null,-657.26722474366727,-372.49979626491529,-423.98814731534424,-605.77887369323798,-748.16258793261409,null,{"$f":"IF(I16327,AND(SIGN(I16327)=SIGN(L16327:P16327)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16342","v":132374697},null,{"$f":"Calcs!BT16342","v":1681.4340418188592},null,{"$f":"Calcs!BJ16342","v":1809.2073105305706},null,-127.77326871171135,false,null,null,-308.69399976476848,53.147462341345772,40.370135470174773,-295.91667289359725,-476.83740394665438,null,{"$f":"IF(I16342,AND(SIGN(I16342)=SIGN(L16342:P16342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16361","v":132722706},null,{"$f":"Calcs!BT16361","v":2101.9631813026926},null,{"$f":"Calcs!BJ16361","v":10386.672185635935},null,-8284.7090043332428,false,null,null,-9323.3762228968371,-7246.0417857696493,-8074.512686202972,-8494.9053224635118,-9533.5725410271061,null,{"$f":"IF(I16361,AND(SIGN(I16361)=SIGN(L16361:P16361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16362","v":132835190},null,{"$f":"Calcs!BT16362","v":235.99424003573949},null,{"$f":"Calcs!BJ16362","v":11999.640075655165},null,-11763.645835619425,false,null,null,-12963.609843184942,-10563.681828053908,-11740.046411615851,-11787.245259623,-12987.209267188517,null,{"$f":"IF(I16362,AND(SIGN(I16362)=SIGN(L16362:P16362)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16377","v":132857669},null,{"$f":"Calcs!BT16377","v":2798.8979675822952},null,{"$f":"Calcs!BJ16377","v":3611.4060703285918},null,-812.50810274629657,false,null,null,-1173.648709779156,-451.36749571343762,-532.61830598806682,-1092.3978995045259,-1453.5385065373853,null,{"$f":"IF(I16377,AND(SIGN(I16377)=SIGN(L16377:P16377)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16396","v":133300722},null,{"$f":"Calcs!BT16396","v":7587.4784911454808},null,{"$f":"Calcs!BJ16396","v":10769.138811326406},null,-3181.6603201809248,false,null,null,-4258.5742013135659,-2104.7464390482837,-2422.9124710663764,-3940.4081692954724,-5017.3220504281135,null,{"$f":"IF(I16396,AND(SIGN(I16396)=SIGN(L16396:P16396)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16411","v":133614561},null,{"$f":"Calcs!BT16411","v":3366.9562711440749},null,{"$f":"Calcs!BJ16411","v":7559.7231865860922},null,-4192.7669154420173,false,null,null,-4948.739234100628,-3436.7945967834085,-3856.0712883276096,-4529.4625425564245,-5285.4348612150352,null,{"$f":"IF(I16411,AND(SIGN(I16411)=SIGN(L16411:P16411)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16430","v":133854241},null,{"$f":"Calcs!BT16430","v":1706.3340228984748},null,{"$f":"Calcs!BJ16430","v":5834.2179962328082},null,-4127.8839733343339,false,null,null,-4711.305772957614,-3544.4621737110524,-3957.2505710444857,-4298.5173756241811,-4881.9391752474621,null,{"$f":"IF(I16430,AND(SIGN(I16430)=SIGN(L16430:P16430)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16445","v":137103358},null,{"$f":"Calcs!BT16445","v":94.997829627237977},null,{"$f":"Calcs!BJ16445","v":1182.2423864275027},null,-1087.2445568002647,false,null,null,-1205.4687954430151,-969.02031815751457,-1077.7447738375408,-1096.7443397629884,-1214.9685784057388,null,{"$f":"IF(I16445,AND(SIGN(I16445)=SIGN(L16445:P16445)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16446","v":137103447},null,{"$f":"Calcs!BT16446","v":462.12693690238007},null,{"$f":"Calcs!BJ16446","v":8033.5012161063287},null,-7571.3742792039484,false,null,null,-8374.7244008145826,-6768.024157593316,-7525.1615855137106,-7617.5869728941871,-8420.9370945048195,null,{"$f":"IF(I16446,AND(SIGN(I16446)=SIGN(L16446:P16446)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16465","v":149429017},null,{"$f":"Calcs!BT16465","v":1173.2413328225848},null,{"$f":"Calcs!BJ16465","v":3760.58807877854},null,-2587.3467459559552,false,null,null,-2963.4055538338098,-2211.2879380781014,-2470.0226126736966,-2704.6708792382133,-3080.7296871160679,null,{"$f":"IF(I16465,AND(SIGN(I16465)=SIGN(L16465:P16465)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16480","v":155412907},null,{"$f":"Calcs!BT16480","v":1623.1100398259011},null,{"$f":"Calcs!BJ16480","v":3861.4110871739076},null,-2238.3010473480063,false,null,null,-2624.4421560653973,-1852.1599386306159,-2075.9900433654161,-2400.6120513305968,-2786.7531600479879,null,{"$f":"IF(I16480,AND(SIGN(I16480)=SIGN(L16480:P16480)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16495","v":116268112},null,{"$f":"Calcs!BT16495","v":1893.8546314950431},null,{"$f":"Calcs!BJ16495","v":4369.6311374369498},null,-2475.7765059419066,false,null,null,-2912.7396196856021,-2038.8133921982117,-2286.391042792402,-2665.1619690914108,-3102.1250828351062,null,{"$f":"IF(I16495,AND(SIGN(I16495)=SIGN(L16495:P16495)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16514","v":49221898},null,{"$f":"Calcs!BT16514","v":4973.4058892653211},null,{"$f":"Calcs!BJ16514","v":15069.385296511127},null,-10095.979407245806,false,null,null,-11602.917936896922,-8589.0408775946944,-9598.6388183192739,-10593.319996172339,-12100.258525823454,null,{"$f":"IF(I16514,AND(SIGN(I16514)=SIGN(L16514:P16514)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16529","v":49277482},null,{"$f":"Calcs!BT16529","v":16669.401224958856},null,{"$f":"Calcs!BJ16529","v":33851.300038206187},null,-17181.898813247331,false,null,null,-20567.028817067956,-13796.768809426714,-15514.958690751446,-18848.838935743217,-22233.968939563842,null,{"$f":"IF(I16529,AND(SIGN(I16529)=SIGN(L16529:P16529)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16534","v":49289535},null,{"$f":"Calcs!BT16534","v":3793.1080566662649},null,{"$f":"Calcs!BJ16534","v":6689.2611856036492},null,-2896.1531289373843,false,null,null,-3565.0792474977497,-2227.2270103770197,-2516.8423232707573,-3275.4639346040108,-3944.3900531643762,null,{"$f":"IF(I16534,AND(SIGN(I16534)=SIGN(L16534:P16534)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16549","v":49346854},null,{"$f":"Calcs!BT16549","v":3178.6163497093335},null,{"$f":"Calcs!BJ16549","v":4383.4479945954008},null,-1204.8316448860674,false,null,null,-1643.1764443456082,-766.48684542652745,-886.97000991513369,-1522.6932798570006,-1961.0380793165414,null,{"$f":"IF(I16549,AND(SIGN(I16549)=SIGN(L16549:P16549)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16564","v":49722746},null,{"$f":"Calcs!BT16564","v":5382.6514101175972},null,{"$f":"Calcs!BJ16564","v":7282.8854326504515},null,-1900.2340225328544,false,null,null,-2628.5225657978999,-1171.9454792678098,-1361.9688815210939,-2438.499163544614,-3166.7877068096595,null,{"$f":"IF(I16564,AND(SIGN(I16564)=SIGN(L16564:P16564)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16583","v":49815385},null,{"$f":"Calcs!BT16583","v":7239.9412699214145},null,{"$f":"Calcs!BJ16583","v":19349.607351031431},null,-12109.666081110016,false,null,null,-14044.62681621316,-10174.705346006875,-11385.671954117875,-12833.660208102157,-14768.620943205302,null,{"$f":"IF(I16583,AND(SIGN(I16583)=SIGN(L16583:P16583)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16598","v":49879887},null,{"$f":"Calcs!BT16598","v":2173.9519285393003},null,{"$f":"Calcs!BJ16598","v":8972.4467699610996},null,-6798.4948414217997,false,null,null,-7695.7395184179113,-5901.2501644256899,-6581.0996485678688,-7015.8900342757297,-7913.1347112718413,null,{"$f":"IF(I16598,AND(SIGN(I16598)=SIGN(L16598:P16598)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16603","v":49880136},null,{"$f":"Calcs!BT16603","v":5369.8740405342196},null,{"$f":"Calcs!BJ16603","v":8802.739720080117},null,-3432.8656795458974,false,null,null,-4313.1396515539091,-2552.5917075378857,-2895.878275492475,-3969.8530835993188,-4850.1270556073305,null,{"$f":"IF(I16603,AND(SIGN(I16603)=SIGN(L16603:P16603)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16623","v":49992972},null,{"$f":"Calcs!BT16623","v":2740.0549180871431},null,{"$f":"Calcs!BJ16623","v":6849.6568752256708},null,-4109.6019571385277,false,null,null,-4794.5676446610951,-3424.6362696159604,-3835.5964653298133,-4383.6074489472421,-5068.5731364698095,null,{"$f":"IF(I16623,AND(SIGN(I16623)=SIGN(L16623:P16623)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16634","v":50368502},null,{"$f":"Calcs!BT16634","v":20382.62681386467},null,{"$f":"Calcs!BJ16634","v":41888.105285372134},null,-21505.478471507464,false,null,null,-25694.289000044679,-17316.667942970249,-19467.215790120994,-23543.74115289393,-27732.551681431145,null,{"$f":"IF(I16634,AND(SIGN(I16634)=SIGN(L16634:P16634)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16653","v":50405978},null,{"$f":"Calcs!BT16653","v":29795.949788925638},null,{"$f":"Calcs!BJ16653","v":22827.850957441617},null,6968.0988314840215,true,null,null,4685.3137357398591,9250.8839272281839,9947.693810376586,3988.503852591457,1705.7187568472946,null,{"$f":"IF(I16653,AND(SIGN(I16653)=SIGN(L16653:P16653)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16668","v":50457886},null,{"$f":"Calcs!BT16668","v":38326.129431563975},null,{"$f":"Calcs!BJ16668","v":27442.481004057776},null,10883.648427506199,true,null,null,8139.4003271004185,13627.896527911977,14716.261370662603,7051.0354843498026,4306.7873839440217,null,{"$f":"IF(I16668,AND(SIGN(I16668)=SIGN(L16668:P16668)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16683","v":50647223},null,{"$f":"Calcs!BT16683","v":421.3079253788955},null,{"$f":"Calcs!BJ16683","v":5177.616914746397},null,-4756.3089893675015,false,null,null,-5274.0706808421419,-4238.5472978928619,-4714.1781968296118,-4798.4397819053911,-5316.2014733800315,null,{"$f":"IF(I16683,AND(SIGN(I16683)=SIGN(L16683:P16683)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16688","v":84946084},null,{"$f":"Calcs!BT16688","v":2151.6190730337394},null,{"$f":"Calcs!BJ16688","v":3428.0824075958044},null,-1276.463334562065,false,null,null,-1619.2715753216457,-933.65509380248477,-1061.3014272586911,-1491.625241865439,-1834.4334826250197,null,{"$f":"IF(I16688,AND(SIGN(I16688)=SIGN(L16688:P16688)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16703","v":94310042},null,{"$f":"Calcs!BT16703","v":4552.2617060393077},null,{"$f":"Calcs!BJ16703","v":9048.5396064859015},null,-4496.2779004465938,false,null,null,-5401.1318610951839,-3591.4239397980036,-4041.051729842663,-4951.5040710505245,-5856.3580316991147,null,{"$f":"IF(I16703,AND(SIGN(I16703)=SIGN(L16703:P16703)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16722","v":95297680},null,{"$f":"Calcs!BT16722","v":17318.114713390147},null,{"$f":"Calcs!BJ16722","v":31976.012106483016},null,-14657.89739309287,false,null,null,-17855.498603741173,-11460.29618244457,-12926.085921753853,-16389.708864431886,-19587.31007508019,null,{"$f":"IF(I16722,AND(SIGN(I16722)=SIGN(L16722:P16722)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16737","v":106674574},null,{"$f":"Calcs!BT16737","v":3034.2315003295616},null,{"$f":"Calcs!BJ16737","v":7510.7634536115793},null,-4476.5319532820176,false,null,null,-5227.6082986431766,-3725.4556079208596,-4173.1088032490607,-4779.9551033149737,-5531.0314486761326,null,{"$f":"IF(I16737,AND(SIGN(I16737)=SIGN(L16737:P16737)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16752","v":113027349},null,{"$f":"Calcs!BT16752","v":347.614361320748},null,{"$f":"Calcs!BJ16752","v":2968.2213573873428},null,-2620.6069960665945,false,null,null,-2917.4291318053292,-2323.7848603278608,-2585.8455599345198,-2655.3684321986693,-2952.190567937404,null,{"$f":"IF(I16752,AND(SIGN(I16752)=SIGN(L16752:P16752)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16757","v":116524211},null,{"$f":"Calcs!BT16757","v":2304.252488609633},null,{"$f":"Calcs!BJ16757","v":3374.416933415152},null,-1070.164444805519,false,null,null,-1407.6061381470345,-732.72275146400398,-839.73919594455538,-1300.5896936664822,-1638.0313870079976,null,{"$f":"IF(I16757,AND(SIGN(I16757)=SIGN(L16757:P16757)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16772","v":124364997},null,{"$f":"Calcs!BT16772","v":2271.1673153314823},null,{"$f":"Calcs!BJ16772","v":8649.1523368839953},null,-6377.985021552513,false,null,null,-7242.9002552409129,-5513.069787864114,-6150.8682900193644,-6605.1017530856607,-7470.0169867740606,null,{"$f":"IF(I16772,AND(SIGN(I16772)=SIGN(L16772:P16772)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16787","v":129112351},null,{"$f":"Calcs!BT16787","v":1662.2171168820314},null,{"$f":"Calcs!BJ16787","v":3644.4463809248887},null,-1982.2292640428573,false,null,null,-2346.6739021353465,-1617.7846259503685,-1816.0075523546541,-2148.4509757310607,-2512.8956138235499,null,{"$f":"IF(I16787,AND(SIGN(I16787)=SIGN(L16787:P16787)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16806","v":132428918},null,{"$f":"Calcs!BT16806","v":810.59661721903001},null,{"$f":"Calcs!BJ16806","v":2070.7263750079273},null,-1260.1297577888972,false,null,null,-1467.2023952896902,-1053.0571202881047,-1179.0700960669942,-1341.1894195108002,-1548.2620570115932,null,{"$f":"IF(I16806,AND(SIGN(I16806)=SIGN(L16806:P16806)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16821","v":133861944},null,{"$f":"Calcs!BT16821","v":7522.0649415289517},null,{"$f":"Calcs!BJ16821","v":10013.216553744456},null,-2491.1516122155044,false,null,null,-3492.4732675899504,-1489.8299568410584,-1738.9451180626093,-3243.3581063683996,-4244.6797617428456,null,{"$f":"IF(I16821,AND(SIGN(I16821)=SIGN(L16821:P16821)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16826","v":147623380},null,{"$f":"Calcs!BT16826","v":1.4376130666278186E-3},null,{"$f":"Calcs!BJ16826","v":9912.1933010424473},null,-9912.1918634293797,false,null,null,-10903.411193533626,-8920.9725333251372,-9912.1917196680733,-9912.1920071906879,-10903.411337294934,null,{"$f":"IF(I16826,AND(SIGN(I16826)=SIGN(L16826:P16826)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16841","v":48479608},null,{"$f":"Calcs!BT16841","v":9.958254953194114},null,{"$f":"Calcs!BJ16841","v":3893.2499319303383},null,-3883.2916769771441,false,null,null,-4272.6166701701786,-3493.9666837841105,-3882.2958514818247,-3884.2875024724635,-4273.6124956654985,null,{"$f":"IF(I16841,AND(SIGN(I16841)=SIGN(L16841:P16841)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16856","v":48480796},null,{"$f":"Calcs!BT16856","v":799.38740582174933},null,{"$f":"Calcs!BJ16856","v":22118.986111921055},null,-21319.598706099307,false,null,null,-23531.497317291414,-19107.700094907203,-21239.65996551713,-21399.537446681479,-23611.436057873587,null,{"$f":"IF(I16856,AND(SIGN(I16856)=SIGN(L16856:P16856)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16875","v":48481497},null,{"$f":"Calcs!BT16875","v":157.09917042010022},null,{"$f":"Calcs!BJ16875","v":6345.1413446355482},null,-6188.0421742154476,false,null,null,-6822.5563086790035,-5553.5280397518927,-6172.3322571734379,-6203.7520912574582,-6838.2662257210141,null,{"$f":"IF(I16875,AND(SIGN(I16875)=SIGN(L16875:P16875)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16890","v":48481820},null,{"$f":"Calcs!BT16890","v":2.3216452070755622E-3},null,{"$f":"Calcs!BJ16890","v":17016.761178626217},null,-17016.75885698101,false,null,null,-18718.434974843633,-15315.082739118388,-17016.758624816488,-17016.759089145529,-18718.435207008151,null,{"$f":"IF(I16890,AND(SIGN(I16890)=SIGN(L16890:P16890)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16895","v":48482201},null,{"$f":"Calcs!BT16895","v":1185.6612517306207},null,{"$f":"Calcs!BJ16895","v":17331.144740057644},null,-16145.483488327023,false,null,null,-17878.597962332788,-14412.369014321259,-16026.91736315396,-16264.049613500085,-17997.164087505851,null,{"$f":"IF(I16895,AND(SIGN(I16895)=SIGN(L16895:P16895)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16910","v":49192336},null,{"$f":"Calcs!BT16910","v":1808.8633496744899},null,{"$f":"Calcs!BJ16910","v":3023.6890303277924},null,{"$f":"D16910-F16910","v":-1214.8256806533025},{"$f":"H16910>0","v":false},null,null,-1517.1945836860821,-912.45677762052333,-1033.9393456858534,-1395.7120156207513,-1698.0809186535309,null,{"$f":"IF(I16910,AND(SIGN(I16910)=SIGN(L16910:P16910)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16925","v":49192853},null,{"$f":"Calcs!BT16925","v":1152.5006464923167},null,{"$f":"Calcs!BJ16925","v":2346.4627852570256},null,-1193.9621387647089,false,null,null,-1428.6084172904116,-959.31586023900627,-1078.7120741154772,-1309.2122034139406,-1543.8584819396433,null,{"$f":"IF(I16925,AND(SIGN(I16925)=SIGN(L16925:P16925)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16944","v":49200595},null,{"$f":"Calcs!BT16944","v":1630.5004760785105},null,{"$f":"Calcs!BJ16944","v":4511.0036179277713},null,-2880.5031418492608,false,null,null,-3331.603503642038,-2429.4027800564836,-2717.4530942414094,-3043.5531894571118,-3494.653551249889,null,{"$f":"IF(I16944,AND(SIGN(I16944)=SIGN(L16944:P16944)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16959","v":49218728},null,{"$f":"Calcs!BT16959","v":14117.177201872579},null,{"$f":"Calcs!BJ16959","v":14490.67925030932},null,-373.50204843674146,false,null,null,-1822.5699734676746,1075.5658765941898,1038.2156717505168,-1785.2197686239997,-3234.2876936549328,null,{"$f":"IF(I16959,AND(SIGN(I16959)=SIGN(L16959:P16959)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16974","v":49220173},null,{"$f":"Calcs!BT16974","v":71062.703517779999},null,{"$f":"Calcs!BJ16974","v":26739.623487736546},null,{"$f":"D16974-F16974","v":44323.080030043449},{"$f":"H16974>0","v":true},null,null,41649.117681269796,46997.042378817103,51429.350381821452,37216.809678265461,34542.8473294918,null,{"$f":"IF(I16974,AND(SIGN(I16974)=SIGN(L16974:P16974)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16979","v":49220336},null,{"$f":"Calcs!BT16979","v":2498.8712686621998},null,{"$f":"Calcs!BJ16979","v":2637.2175185044393},null,-138.34624984223956,false,null,null,-402.06800169268354,125.37550200820442,111.54087702398056,-388.23337670845967,-651.95512855890365,null,{"$f":"IF(I16979,AND(SIGN(I16979)=SIGN(L16979:P16979)), TRUE)","v":true}]
[null,{"$f":"Calcs!B16994","v":49220589},null,{"$f":"Calcs!BT16994","v":2337.6610580545039},null,{"$f":"Calcs!BJ16994","v":3123.8111836499061},null,-786.15012559540219,false,null,null,-1098.5312439603931,-473.76900723041172,-552.38401978995171,-1019.9162314008527,-1332.2973497658436,null,{"$f":"IF(I16994,AND(SIGN(I16994)=SIGN(L16994:P16994)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17013","v":49221271},null,{"$f":"Calcs!BT17013","v":867.06342981670105},null,{"$f":"Calcs!BJ17013","v":17622.500206224991},null,-16755.436776408289,false,null,null,-18517.68679703079,-14993.186755785791,-16668.730433426619,-16842.143119389959,-18604.39314001246,null,{"$f":"IF(I17013,AND(SIGN(I17013)=SIGN(L17013:P17013)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17028","v":49221637},null,{"$f":"Calcs!BT17028","v":10741.471881379974},null,{"$f":"Calcs!BJ17028","v":19210.43755791369},null,-8468.9656765337168,false,null,null,-10390.009432325089,-6547.9219207423484,-7394.8184883957183,-9543.1128646717134,-11464.156620463085,null,{"$f":"IF(I17028,AND(SIGN(I17028)=SIGN(L17028:P17028)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17043","v":49221910},null,{"$f":"Calcs!BT17043","v":695.82425616246951},null,{"$f":"Calcs!BJ17043","v":4633.1526449807507},null,-3937.3283888182814,false,null,null,-4400.6436533163569,-3474.0131243202068,-3867.7459632020341,-4006.9108144345282,-4470.2260789326037,null,{"$f":"IF(I17043,AND(SIGN(I17043)=SIGN(L17043:P17043)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17062","v":49222381},null,{"$f":"Calcs!BT17062","v":22378.226343163737},null,{"$f":"Calcs!BJ17062","v":23876.129902724133},null,-1497.9035595603964,false,null,null,-3885.5165498328133,889.70943071201691,739.91907475598055,-3735.7261938767697,-6123.3391841491866,null,{"$f":"IF(I17062,AND(SIGN(I17062)=SIGN(L17062:P17062)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17063","v":49222393},null,{"$f":"Calcs!BT17063","v":1751.4155081493384},null,{"$f":"Calcs!BJ17063","v":2663.7498891347996},null,-912.33438098546117,false,null,null,-1178.7093698989413,-645.95939207198148,-737.19283017052726,-1087.4759318003951,-1353.8509207138752,null,{"$f":"IF(I17063,AND(SIGN(I17063)=SIGN(L17063:P17063)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17078","v":49229487},null,{"$f":"Calcs!BT17078","v":2200.7979752834603},null,{"$f":"Calcs!BJ17078","v":6268.6480194974547},null,-4067.8500442139944,false,null,null,-4694.7148461637407,-3440.9852422642493,-3847.7702466856481,-4287.9298417423406,-4914.7946436920865,null,{"$f":"IF(I17078,AND(SIGN(I17078)=SIGN(L17078:P17078)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17097","v":49229948},null,{"$f":"Calcs!BT17097","v":31788.986662923395},null,{"$f":"Calcs!BJ17097","v":17011.755070960113},null,14777.231591963282,true,null,null,13076.056084867269,16478.407099059295,17956.130258255624,11598.332925670944,9897.1574185749305,null,{"$f":"IF(I17097,AND(SIGN(I17097)=SIGN(L17097:P17097)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17112","v":49230141},null,{"$f":"Calcs!BT17112","v":14180.358933423038},null,{"$f":"Calcs!BJ17112","v":8471.0350261239601},null,5709.3239072990782,true,null,null,4862.2204046866809,6556.4274099114737,7127.3598006413831,4291.2880139567751,3444.1845113443778,null,{"$f":"IF(I17112,AND(SIGN(I17112)=SIGN(L17112:P17112)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17131","v":49230895},null,{"$f":"Calcs!BT17131","v":11403.849093327286},null,{"$f":"Calcs!BJ17131","v":10856.24508471664},null,547.60400861064591,true,null,null,-538.02049986101883,1633.2285170823088,1687.9889179433758,-592.78090072208215,-1678.4054091937469,null,{"$f":"IF(I17131,AND(SIGN(I17131)=SIGN(L17131:P17131)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17146","v":49231188},null,{"$f":"Calcs!BT17146","v":36712.740157410175},null,{"$f":"Calcs!BJ17146","v":35465.269149758642},null,1247.471007651533,true,null,null,-2299.0559073243348,4793.9979226273972,4918.7450233925556,-2423.8030080894823,-5970.3299230653502,null,{"$f":"IF(I17146,AND(SIGN(I17146)=SIGN(L17146:P17146)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17147","v":49231212},null,{"$f":"Calcs!BT17147","v":12818.241649675179},null,{"$f":"Calcs!BJ17147","v":18737.860994233328},null,-5919.6193445581484,false,null,null,-7793.4054439814827,-4045.8332451348178,-4637.7951795906301,-7201.4435095256667,-9075.229608949001,null,{"$f":"IF(I17147,AND(SIGN(I17147)=SIGN(L17147:P17147)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17166","v":49231734},null,{"$f":"Calcs!BT17166","v":1729.8542452737734},null,{"$f":"Calcs!BJ17166","v":3887.242602731013},null,{"$f":"D17166-F17166","v":-2157.3883574572396},{"$f":"H17166>0","v":false},null,null,-2546.1126177303408,-1768.6640971841384,-1984.4029329298621,-2330.3737819846169,-2719.0980422577181,null,{"$f":"IF(I17166,AND(SIGN(I17166)=SIGN(L17166:P17166)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17181","v":49232026},null,{"$f":"Calcs!BT17181","v":28407.002213911495},null,{"$f":"Calcs!BJ17181","v":30711.469310024739},null,-2304.4670961132433,false,null,null,-5375.6140271157201,766.67983488922982,536.23312527790767,-5145.1673175043907,-8216.3142485068674,null,{"$f":"IF(I17181,AND(SIGN(I17181)=SIGN(L17181:P17181)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17200","v":49232508},null,{"$f":"Calcs!BT17200","v":6124.9531290096129},null,{"$f":"Calcs!BJ17200","v":9871.6438289469879},null,-3746.690699937375,false,null,null,-4733.8550828320749,-2759.526317042677,-3134.1953870364132,-4359.186012838336,-5346.3503957330358,null,{"$f":"IF(I17200,AND(SIGN(I17200)=SIGN(L17200:P17200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17215","v":49232716},null,{"$f":"Calcs!BT17215","v":2319.1222222216488},null,{"$f":"Calcs!BJ17215","v":3756.4830704923324},null,-1437.3608482706836,false,null,null,-1813.0091553199168,-1061.7125412214505,-1205.4486260485187,-1669.2730704928485,-2044.9213775420817,null,{"$f":"IF(I17215,AND(SIGN(I17215)=SIGN(L17215:P17215)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17230","v":49233136},null,{"$f":"Calcs!BT17230","v":63227.072533598999},null,{"$f":"Calcs!BJ17230","v":38284.708987309328},null,{"$f":"D17230-F17230","v":24942.363546289671},{"$f":"H17230>0","v":true},null,null,21113.892647558736,28770.834445020606,31265.070799649569,18619.656292929772,14791.185394198837,null,{"$f":"IF(I17230,AND(SIGN(I17230)=SIGN(L17230:P17230)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17235","v":49239043},null,{"$f":"Calcs!BT17235","v":2708.2970954267716},null,{"$f":"Calcs!BJ17235","v":6228.3989138619645},null,-3520.1018184351929,false,null,null,-4142.9417098213908,-2897.2619270489963,-3249.2721088925155,-3790.9315279778698,-4413.7714193640677,null,{"$f":"IF(I17235,AND(SIGN(I17235)=SIGN(L17235:P17235)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17250","v":49239807},null,{"$f":"Calcs!BT17250","v":20262.1823467951},null,{"$f":"Calcs!BJ17250","v":10757.124152927749},null,9505.0581938673513,true,null,null,8429.3457785745759,10580.770609160127,11531.276428546864,7478.8399591878424,6403.127543895067,null,{"$f":"IF(I17250,AND(SIGN(I17250)=SIGN(L17250:P17250)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17265","v":49240654},null,{"$f":"Calcs!BT17265","v":731.06921217320394},null,{"$f":"Calcs!BJ17265","v":1967.4003127795077},null,-1236.3311006063036,false,null,null,-1433.0711318842546,-1039.5910693283531,-1163.2241793889834,-1309.4380218236242,-1506.1780531015752,null,{"$f":"IF(I17265,AND(SIGN(I17265)=SIGN(L17265:P17265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17284","v":49241141},null,{"$f":"Calcs!BT17284","v":8219.5454122307092},null,{"$f":"Calcs!BJ17284","v":9731.4728142960321},null,-1511.9274020653229,false,null,null,-2485.0746834949277,-538.78012063571987,-689.97286084225198,-2333.8819432883938,-3307.0292247179987,null,{"$f":"IF(I17284,AND(SIGN(I17284)=SIGN(L17284:P17284)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17299","v":49241469},null,{"$f":"Calcs!BT17299","v":3502.8917302951072},null,{"$f":"Calcs!BJ17299","v":6859.4688462512377},null,-3356.5771159561305,false,null,null,-4042.5240005812552,-2670.6302313310066,-3006.2879429266195,-3706.8662889856409,-4392.8131736107662,null,{"$f":"IF(I17299,AND(SIGN(I17299)=SIGN(L17299:P17299)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17304","v":49241632},null,{"$f":"Calcs!BT17304","v":5490.1897926098591},null,{"$f":"Calcs!BJ17304","v":10362.642868838628},null,-4872.4530762287686,false,null,null,-5908.7173631126316,-3836.1887893449057,-4323.4340969677824,-5421.472055489754,-6457.7363423736169,null,{"$f":"IF(I17304,AND(SIGN(I17304)=SIGN(L17304:P17304)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17319","v":49242015},null,{"$f":"Calcs!BT17319","v":2153.9533397135356},null,{"$f":"Calcs!BJ17319","v":3520.1947886521471},null,-1366.2414489386115,false,null,null,-1718.2609278038267,-1014.2219700733967,-1150.8461149672576,-1581.6367829099649,-1933.6562617751802,null,{"$f":"IF(I17319,AND(SIGN(I17319)=SIGN(L17319:P17319)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17334","v":49242334},null,{"$f":"Calcs!BT17334","v":1234.6810058086319},null,{"$f":"Calcs!BJ17334","v":3081.0590241813634},null,-1846.3780183727315,false,null,null,-2154.4839207908681,-1538.2721159545952,-1722.9099177918681,-1969.8461189535947,-2277.9520213717315,null,{"$f":"IF(I17334,AND(SIGN(I17334)=SIGN(L17334:P17334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17353","v":49242968},null,{"$f":"Calcs!BT17353","v":2941.9894454196647},null,{"$f":"Calcs!BJ17353","v":4563.9682370351711},null,-1621.9787916155065,false,null,null,-2078.3756153190243,-1165.5819679119895,-1327.7798470735397,-1916.1777361574727,-2372.5745598609906,null,{"$f":"IF(I17353,AND(SIGN(I17353)=SIGN(L17353:P17353)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17368","v":49243295},null,{"$f":"Calcs!BT17368","v":2463.9705708303572},null,{"$f":"Calcs!BJ17368","v":3824.6662569046925},null,-1360.6956860743353,false,null,null,-1743.1623117648051,-978.229060383866,-1114.2986289912992,-1607.0927431573709,-1989.5593688478407,null,{"$f":"IF(I17368,AND(SIGN(I17368)=SIGN(L17368:P17368)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17373","v":49275572},null,{"$f":"Calcs!BT17373","v":1030.7386052318607},null,{"$f":"Calcs!BJ17373","v":2969.2225789205631},null,-1938.4839736887025,false,null,null,-2235.4062315807591,-1641.5617157966462,-1835.4101131655163,-2041.5578342118883,-2338.480092103945,null,{"$f":"IF(I17373,AND(SIGN(I17373)=SIGN(L17373:P17373)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17388","v":49277118},null,{"$f":"Calcs!BT17388","v":1224.1973742821633},null,{"$f":"Calcs!BJ17388","v":4329.1817874948156},null,-3104.9844132126523,false,null,null,-3537.902591962134,-2672.066234463171,-2982.5646757844361,-3227.4041506408685,-3660.3223293903502,null,{"$f":"IF(I17388,AND(SIGN(I17388)=SIGN(L17388:P17388)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17403","v":49277554},null,{"$f":"Calcs!BT17403","v":6071.8133674737592},null,{"$f":"Calcs!BJ17403","v":10013.216553744456},null,-3941.403186270697,false,null,null,-4942.724841645143,-2940.081530896251,-3334.221849523321,-4548.584523018073,-5549.906178392519,null,{"$f":"IF(I17403,AND(SIGN(I17403)=SIGN(L17403:P17403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17422","v":49278318},null,{"$f":"Calcs!BT17422","v":26225.285870396503},null,{"$f":"Calcs!BJ17422","v":22036.88594619693},null,{"$f":"D17422-F17422","v":4188.3999241995734},{"$f":"H17422>0","v":true},null,null,1984.7113295798772,6392.088518819266,6810.9285112392245,1565.8713371599224,-637.81725745977383,null,{"$f":"IF(I17422,AND(SIGN(I17422)=SIGN(L17422:P17422)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17437","v":49281604},null,{"$f":"Calcs!BT17437","v":147.85628234055051},null,{"$f":"Calcs!BJ17437","v":2442.8804189062193},null,-2295.0241365656689,false,null,null,-2539.3121784562909,-2050.7360946750468,-2280.238508331614,-2309.8097647997238,-2554.0978066903458,null,{"$f":"IF(I17437,AND(SIGN(I17437)=SIGN(L17437:P17437)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17452","v":49286728},null,{"$f":"Calcs!BT17452","v":3294.0782609706453},null,{"$f":"Calcs!BJ17452","v":3111.29591448464},null,182.78234648600528,true,null,null,-128.34724496245917,493.91193793446928,512.19017258307031,-146.62547961105929,-457.75507105952374,null,{"$f":"IF(I17452,AND(SIGN(I17452)=SIGN(L17452:P17452)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17457","v":49286871},null,{"$f":"Calcs!BT17457","v":1003.4289894477876},null,{"$f":"Calcs!BJ17457","v":1417.0288359678559},null,-413.59984652006835,false,null,null,-555.30273011685415,-271.89696292328279,-313.25694757528959,-513.94274546484712,-655.64562906163292,null,{"$f":"IF(I17457,AND(SIGN(I17457)=SIGN(L17457:P17457)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17472","v":49287341},null,{"$f":"Calcs!BT17472","v":2587.1392762827845},null,{"$f":"Calcs!BJ17472","v":2404.5336341838492},null,182.60564209893528,true,null,null,-57.847721319449647,423.0590055173202,441.319569727214,-76.108285529342993,-316.56164894772792,null,{"$f":"IF(I17472,AND(SIGN(I17472)=SIGN(L17472:P17472)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17491","v":49287891},null,{"$f":"Calcs!BT17491","v":16581.127860031393},null,{"$f":"Calcs!BJ17491","v":13451.411298825793},null,3129.7165612055996,true,null,null,1784.5754313230191,4474.8576910881784,4787.8293472087407,1471.6037752024604,126.46264531987981,null,{"$f":"IF(I17491,AND(SIGN(I17491)=SIGN(L17491:P17491)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17506","v":49288183},null,{"$f":"Calcs!BT17506","v":8160.7062455921478},null,{"$f":"Calcs!BJ17506","v":4550.1513798767173},null,3610.5548657154304,true,null,null,3155.539727727758,4065.570003703102,4426.6254902746459,2794.4842411562158,2339.4691031685434,null,{"$f":"IF(I17506,AND(SIGN(I17506)=SIGN(L17506:P17506)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17521","v":49288527},null,{"$f":"Calcs!BT17521","v":6706.924874352273},null,{"$f":"Calcs!BJ17521","v":9882.6572658124242},null,-3175.7323914601511,false,null,null,-4163.9981180413943,-2187.4666648789098,-2505.0399040249231,-3846.4248788953782,-4834.6906054766214,null,{"$f":"IF(I17521,AND(SIGN(I17521)=SIGN(L17521:P17521)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17526","v":49288574},null,{"$f":"Calcs!BT17526","v":4668.8476367118228},null,{"$f":"Calcs!BJ17526","v":15769.2391482327},null,-11100.391511520877,false,null,null,-12677.315426344147,-9523.4675966976065,-10633.506747849695,-11567.27627519206,-13144.20019001533,null,{"$f":"IF(I17526,AND(SIGN(I17526)=SIGN(L17526:P17526)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17541","v":49289134},null,{"$f":"Calcs!BT17541","v":9.5093749780013468},null,{"$f":"Calcs!BJ17541","v":6043.473296676023},null,-6033.9639216980213,false,null,null,-6638.3112513656242,-5429.6165920304193,-6033.0129842002216,-6034.9148591958219,-6639.2621888634249,null,{"$f":"IF(I17541,AND(SIGN(I17541)=SIGN(L17541:P17541)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17556","v":49289614},null,{"$f":"Calcs!BT17556","v":511.49848007845458},null,{"$f":"Calcs!BJ17556","v":2836.3604814621203},null,-2324.8620013836658,false,null,null,-2608.4980495298782,-2041.2259532374537,-2273.71215337582,-2376.0118493915111,-2659.6478975377236,null,{"$f":"IF(I17556,AND(SIGN(I17556)=SIGN(L17556:P17556)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17575","v":49290345},null,{"$f":"Calcs!BT17575","v":550.1505358773951},null,{"$f":"Calcs!BJ17575","v":2917.9600364196413},null,-2367.809500542246,false,null,null,-2659.6055041842105,-2076.013496900282,-2312.7944469545064,-2422.8245541299857,-2714.6205577719502,null,{"$f":"IF(I17575,AND(SIGN(I17575)=SIGN(L17575:P17575)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17590","v":49290825},null,{"$f":"Calcs!BT17590","v":448.2326631818645},null,{"$f":"Calcs!BJ17590","v":2534.592311349275},null,-2086.3596481674103,false,null,null,-2339.8188793023382,-1832.9004170324829,-2041.536381849224,-2131.1829144855969,-2384.6421456205248,null,{"$f":"IF(I17590,AND(SIGN(I17590)=SIGN(L17590:P17590)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17595","v":49292808},null,{"$f":"Calcs!BT17595","v":2327.9139140758634},null,{"$f":"Calcs!BJ17595","v":3778.6100663765205},null,-1450.6961523006571,false,null,null,-1828.5571589383098,-1072.8351456630053,-1217.9047608930705,-1683.4875437082433,-2061.348550345896,null,{"$f":"IF(I17595,AND(SIGN(I17595)=SIGN(L17595:P17595)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17610","v":49295209},null,{"$f":"Calcs!BT17610","v":4629.6393200728025},null,{"$f":"Calcs!BJ17610","v":24902.381974275781},null,-20272.742654202979,false,null,null,-22762.98085163056,-17782.504456775401,-19809.778722195697,-20735.706586210257,-23225.944783637839,null,{"$f":"IF(I17610,AND(SIGN(I17610)=SIGN(L17610:P17610)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17625","v":49295623},null,{"$f":"Calcs!BT17625","v":2949.325445192967},null,{"$f":"Calcs!BJ17625","v":10720.078956198568},null,-7770.7535110056006,false,null,null,-8842.7614066254573,-6698.7456153857447,-7475.8209664863034,-8065.6860555248968,-9137.6939511447545,null,{"$f":"IF(I17625,AND(SIGN(I17625)=SIGN(L17625:P17625)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17644","v":49303051},null,{"$f":"Calcs!BT17644","v":21712.127535890253},null,{"$f":"Calcs!BJ17644","v":11445.964567783883},null,10266.16296810637,true,null,null,9121.5665113279811,11410.759424884758,12437.375721695398,8094.9502145173446,6950.3537577389561,null,{"$f":"IF(I17644,AND(SIGN(I17644)=SIGN(L17644:P17644)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17659","v":49303318},null,{"$f":"Calcs!BT17659","v":58022.578960139785},null,{"$f":"Calcs!BJ17659","v":34924.609521819235},null,23097.96943832055,true,null,null,19605.50848613862,26590.430390502472,28900.227334334537,17295.71154230657,13803.25059012464,null,{"$f":"IF(I17659,AND(SIGN(I17659)=SIGN(L17659:P17659)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17678","v":49307921},null,{"$f":"Calcs!BT17678","v":15263.635393042548},null,{"$f":"Calcs!BJ17678","v":16643.305546734737},null,{"$f":"D17678-F17678","v":-1379.6701536921883},{"$f":"H17678>0","v":false},null,null,-3044.0007083656619,284.66040098128542,146.69338561206678,-2906.0336929964433,-4570.3642476699169,null,{"$f":"IF(I17678,AND(SIGN(I17678)=SIGN(L17678:P17678)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17679","v":49307990},null,{"$f":"Calcs!BT17679","v":2795.2355579475534},null,{"$f":"Calcs!BJ17679","v":4461.343029880004},null,-1666.1074719324506,false,null,null,-2112.2417749204515,-1219.9731689444502,-1386.5839161376948,-1945.6310277272059,-2391.7653307152068,null,{"$f":"IF(I17679,AND(SIGN(I17679)=SIGN(L17679:P17679)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17694","v":49312782},null,{"$f":"Calcs!BT17694","v":31232.104717410522},null,{"$f":"Calcs!BJ17694","v":32813.033308255886},null,-1580.9285908453639,false,null,null,-4862.2319216709548,1700.3747399802232,1542.2818808956945,-4704.1390625864151,-7985.4423934120059,null,{"$f":"IF(I17694,AND(SIGN(I17694)=SIGN(L17694:P17694)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17713","v":49313073},null,{"$f":"Calcs!BT17713","v":2237.8754609608354},null,{"$f":"Calcs!BJ17713","v":2663.0490340615429},null,-425.17357310070747,false,null,null,-691.47847650686208,-158.86866969455332,-201.38602700462388,-648.96111919679106,-915.26602260294567,null,{"$f":"IF(I17713,AND(SIGN(I17713)=SIGN(L17713:P17713)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17728","v":49313434},null,{"$f":"Calcs!BT17728","v":2286.9958847626167},null,{"$f":"Calcs!BJ17728","v":2646.9293673766842},null,-359.93348261406754,false,null,null,-624.62641935173633,-95.24054587639921,-131.23389413780569,-588.63307109032894,-853.32600782799773,null,{"$f":"IF(I17728,AND(SIGN(I17728)=SIGN(L17728:P17728)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17743","v":49313816},null,{"$f":"Calcs!BT17743","v":2229.9960945903654},null,{"$f":"Calcs!BJ17743","v":1941.0681864557923},null,288.92790813457304,true,null,null,94.821089488993493,483.03472678015214,511.92751759360999,65.928298675536553,-128.178519970043,null,{"$f":"IF(I17743,AND(SIGN(I17743)=SIGN(L17743:P17743)), TRUE)","v":false}]
[null,{"$f":"Calcs!B17762","v":49314198},null,{"$f":"Calcs!BT17762","v":4277.3149124835118},null,{"$f":"Calcs!BJ17762","v":5255.1114614177095},null,-977.79654893419774,false,null,null,-1503.3076950759696,-452.28540279242679,-550.06505768584611,-1405.5280401825489,-1931.0391863243208,null,{"$f":"IF(I17762,AND(SIGN(I17762)=SIGN(L17762:P17762)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17763","v":49314208},null,{"$f":"Calcs!BT17763","v":2650.4024148828639},null,{"$f":"Calcs!BJ17763","v":3361.5011756366002},null,-711.09876075373631,false,null,null,-1047.2488783173967,-374.94864319007638,-446.05851926544983,-976.1390022420228,-1312.2891198056832,null,{"$f":"IF(I17763,AND(SIGN(I17763)=SIGN(L17763:P17763)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17782","v":49314660},null,{"$f":"Calcs!BT17782","v":431.8852001548334},null,{"$f":"Calcs!BJ17782","v":1394.8017179303474},null,-962.91651777551397,false,null,null,-1102.3966895685489,-823.43634598247922,-919.72799776003058,-1006.1050377909974,-1145.5852095840323,null,{"$f":"IF(I17782,AND(SIGN(I17782)=SIGN(L17782:P17782)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17797","v":49314962},null,{"$f":"Calcs!BT17797","v":630.06833574625523},null,{"$f":"Calcs!BJ17797","v":2134.2038202141462},null,-1504.1354844678908,false,null,null,-1717.5558664893056,-1290.7151024464765,-1441.1286508932653,-1567.1423180425163,-1780.5627000639311,null,{"$f":"IF(I17797,AND(SIGN(I17797)=SIGN(L17797:P17797)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17812","v":49315525},null,{"$f":"Calcs!BT17812","v":628.59401384278704},null,{"$f":"Calcs!BJ17812","v":3921.8848677804622},null,-3293.2908539376749,false,null,null,-3685.4793407157222,-2901.1023671596286,-3230.4314525533964,-3356.1502553219539,-3748.3387421000007,null,{"$f":"IF(I17812,AND(SIGN(I17812)=SIGN(L17812:P17812)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17831","v":49315758},null,{"$f":"Calcs!BT17831","v":1098.8332160608097},null,{"$f":"Calcs!BJ17831","v":18559.643561319968},null,-17460.81034525916,false,null,null,-19316.774701391158,-15604.845989127161,-17350.927023653079,-17570.693666865238,-19426.658022997235,null,{"$f":"IF(I17831,AND(SIGN(I17831)=SIGN(L17831:P17831)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17845","v":49316311},null,{"$f":"Calcs!BT17845","v":2328.0609056363792},null,{"$f":"Calcs!BJ17845","v":4285.8288951063405},null,-1957.7679894699613,false,null,null,-2386.3508789805956,-1529.1850999593275,-1724.9618989063233,-2190.5740800335993,-2619.1569695442336,null,{"$f":"IF(I17845,AND(SIGN(I17845)=SIGN(L17845:P17845)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17852","v":49316407},null,{"$f":"Calcs!BT17852","v":2120.5073800511359},null,{"$f":"Calcs!BJ17852","v":2867.4984711452976},null,-746.99109109416167,false,null,null,-1033.7409382086917,-460.24124397963215,-534.94035308904768,-959.04182909927522,-1245.7916762138052,null,{"$f":"IF(I17852,AND(SIGN(I17852)=SIGN(L17852:P17852)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17867","v":49317546},null,{"$f":"Calcs!BT17867","v":2287.3708139690862},null,{"$f":"Calcs!BJ17867","v":4148.9619115150135},null,-1861.5910975459274,false,null,null,-2276.487288697429,-1446.6949063944262,-1632.8540161490187,-2090.3281789428361,-2505.2243700943377,null,{"$f":"IF(I17867,AND(SIGN(I17867)=SIGN(L17867:P17867)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17882","v":49320897},null,{"$f":"Calcs!BT17882","v":490.59889099024383},null,{"$f":"Calcs!BJ17882","v":2773.5838913291568},null,-2282.9850003389129,false,null,null,-2560.3433894718287,-2005.6266112059971,-2233.9251112398888,-2332.0448894379374,-2609.4032785708532,null,{"$f":"IF(I17882,AND(SIGN(I17882)=SIGN(L17882:P17882)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17901","v":49321733},null,{"$f":"Calcs!BT17901","v":645.46443785146312},null,{"$f":"Calcs!BJ17901","v":2407.4371766301915},null,-1761.9727387787284,false,null,null,-2002.7164564417476,-1521.2290211157092,-1697.4262949935819,-1826.5191825638747,-2067.2629002268941,null,{"$f":"IF(I17901,AND(SIGN(I17901)=SIGN(L17901:P17901)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17916","v":49322356},null,{"$f":"Calcs!BT17916","v":6000.529097170871},null,{"$f":"Calcs!BJ17916","v":13908.969539507849},null,-7908.4404423369779,false,null,null,-9299.3373962877631,-6517.5434883861926,-7308.3875326198904,-8508.4933520540653,-9899.3903060048506,null,{"$f":"IF(I17916,AND(SIGN(I17916)=SIGN(L17916:P17916)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17931","v":49327175},null,{"$f":"Calcs!BT17931","v":13.517060492141013},null,{"$f":"Calcs!BJ17931","v":5136.6669540376506},null,-5123.1498935455093,false,null,null,-5636.8165889492748,-4609.4831981417447,-5121.7981874962952,-5124.5015995947233,-5638.1682949984888,null,{"$f":"IF(I17931,AND(SIGN(I17931)=SIGN(L17931:P17931)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17936","v":49327625},null,{"$f":"Calcs!BT17936","v":55778.554172068936},null,{"$f":"Calcs!BJ17936","v":30466.170034385555},null,25312.384137683381,true,null,null,22265.767134244823,28359.001141121935,30890.239554890279,19734.52872047649,16687.911717037932,null,{"$f":"IF(I17936,AND(SIGN(I17936)=SIGN(L17936:P17936)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17951","v":49333159},null,{"$f":"Calcs!BT17951","v":3028.0296921296931},null,{"$f":"Calcs!BJ17951","v":5168.8061652540482},null,-2140.7764731243551,false,null,null,-2657.6570896497606,-1623.8958565989506,-1837.9735039113857,-2443.5794423373245,-2960.46005886273,null,{"$f":"IF(I17951,AND(SIGN(I17951)=SIGN(L17951:P17951)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17970","v":49339524},null,{"$f":"Calcs!BT17970","v":737.38308602048994},null,{"$f":"Calcs!BJ17970","v":1882.3966046090341},null,-1145.0135185885442,false,null,null,-1333.2531790494477,-956.77385812764066,-1071.2752099864952,-1218.7518271905931,-1406.9914876514965,null,{"$f":"IF(I17970,AND(SIGN(I17970)=SIGN(L17970:P17970)), TRUE)","v":true}]
[null,{"$f":"Calcs!B17985","v":49339805},null,{"$f":"Calcs!BT17985","v":28731.083771971713},null,{"$f":"Calcs!BJ17985","v":31201.066639769877},null,-2469.9828677981641,false,null,null,-5590.0895317751529,650.1237961788247,403.12550939901121,-5343.0912449953357,-8463.1979089723245,null,{"$f":"IF(I17985,AND(SIGN(I17985)=SIGN(L17985:P17985)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18000","v":49340041},null,{"$f":"Calcs!BT18000","v":666.47038881087133},null,{"$f":"Calcs!BJ18000","v":2209.0951908990874},null,-1542.624802088216,false,null,null,-1763.5343211781249,-1321.7152829983074,-1475.9777632071289,-1609.2718409693032,-1830.181360059212,null,{"$f":"IF(I18000,AND(SIGN(I18000)=SIGN(L18000:P18000)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18005","v":49340120},null,{"$f":"Calcs!BT18005","v":496.75599850152275},null,{"$f":"Calcs!BJ18005","v":2310.6190543677076},null,-1813.8630558661848,false,null,null,-2044.9249613029556,-1582.8011504294141,-1764.1874560160325,-1863.538655716337,-2094.6005611531077,null,{"$f":"IF(I18005,AND(SIGN(I18005)=SIGN(L18005:P18005)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18020","v":49340373},null,{"$f":"Calcs!BT18020","v":8631.8996055325824},null,{"$f":"Calcs!BJ18020","v":10253.509721717523},null,-1621.6101161849401,false,null,null,-2646.9610883566929,-596.25914401318732,-758.42015563168025,-2484.8000767381982,-3510.151048909951,null,{"$f":"IF(I18020,AND(SIGN(I18020)=SIGN(L18020:P18020)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18035","v":49340569},null,{"$f":"Calcs!BT18035","v":3905.9615239994687},null,{"$f":"Calcs!BJ18035","v":9467.2504516789777},null,-5561.2889276795086,false,null,null,-6508.0139728474078,-4614.5638825116112,-5170.6927752795618,-5951.8850800794553,-6898.6101252473545,null,{"$f":"IF(I18035,AND(SIGN(I18035)=SIGN(L18035:P18035)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18054","v":49341059},null,{"$f":"Calcs!BT18054","v":2621.328680221663},null,{"$f":"Calcs!BJ18054","v":3038.1066204061772},null,-416.77794018451414,false,null,null,-720.58860222513204,-112.96727814389669,-154.64507216234779,-678.91080820668049,-982.72147024729838,null,{"$f":"IF(I18054,AND(SIGN(I18054)=SIGN(L18054:P18054)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18069","v":49341443},null,{"$f":"Calcs!BT18069","v":5418.9811128604397},null,{"$f":"Calcs!BJ18069","v":38334.770063970376},null,-32915.788951109935,false,null,null,-36749.265957506977,-29082.311944712899,-32373.890839823893,-33457.687062395984,-37291.164068793019,null,{"$f":"IF(I18069,AND(SIGN(I18069)=SIGN(L18069:P18069)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18074","v":49341525},null,{"$f":"Calcs!BT18074","v":11955.468711897918},null,{"$f":"Calcs!BJ18074","v":17971.926521319168},null,-6016.4578094212502,false,null,null,-7813.6504615531685,-4219.2651572893337,-4820.9109382314582,-7212.0046806110422,-9009.1973327429605,null,{"$f":"IF(I18074,AND(SIGN(I18074)=SIGN(L18074:P18074)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18089","v":49341798},null,{"$f":"Calcs!BT18089","v":9617.5672642258323},null,{"$f":"Calcs!BJ18089","v":13709.726454396841},null,-4092.159190171009,false,null,null,-5463.1318356106949,-2721.1865447313248,-3130.4024637484254,-5053.9159165935926,-6424.8885620332785,null,{"$f":"IF(I18089,AND(SIGN(I18089)=SIGN(L18089:P18089)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18104","v":49342256},null,{"$f":"Calcs!BT18104","v":882.01429477077534},null,{"$f":"Calcs!BJ18104","v":2250.145273761153},null,-1368.1309789903776,false,null,null,-1593.145506366493,-1143.1164516142626,-1279.9295495133001,-1456.3324084674553,-1681.3469358435707,null,{"$f":"IF(I18104,AND(SIGN(I18104)=SIGN(L18104:P18104)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18123","v":49347285},null,{"$f":"Calcs!BT18123","v":7744.8863174818862},null,{"$f":"Calcs!BJ18123","v":19203.429007181152},null,-11458.542689699265,false,null,null,-13378.885590417383,-9538.19978898115,-10684.054057951076,-12233.031321447455,-14153.374222165574,null,{"$f":"IF(I18123,AND(SIGN(I18123)=SIGN(L18123:P18123)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18138","v":49351546},null,{"$f":"Calcs!BT18138","v":60.664277344555671},null,{"$f":"Calcs!BJ18138","v":5605.7392423517485},null,-5545.074965007193,false,null,null,-6105.6488892423686,-4984.5010407720183,-5539.0085372727372,-5551.1413927416488,-6111.7153169768244,null,{"$f":"IF(I18138,AND(SIGN(I18138)=SIGN(L18138:P18138)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18143","v":49351685},null,{"$f":"Calcs!BT18143","v":15078.907050662157},null,{"$f":"Calcs!BJ18143","v":11904.524029999158},null,3174.3830206629991,true,null,null,1983.9306176630816,4364.8354236629148,4682.2737257292156,1666.4923155967845,476.039912596867,null,{"$f":"IF(I18143,AND(SIGN(I18143)=SIGN(L18143:P18143)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18158","v":49372768},null,{"$f":"Calcs!BT18158","v":5427.9393394373001},null,{"$f":"Calcs!BJ18158","v":14968.261921655796},null,-9540.3225822184959,false,null,null,-11037.148774384077,-8043.4963900529165,-8997.5286482747651,-10083.116516162227,-11579.942708327806,null,{"$f":"IF(I18158,AND(SIGN(I18158)=SIGN(L18158:P18158)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18173","v":49373260},null,{"$f":"Calcs!BT18173","v":23.431010230222654},null,{"$f":"Calcs!BJ18173","v":2480.6264707086552},null,-2457.1954604784328,false,null,null,-2705.2581075492985,-2209.1328134075675,-2454.8523594554104,-2459.5385615014548,-2707.6012085723205,null,{"$f":"IF(I18173,AND(SIGN(I18173)=SIGN(L18173:P18173)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18192","v":49373978},null,{"$f":"Calcs!BT18192","v":2731.5227976631722},null,{"$f":"Calcs!BJ18192","v":6396.5040092897934},null,-3664.9812116266212,false,null,null,-4304.6316125556014,-3025.3308106976419,-3391.8289318603038,-3938.1334913929381,-4577.7838923219188,null,{"$f":"IF(I18192,AND(SIGN(I18192)=SIGN(L18192:P18192)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18207","v":49392564},null,{"$f":"Calcs!BT18207","v":5315.1007827481499},null,{"$f":"Calcs!BJ18207","v":5086.1052666099849},null,228.99551613816493,true,null,null,-279.61501052283438,737.60604279916333,760.50559441298083,-302.51456213665006,-811.12508879764937,null,{"$f":"IF(I18207,AND(SIGN(I18207)=SIGN(L18207:P18207)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18222","v":49392836},null,{"$f":"Calcs!BT18222","v":4236.7675781729822},null,{"$f":"Calcs!BJ18222","v":3751.9775735928365},null,484.79000458014571,true,null,null,109.59224722086128,859.98776193942922,908.4667623974442,61.113246762847666,-314.08451059643676,null,{"$f":"IF(I18222,AND(SIGN(I18222)=SIGN(L18222:P18222)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18227","v":49392971},null,{"$f":"Calcs!BT18227","v":6392.9367671505133},null,{"$f":"Calcs!BJ18227","v":13445.403969626466},null,-7052.4672024759529,false,null,null,-8397.0075994386007,-5707.926805513307,-6413.1735257609007,-7691.7608791910043,-9036.301276153652,null,{"$f":"IF(I18227,AND(SIGN(I18227)=SIGN(L18227:P18227)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18242","v":49434301},null,{"$f":"Calcs!BT18242","v":10.652736931165919},null,{"$f":"Calcs!BJ18242","v":6666.0328460329174},null,-6655.3801091017513,false,null,null,-7321.9833937050435,-5988.77682449846,-6654.3148354086352,-6656.4453827948682,-7323.0486673981604,null,{"$f":"IF(I18242,AND(SIGN(I18242)=SIGN(L18242:P18242)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18261","v":49450541},null,{"$f":"Calcs!BT18261","v":322.44568749074591},null,{"$f":"Calcs!BJ18261","v":3584.3730889316216},null,-3261.9274014408757,false,null,null,-3620.3647103340381,-2903.4900925477136,-3229.6828326918012,-3294.1719701899501,-3652.6092790831126,null,{"$f":"IF(I18261,AND(SIGN(I18261)=SIGN(L18261:P18261)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18276","v":49475655},null,{"$f":"Calcs!BT18276","v":413.314581011499},null,{"$f":"Calcs!BJ18276","v":2457.4982532912477},null,-2044.1836722797486,false,null,null,-2289.9334976088739,-1798.433846950624,-2002.8522141785988,-2085.5151303808984,-2331.2649557100235,null,{"$f":"IF(I18276,AND(SIGN(I18276)=SIGN(L18276:P18276)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18291","v":49516362},null,{"$f":"Calcs!BT18291","v":47894.590870990301},null,{"$f":"Calcs!BJ18291","v":39094.697207685225},null,8799.8936633050762,true,null,null,4890.4239425365522,12709.3633840736,13589.352750404112,4010.4345762060475,100.96485543752351,null,{"$f":"IF(I18291,AND(SIGN(I18291)=SIGN(L18291:P18291)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18296","v":49644985},null,{"$f":"Calcs!BT18296","v":4388.0097384497867},null,{"$f":"Calcs!BJ18296","v":9994.3935889199001},null,-5606.3838504701134,false,null,null,-6605.8232093621036,-4606.9444915781232,-5167.5828766251343,-6045.1848243150926,-7044.6241832070828,null,{"$f":"IF(I18296,AND(SIGN(I18296)=SIGN(L18296:P18296)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18311","v":49670690},null,{"$f":"Calcs!BT18311","v":1935.2770584690841},null,{"$f":"Calcs!BJ18311","v":5615.1507247640257},null,-3679.8736662949414,false,null,null,-4241.3887387713448,-3118.3585938185388,-3486.3459604480331,-3873.4013721418501,-4434.9164446182531,null,{"$f":"IF(I18311,AND(SIGN(I18311)=SIGN(L18311:P18311)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18326","v":49671349},null,{"$f":"Calcs!BT18326","v":13829.015990309417},null,{"$f":"Calcs!BJ18326","v":11871.483719402862},null,1957.5322709065549,true,null,null,770.38389896626722,3144.6806428468408,3340.4338699374985,574.63067187561319,-612.5177000646745,null,{"$f":"IF(I18326,AND(SIGN(I18326)=SIGN(L18326:P18326)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18345","v":49693918},null,{"$f":"Calcs!BT18345","v":55666.419606934563},null,{"$f":"Calcs!BJ18345","v":52081.541715096384},null,3584.8778918381795,true,null,null,-1623.2762796714669,8793.0320633478186,9151.5198525316373,-1981.7640688552783,-7189.9182403649247,null,{"$f":"IF(I18345,AND(SIGN(I18345)=SIGN(L18345:P18345)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18360","v":49694383},null,{"$f":"Calcs!BT18360","v":680.74655179587899},null,{"$f":"Calcs!BJ18360","v":31069.906618917899},null,-30389.160067122022,false,null,null,-33496.150729013818,-27282.169405230234,-30321.085411942433,-30457.234722301608,-33564.225384193407,null,{"$f":"IF(I18360,AND(SIGN(I18360)=SIGN(L18360:P18360)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18379","v":49720889},null,{"$f":"Calcs!BT18379","v":2292.8283702042531},null,{"$f":"Calcs!BJ18379","v":4142.5540937023979},null,-1849.7257234981448,false,null,null,{"$f":"(1+L$7)*$D18379-(1+L$6)*$F18379","v":-2263.981132868385},-1435.4703141279051,-1620.4428864777192,-2079.00856051857,-2493.2639698888102,null,{"$f":"IF(I18379,AND(SIGN(I18379)=SIGN(L18379:P18379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18380","v":49720911},null,{"$f":"Calcs!BT18380","v":20895.371758200999},null,{"$f":"Calcs!BJ18380","v":25682.333548655039},null,-4786.9617904540391,false,null,null,-7355.195145319547,-2218.7284355885349,-2697.4246146339356,-6876.4989662741391,-9444.732321139647,null,{"$f":"IF(I18380,AND(SIGN(I18380)=SIGN(L18380:P18380)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18395","v":49721133},null,{"$f":"Calcs!BT18395","v":32103.512635077845},null,{"$f":"Calcs!BJ18395","v":33338.674613196963},null,-1235.1619781191184,false,null,null,-4569.0294394388184,2098.7054832005779,1975.1892853886675,-4445.5132416269007,-7779.3807029466006,null,{"$f":"IF(I18395,AND(SIGN(I18395)=SIGN(L18395:P18395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18414","v":49721745},null,{"$f":"Calcs!BT18414","v":2404.6046805136139},null,{"$f":"Calcs!BJ18414","v":2372.895033734063},null,31.709646779550894,true,null,null,-205.57985659385577,268.9991501529571,272.17011483091255,-208.75082127181031,-446.04032464521697,null,{"$f":"IF(I18414,AND(SIGN(I18414)=SIGN(L18414:P18414)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18429","v":49722200},null,{"$f":"Calcs!BT18429","v":9410.8886095888847},null,{"$f":"Calcs!BJ18429","v":13771.802189456554},null,-4360.9135798676689,false,null,null,-5738.0937988133246,-2983.7333609220132,-3419.8247189087797,-5302.0024408265563,-6679.182659772212,null,{"$f":"IF(I18429,AND(SIGN(I18429)=SIGN(L18429:P18429)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18448","v":49722810},null,{"$f":"Calcs!BT18448","v":2659.6260394025894},null,{"$f":"Calcs!BJ18448","v":4262.700677688933},null,-1603.0746382863435,false,null,null,-2029.3447060552371,-1176.8045705174504,-1337.1120343460843,-1869.0372422266023,-2295.3073099954959,null,{"$f":"IF(I18448,AND(SIGN(I18448)=SIGN(L18448:P18448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18463","v":49723077},null,{"$f":"Calcs!BT18463","v":4821.862992574178},null,{"$f":"Calcs!BJ18463","v":7163.8401923504625},null,-2341.9771997762846,false,null,null,-3058.3612190113317,-1625.5931805412383,-1859.7909005188667,-2824.1634990337025,-3540.5475182687496,null,{"$f":"IF(I18463,AND(SIGN(I18463)=SIGN(L18463:P18463)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18464","v":49723158},null,{"$f":"Calcs!BT18464","v":6867.8004672864736},null,{"$f":"Calcs!BJ18464","v":10200.444980456807},null,-3332.6445131703331,false,null,null,-4352.6890112160145,-2312.6000151246535,-2645.8644664416852,-4019.4245598989801,-5039.4690579446615,null,{"$f":"IF(I18464,AND(SIGN(I18464)=SIGN(L18464:P18464)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18483","v":49723592},null,{"$f":"Calcs!BT18483","v":1290.2847550377642},null,{"$f":"Calcs!BJ18483","v":2899.5375602083736},null,-1609.2528051706095,false,null,null,-1899.2065611914472,-1319.2990491497721,-1480.224329666833,-1738.2812806743859,-2028.2350366952237,null,{"$f":"IF(I18483,AND(SIGN(I18483)=SIGN(L18483:P18483)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18498","v":49723981},null,{"$f":"Calcs!BT18498","v":2810.8018385714886},null,{"$f":"Calcs!BJ18498","v":3968.9422798418559},null,-1158.1404412703673,false,null,null,-1555.0346692545536,-761.24621328618196,-877.0602574132181,-1439.2206251275161,-1836.1148531117024,null,{"$f":"IF(I18498,AND(SIGN(I18498)=SIGN(L18498:P18498)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18513","v":49724501},null,{"$f":"Calcs!BT18513","v":500.36064106104072},null,{"$f":"Calcs!BJ18513","v":6447.0656967174564},null,-5946.7050556564154,false,null,null,-6591.4116253281618,-5301.99848598467,-5896.6689915503111,-5996.7411197625197,-6641.4476894342661,null,{"$f":"IF(I18513,AND(SIGN(I18513)=SIGN(L18513:P18513)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18532","v":49770531},null,{"$f":"Calcs!BT18532","v":2389.6430045433408},null,{"$f":"Calcs!BJ18532","v":5733.7954764507294},null,-3344.1524719073886,false,null,null,{"$f":"(1+L$7)*$D18532-(1+L$6)*$F18532","v":-3917.5320195524619},-2770.7729242623154,-3105.1881714530546,-3583.1167723617227,-4156.4963200067959,null,{"$f":"IF(I18532,AND(SIGN(I18532)=SIGN(L18532:P18532)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18547","v":49770986},null,{"$f":"Calcs!BT18547","v":138804.41021736182},null,{"$f":"Calcs!BJ18547","v":66945.676597297206},null,71858.73362006461,true,null,null,65164.165960334882,78553.301279794337,85739.174641800797,57978.292598328437,51283.724938598709,null,{"$f":"IF(I18547,AND(SIGN(I18547)=SIGN(L18547:P18547)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18552","v":49771176},null,{"$f":"Calcs!BT18552","v":48333.853510458008},null,{"$f":"Calcs!BJ18552","v":42119.387459546226},null,6214.4660509117821,true,null,null,2002.5273049571551,10426.404796866402,11047.851401957589,1381.0806998659828,-2830.8580460886442,null,{"$f":"IF(I18552,AND(SIGN(I18552)=SIGN(L18552:P18552)), TRUE)","v":false}]
[null,{"$f":"Calcs!B18567","v":49785476},null,{"$f":"Calcs!BT18567","v":7908.1491259343311},null,{"$f":"Calcs!BJ18567","v":13005.867716542392},null,-5097.7185906080613,false,null,null,-6398.3053622623011,-3797.1318189538215,-4306.9036780146271,-5888.5335032014946,-7189.1202748557344,null,{"$f":"IF(I18567,AND(SIGN(I18567)=SIGN(L18567:P18567)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18582","v":49786124},null,{"$f":"Calcs!BT18582","v":16089.202929350304},null,{"$f":"Calcs!BJ18582","v":12347.063947682891},null,3742.1389816674127,true,null,null,2507.4325868991218,4976.8453764357018,5351.0592746024449,2133.2186887323824,898.51229396409144,null,{"$f":"IF(I18582,AND(SIGN(I18582)=SIGN(L18582:P18582)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18601","v":49786936},null,{"$f":"Calcs!BT18601","v":3632.0216384018941},null,{"$f":"Calcs!BJ18601","v":7015.058672513801},null,-3383.0370341119069,false,null,null,-4084.5429013632875,-2681.5311668605273,-3019.8348702717171,-3746.2391979520962,-4447.7450652034768,null,{"$f":"IF(I18601,AND(SIGN(I18601)=SIGN(L18601:P18601)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18616","v":49787172},null,{"$f":"Calcs!BT18616","v":5722.388562989986},null,{"$f":"Calcs!BJ18616","v":7650.734223955893},null,-1928.345660965907,false,null,null,-2693.4190833614966,-1163.2722385703182,-1356.1068046669079,-2500.5845172649051,-3265.6579396604948,null,{"$f":"IF(I18616,AND(SIGN(I18616)=SIGN(L18616:P18616)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18621","v":49787288},null,{"$f":"Calcs!BT18621","v":5522.0389867492941},null,{"$f":"Calcs!BJ18621","v":12124.792767307801},null,-6602.7537805585071,false,null,null,-7815.2330572892879,-5390.274503827728,-6050.5498818835767,-7154.9576792334365,-8367.4369559642182,null,{"$f":"IF(I18621,AND(SIGN(I18621)=SIGN(L18621:P18621)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18636","v":49787979},null,{"$f":"Calcs!BT18636","v":709.0122482497386},null,{"$f":"Calcs!BJ18636","v":2438.7754106200118},null,-1729.7631623702732,false,null,null,-1973.6407034322747,-1485.8856213082722,-1658.8619375452993,-1800.6643871952469,-2044.5419282572484,null,{"$f":"IF(I18636,AND(SIGN(I18636)=SIGN(L18636:P18636)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18651","v":49788876},null,{"$f":"Calcs!BT18651","v":18622.383972949661},null,{"$f":"Calcs!BJ18651","v":19457.739276619312},null,-835.35530366965031,false,null,null,-2781.1292313315826,1110.4186239922819,1026.883093625318,-2697.593700964615,-4643.3676286265472,null,{"$f":"IF(I18651,AND(SIGN(I18651)=SIGN(L18651:P18651)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18670","v":49812952},null,{"$f":"Calcs!BT18670","v":6166.8566854658729},null,{"$f":"Calcs!BJ18670","v":9299.8462113244059},null,-3132.9895258585329,false,null,null,-4062.974146990975,-2203.0049047260927,-2516.3038573119447,-3749.6751944051202,-4679.6598155375623,null,{"$f":"IF(I18670,AND(SIGN(I18670)=SIGN(L18670:P18670)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18685","v":49814715},null,{"$f":"Calcs!BT18685","v":2863.026237331816},null,{"$f":"Calcs!BJ18685","v":3893.6504205436272},null,-1030.6241832118112,false,null,null,{"$f":"(1+L$7)*$D18685-(1+L$6)*$F18685","v":-1419.9892252661743},-641.25914115744854,-744.3215594786293,-1316.9268069449927,-1706.2918489993558,null,{"$f":"IF(I18685,AND(SIGN(I18685)=SIGN(L18685:P18685)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18700","v":49815071},null,{"$f":"Calcs!BT18700","v":3260.8541407667472},null,{"$f":"Calcs!BJ18700","v":8733.4551899812141},null,-5472.6010492144669,false,null,null,-6345.9465682125883,-4599.2555302163455,-5146.5156351377918,-5798.686463291142,-6672.0319822892634,null,{"$f":"IF(I18700,AND(SIGN(I18700)=SIGN(L18700:P18700)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18705","v":49815167},null,{"$f":"Calcs!BT18705","v":3774.2431865864805},null,{"$f":"Calcs!BJ18705","v":6692.965705276566},null,-2918.7225186900855,false,null,null,-3588.0190892177429,-2249.425948162429,-2541.2982000314369,-3296.1468373487337,-3965.4434078763911,null,{"$f":"IF(I18705,AND(SIGN(I18705)=SIGN(L18705:P18705)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18720","v":49815455},null,{"$f":"Calcs!BT18720","v":59886.622621794493},null,{"$f":"Calcs!BJ18720","v":43995.676612802607},null,15890.946008991887,true,null,null,11491.378347711623,20290.513670272143,21879.608271171339,9902.2837468124417,5502.7160855321781,null,{"$f":"IF(I18720,AND(SIGN(I18720)=SIGN(L18720:P18720)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18739","v":49815978},null,{"$f":"Calcs!BT18739","v":1914.1735489964094},null,{"$f":"Calcs!BJ18739","v":6853.6617613585577},null,-4939.4882123621483,false,null,null,-5624.8543884980045,-4254.1220362262929,-4748.0708574625078,-5130.9055672617887,-5816.271743397645,null,{"$f":"IF(I18739,AND(SIGN(I18739)=SIGN(L18739:P18739)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18754","v":49816697},null,{"$f":"Calcs!BT18754","v":3740.9436146771318},null,{"$f":"Calcs!BJ18754","v":4719.5580632977308},null,-978.61444862059898,false,null,null,-1450.5702549503726,-506.65864229082626,-604.52008715288503,-1352.708810088312,-1824.6646164180856,null,{"$f":"IF(I18754,AND(SIGN(I18754)=SIGN(L18754:P18754)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18769","v":49817147},null,{"$f":"Calcs!BT18769","v":559.79526921606544},null,{"$f":"Calcs!BJ18769","v":3744.5685342470019},null,-3184.7732650309363,false,null,null,-3559.2301184556372,-2810.3164116062362,-3128.7937381093298,-3240.7527919525428,-3615.2096453772438,null,{"$f":"IF(I18769,AND(SIGN(I18769)=SIGN(L18769:P18769)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18774","v":49817293},null,{"$f":"Calcs!BT18774","v":1812.9543515747887},null,{"$f":"Calcs!BJ18774","v":4235.1670855253515},null,-2422.2127339505628,false,null,null,-2845.7294425030982,-1998.6960253980278,-2240.9172987930838,-2603.5081691080413,-3027.0248776605767,null,{"$f":"IF(I18774,AND(SIGN(I18774)=SIGN(L18774:P18774)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18789","v":49817571},null,{"$f":"Calcs!BT18789","v":2920.4872983587384},null,{"$f":"Calcs!BJ18789","v":11118.565126420575},null,-8198.077828061836,false,null,null,-9309.9343407038941,-7086.2213154197789,-7906.029098225963,-8490.1265578977109,-9601.983070539769,null,{"$f":"IF(I18789,AND(SIGN(I18789)=SIGN(L18789:P18789)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18804","v":49858300},null,{"$f":"Calcs!BT18804","v":12224.651166895874},null,{"$f":"Calcs!BJ18804","v":12408.138461209381},null,-183.48729431350694,false,null,null,-1424.301140434447,1057.3265518074313,1038.9778223760823,-1405.9524110030943,-2646.7662571240344,null,{"$f":"IF(I18804,AND(SIGN(I18804)=SIGN(L18804:P18804)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18823","v":49859289},null,{"$f":"Calcs!BT18823","v":2258.1917877954475},null,{"$f":"Calcs!BJ18823","v":3394.1409976196087},null,-1135.9492098241612,false,null,null,-1475.3633095861223,-796.5351100622006,-910.13003104461632,-1361.7683886037059,-1701.182488365667,null,{"$f":"IF(I18823,AND(SIGN(I18823)=SIGN(L18823:P18823)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18838","v":49859753},null,{"$f":"Calcs!BT18838","v":1865.2938967049515},null,{"$f":"Calcs!BJ18838","v":4254.8911497298095},null,-2389.5972530248582,false,null,null,{"$f":"(1+L$7)*$D18838-(1+L$6)*$F18838","v":-2815.0863679978393},-1964.1081380518769,-2203.0678633543625,-2576.1266426953534,-3001.6157576683345,null,{"$f":"IF(I18838,AND(SIGN(I18838)=SIGN(L18838:P18838)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18843","v":49859947},null,{"$f":"Calcs!BT18843","v":2695.5352216207398},null,{"$f":"Calcs!BJ18843","v":5359.9393559459631},null,-2664.4041343252234,false,null,null,-3200.3980699198205,-2128.4101987306271,-2394.850612163149,-2933.9576564872973,-3469.9515920818944,null,{"$f":"IF(I18843,AND(SIGN(I18843)=SIGN(L18843:P18843)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18858","v":49860495},null,{"$f":"Calcs!BT18858","v":2702.3281590612351},null,{"$f":"Calcs!BJ18858","v":7244.5386479280833},null,-4542.2104888668482,false,null,null,-5266.6643536596575,-3817.7566240740398,-4271.9776729607238,-4812.4433047729717,-5536.897169565781,null,{"$f":"IF(I18858,AND(SIGN(I18858)=SIGN(L18858:P18858)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18873","v":49860972},null,{"$f":"Calcs!BT18873","v":17502.043678880505},null,{"$f":"Calcs!BJ18873","v":23570.757335091686},null,-6068.7136562111809,false,null,null,-8425.7893897203503,-3711.6379227020116,-4318.50928832313,-7818.9180240992318,-10175.993757608401,null,{"$f":"IF(I18873,AND(SIGN(I18873)=SIGN(L18873:P18873)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18892","v":49861475},null,{"$f":"Calcs!BT18892","v":11481.92165512007},null,{"$f":"Calcs!BJ18892","v":22680.67139205811},null,-11198.74973693804,false,null,null,-13466.816876143854,-8930.6825977322296,-10050.557571426032,-12346.941902450046,-14615.00904165586,null,{"$f":"IF(I18892,AND(SIGN(I18892)=SIGN(L18892:P18892)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18907","v":49879265},null,{"$f":"Calcs!BT18907","v":3122.4069566472272},null,{"$f":"Calcs!BJ18907","v":14290.434943665092},null,-11168.027987017864,false,null,null,-12597.071481384373,-9738.9844926513542,-10855.787291353143,-11480.268682682588,-12909.312177049098,null,{"$f":"IF(I18907,AND(SIGN(I18907)=SIGN(L18907:P18907)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18912","v":49879368},null,{"$f":"Calcs!BT18912","v":502.46799535381416},null,{"$f":"Calcs!BJ18912","v":3589.1789522910826},null,-3086.7109569372683,false,null,null,-3445.6288521663769,-2727.7930617081602,-3036.464157401887,-3136.9577564726496,-3495.8756517017582,null,{"$f":"IF(I18912,AND(SIGN(I18912)=SIGN(L18912:P18912)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18927","v":49880282},null,{"$f":"Calcs!BT18927","v":7161.2885536835274},null,{"$f":"Calcs!BJ18927","v":18580.669213517613},null,-11419.380659834085,false,null,null,-13277.447581185847,-9561.313738482324,-10703.251804465732,-12135.509515202437,-13993.576436554198,null,{"$f":"IF(I18927,AND(SIGN(I18927)=SIGN(L18927:P18927)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18942","v":49912197},null,{"$f":"Calcs!BT18942","v":4934.5987330723801},null,{"$f":"Calcs!BJ18942","v":6982.9194612974034},null,-2048.3207282250232,false,null,null,-2746.6126743547638,-1350.0287820952826,-1554.8608549177852,-2541.7806015322612,-3240.0725476620019,null,{"$f":"IF(I18942,AND(SIGN(I18942)=SIGN(L18942:P18942)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18961","v":49967223},null,{"$f":"Calcs!BT18961","v":9748.1062480924229},null,{"$f":"Calcs!BJ18961","v":7501.3519711993013},null,2246.7542768931216,true,null,null,1496.6190797731906,2996.8894740130518,3221.5649017023643,1271.943652083879,521.80845496394795,null,{"$f":"IF(I18961,AND(SIGN(I18961)=SIGN(L18961:P18961)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18976","v":49975909},null,{"$f":"Calcs!BT18976","v":37083.076087660404},null,{"$f":"Calcs!BJ18976","v":38137.529421925829},null,-1054.4533342654249,false,null,null,-4868.2062764580114,2759.2996079271543,2653.8542745006198,-4762.7609430314624,-8576.5138852240489,null,{"$f":"IF(I18976,AND(SIGN(I18976)=SIGN(L18976:P18976)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18991","v":49978330},null,{"$f":"Calcs!BT18991","v":339.67184411132456},null,{"$f":"Calcs!BJ18991","v":1151.4047632042923},null,-811.73291909296768,false,null,null,{"$f":"(1+L$7)*$D18991-(1+L$6)*$F18991","v":-926.87339541339702},-696.59244277253856,-777.76573468183528,-845.70010350410018,-960.84057982452953,null,{"$f":"IF(I18991,AND(SIGN(I18991)=SIGN(L18991:P18991)), TRUE)","v":true}]
[null,{"$f":"Calcs!B18996","v":49978425},null,{"$f":"Calcs!BT18996","v":18734.5140514983},null,{"$f":"Calcs!BJ18996","v":35700.556210065602},null,-16966.042158567303,false,null,null,-20536.097779573865,-13395.986537560744,-15092.590753417473,-18839.493563717133,-22409.549184723695,null,{"$f":"IF(I18996,AND(SIGN(I18996)=SIGN(L18996:P18996)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19011","v":49993850},null,{"$f":"Calcs!BT19011","v":3646.9527193614367},null,{"$f":"Calcs!BJ19011","v":8227.1374606312947},null,-4580.184741269858,false,null,null,-5402.8984873329891,-3757.4709952067287,-4215.4894693337137,-4944.8800132060014,-5767.5937592691325,null,{"$f":"IF(I19011,AND(SIGN(I19011)=SIGN(L19011:P19011)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19030","v":50001733},null,{"$f":"Calcs!BT19030","v":67.929438876805392},null,{"$f":"Calcs!BJ19030","v":2499.6496798398571},null,-2431.7202409630518,false,null,null,-2681.6852089470376,-2181.7552729790659,-2424.9272970753709,-2438.5131848507322,-2688.478152834718,null,{"$f":"IF(I19030,AND(SIGN(I19030)=SIGN(L19030:P19030)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19045","v":50331286},null,{"$f":"Calcs!BT19045","v":3178.9914156165751},null,{"$f":"Calcs!BJ19045","v":7218.1063994510469},null,-4039.1149838344718,false,null,null,-4760.9256237795771,-3317.3043438893674,-3721.2158422728139,-4357.0141253961292,-5078.8247653412345,null,{"$f":"IF(I19045,AND(SIGN(I19045)=SIGN(L19045:P19045)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19052","v":50332139},null,{"$f":"Calcs!BT19052","v":8348.7770076115339},null,{"$f":"Calcs!BJ19052","v":7784.6976651008781},null,564.07934251065581,true,null,null,-214.39042399943355,1342.5491090207433,1398.9570432718092,-270.79835825049759,-1049.2681247605869,null,{"$f":"IF(I19052,AND(SIGN(I19052)=SIGN(L19052:P19052)), TRUE)","v":false}]
[null,{"$f":"Calcs!B19080","v":50334168},null,{"$f":"Calcs!BT19080","v":16773.141938019351},null,{"$f":"Calcs!BJ19080","v":6571.4174111435232},null,10201.724526875827,true,null,null,9544.582785761475,10858.866267990179,11879.038720677763,8524.4103330738944,7867.2685919595406,null,{"$f":"IF(I19080,AND(SIGN(I19080)=SIGN(L19080:P19080)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19081","v":50334188},null,{"$f":"Calcs!BT19081","v":32497.401710744751},null,{"$f":"Calcs!BJ19081","v":33056.330140828606},null,-558.92843008385535,false,null,null,-3864.5614441667203,2746.704583999006,2690.811740990619,-3808.6686011583297,-7114.3016152411947,null,{"$f":"IF(I19081,AND(SIGN(I19081)=SIGN(L19081:P19081)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19096","v":50346052},null,{"$f":"Calcs!BT19096","v":3556.5499161837424},null,{"$f":"Calcs!BJ19096","v":15373.756642610353},null,-11817.206726426612,false,null,null,-13354.582390687647,-10279.831062165576,-11461.551734808236,-12172.861718044984,-13710.237382306022,null,{"$f":"IF(I19096,AND(SIGN(I19096)=SIGN(L19096:P19096)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19115","v":50347522},null,{"$f":"Calcs!BT19115","v":1915.079456818954},null,{"$f":"Calcs!BJ19115","v":3463.3254055651892},null,-1548.2459487462352,false,null,null,-1894.5784893027544,-1201.9134081897164,-1356.7380030643394,-1739.7538944281305,-2086.0864349846497,null,{"$f":"IF(I19115,AND(SIGN(I19115)=SIGN(L19115:P19115)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19130","v":50348219},null,{"$f":"Calcs!BT19130","v":1939.0105584390051},null,{"$f":"Calcs!BJ19130","v":4135.5455429698504},null,-2196.5349845308456,false,null,null,-2610.0895388278313,-1782.9804302338605,-2002.6339286869447,-2390.436040374746,-2803.9905946717317,null,{"$f":"IF(I19130,AND(SIGN(I19130)=SIGN(L19130:P19130)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19149","v":50349323},null,{"$f":"Calcs!BT19149","v":25358.917996533593},null,{"$f":"Calcs!BJ19149","v":22515.469839076628},null,2843.4481574569654,true,null,null,591.90117354930044,5094.9951413646268,5379.3399571103255,307.55635780360535,-1943.9906261040596,null,{"$f":"IF(I19149,AND(SIGN(I19149)=SIGN(L19149:P19149)), TRUE)","v":false}]
[null,{"$f":"Calcs!B19164","v":50350300},null,{"$f":"Calcs!BT19164","v":3453.9510234907193},null,{"$f":"Calcs!BJ19164","v":5624.7624514829495},null,-2170.8114279922302,false,null,null,-2733.2876731405258,-1608.3351828439354,-1825.416325643158,-2516.2065303413019,-3078.6827754895976,null,{"$f":"IF(I19164,AND(SIGN(I19164)=SIGN(L19164:P19164)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19165","v":50350320},null,{"$f":"Calcs!BT19165","v":5595.4009987206182},null,{"$f":"Calcs!BJ19165","v":3554.3364429349876},null,2041.0645557856305,true,null,null,1685.6309114921314,2396.4982000791292,2600.604655657693,1481.524455913569,1126.0908116200699,null,{"$f":"IF(I19165,AND(SIGN(I19165)=SIGN(L19165:P19165)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19184","v":50354195},null,{"$f":"Calcs!BT19184","v":268.22489742129176},null,{"$f":"Calcs!BJ19184","v":3917.9801038008995},null,-3649.7552063796079,false,null,null,-4041.5532167596984,-3257.9571959995178,-3622.9327166374787,-3676.5776961217371,-4068.3757065018276,null,{"$f":"IF(I19184,AND(SIGN(I19184)=SIGN(L19184:P19184)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19199","v":50355345},null,{"$f":"Calcs!BT19199","v":3.2747189686688216E-4},null,{"$f":"Calcs!BJ19199","v":3036.6047881063459},null,-3036.604460634449,false,null,null,-3340.2649394450837,-2732.9439818238143,-3036.6044278872596,-3036.6044933816388,-3340.2649721922735,null,{"$f":"IF(I19199,AND(SIGN(I19199)=SIGN(L19199:P19199)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19218","v":50356286},null,{"$f":"Calcs!BT19218","v":13305.003055273153},null,{"$f":"Calcs!BJ19218","v":38026.393831738285},null,-24721.39077646513,false,null,null,-28524.030159638962,-20918.751393291306,-23390.890470937815,-26051.891081992449,-29854.530465166281,null,{"$f":"IF(I19218,AND(SIGN(I19218)=SIGN(L19218:P19218)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19233","v":50358292},null,{"$f":"Calcs!BT19233","v":13.050300683663522},null,{"$f":"Calcs!BJ19233","v":6271.1510733305067},null,-6258.1007726468433,false,null,null,-6885.2158799798945,-5630.9856653137931,-6256.7957425784771,-6259.4058027152096,-6886.5209100482607,null,{"$f":"IF(I19233,AND(SIGN(I19233)=SIGN(L19233:P19233)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19248","v":50359834},null,{"$f":"Calcs!BT19248","v":480.38758764040836},null,{"$f":"Calcs!BJ19248","v":2130.198934081262},null,-1649.8113464408536,false,null,null,-1862.83123984898,-1436.7914530327275,-1601.7725876768127,-1697.8501052048946,-1910.8699986130209,null,{"$f":"IF(I19248,AND(SIGN(I19248)=SIGN(L19248:P19248)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19253","v":50359968},null,{"$f":"Calcs!BT19253","v":15.849446631660726},null,{"$f":"Calcs!BJ19253","v":3744.468412093679},null,-3728.6189654620184,false,null,null,-4103.0658066713868,-3354.1721242526505,-3727.0340207988525,-3730.2039101251844,-4104.6507513345523,null,{"$f":"IF(I19253,AND(SIGN(I19253)=SIGN(L19253:P19253)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19268","v":50360969},null,{"$f":"Calcs!BT19268","v":212.91140954722198},null,{"$f":"Calcs!BJ19268","v":2375.5983318737599},null,-2162.686922326538,false,null,null,-2400.2467555139142,-1925.1270891391623,-2141.3957813718157,-2183.9780632812599,-2421.5378964686361,null,{"$f":"IF(I19268,AND(SIGN(I19268)=SIGN(L19268:P19268)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19283","v":50361727},null,{"$f":"Calcs!BT19283","v":624.67135971575419},null,{"$f":"Calcs!BJ19283","v":2287.390714796978},null,-1662.719355081224,false,null,null,-1891.4584265609219,-1433.980283601526,-1600.2522191096484,-1725.1864910527993,-1953.9255625324972,null,{"$f":"IF(I19283,AND(SIGN(I19283)=SIGN(L19283:P19283)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19302","v":50362536},null,{"$f":"Calcs!BT19302","v":16053.085138324481},null,{"$f":"Calcs!BJ19302","v":19767.116730384641},null,-3714.0315920601606,false,null,null,-5690.7432650986266,-1737.3199190216983,-2108.7230782277111,-5319.3401058926083,-7296.0517789310743,null,{"$f":"IF(I19302,AND(SIGN(I19302)=SIGN(L19302:P19302)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19317","v":50363160},null,{"$f":"Calcs!BT19317","v":5841.2760334297491},null,{"$f":"Calcs!BJ19317","v":2487.1344106745928},null,3354.1416227551563,true,null,null,3105.4281816876969,3602.8550638226156,3938.2692260981321,2770.0140194121814,2521.300578344722,null,{"$f":"IF(I19317,AND(SIGN(I19317)=SIGN(L19317:P19317)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19322","v":50363275},null,{"$f":"Calcs!BT19322","v":6.2877756749912805E-4},null,{"$f":"Calcs!BJ19322","v":3450.0091591733467},null,-3450.0085303957794,false,null,null,-3795.0094463131145,-3105.0076144784443,-3450.0084675180224,-3450.008593273536,-3795.0095091908711,null,{"$f":"IF(I19322,AND(SIGN(I19322)=SIGN(L19322:P19322)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19337","v":50364077},null,{"$f":"Calcs!BT19337","v":74.19264195140795},null,{"$f":"Calcs!BJ19337","v":14966.259478589353},null,-14892.066836637945,false,null,null,-16388.692784496881,-13395.44088877901,-14884.647572442804,-14899.486100833084,-16396.112048692023,null,{"$f":"IF(I19337,AND(SIGN(I19337)=SIGN(L19337:P19337)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19352","v":50365012},null,{"$f":"Calcs!BT19352","v":2838.091520528058},null,{"$f":"Calcs!BJ19352","v":2728.5289223342056},null,109.56259819385241,true,null,null,-163.29029403956838,382.41549042727274,393.37175024665839,-174.24655385895312,-447.09944609237391,null,{"$f":"IF(I19352,AND(SIGN(I19352)=SIGN(L19352:P19352)), TRUE)","v":false}]
[null,{"$f":"Calcs!B19371","v":50366141},null,{"$f":"Calcs!BT19371","v":14752.28759890686},null,{"$f":"Calcs!BJ19371","v":18667.775486907849},null,-3915.4878880009892,false,null,null,-5782.2654366917741,-2048.7103393102043,-2440.2591281103014,-5390.7166478916752,-7257.4941965824601,null,{"$f":"IF(I19371,AND(SIGN(I19371)=SIGN(L19371:P19371)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19386","v":50366419},null,{"$f":"Calcs!BT19386","v":2440.9435062015923},null,{"$f":"Calcs!BJ19386","v":4434.7105370963227},null,-1993.7670308947304,false,null,null,-2437.2380846043629,-1550.2959771850983,-1749.6726802745711,-2237.8613815148897,-2681.3324352245222,null,{"$f":"IF(I19386,AND(SIGN(I19386)=SIGN(L19386:P19386)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19391","v":50366594},null,{"$f":"Calcs!BT19391","v":7853.9776855230257},null,{"$f":"Calcs!BJ19391","v":17435.271779512645},null,-9581.294093989618,false,null,null,-11324.821271940884,-7837.7669160383548,-8795.8963254373157,-10366.69186254192,-12110.219040493186,null,{"$f":"IF(I19391,AND(SIGN(I19391)=SIGN(L19391:P19391)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19406","v":50366869},null,{"$f":"Calcs!BT19406","v":939.49997426480923},null,{"$f":"Calcs!BJ19406","v":4211.2378908813671},null,{"$f":"D19406-F19406","v":-3271.7379166165579},{"$f":"H19406>0","v":false},null,null,-3692.8617057046954,-2850.6141275284212,-3177.7879191900765,-3365.6879140430387,-3786.8117031311763,null,{"$f":"IF(I19406,AND(SIGN(I19406)=SIGN(L19406:P19406)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19421","v":50367098},null,{"$f":"Calcs!BT19421","v":290.05457663051891},null,{"$f":"Calcs!BJ19421","v":7824.1457935097933},null,-7534.0912168792747,false,null,null,-8316.5057962302544,-6751.6766375282959,-7505.0857592162229,-7563.0966745423266,-8345.5112538933063,null,{"$f":"IF(I19421,AND(SIGN(I19421)=SIGN(L19421:P19421)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19440","v":50367572},null,{"$f":"Calcs!BT19440","v":3.7182446819010693},null,{"$f":"Calcs!BJ19440","v":5743.9078139362646},null,-5740.189569254364,false,null,null,-6314.5803506479897,-5165.7987878607364,-5739.8177447861735,-5740.5613937225535,-6314.9521751161801,null,{"$f":"IF(I19440,AND(SIGN(I19440)=SIGN(L19440:P19440)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19455","v":50367990},null,{"$f":"Calcs!BT19455","v":1482.9575830202161},null,{"$f":"Calcs!BJ19455","v":3529.706393217748},null,-2046.7488101975318,false,null,null,-2399.7194495193071,-1693.778170875757,-1898.45305189551,-2195.0445684995534,-2548.0152078213287,null,{"$f":"IF(I19455,AND(SIGN(I19455)=SIGN(L19455:P19455)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19470","v":50368298},null,{"$f":"Calcs!BT19470","v":1976.3756174058415},null,{"$f":"Calcs!BJ19470","v":7482.4288842214219},null,{"$f":"D19470-F19470","v":-5506.0532668155802},{"$f":"H19470>0","v":false},null,null,-6254.2961552377237,-4757.8103783934384,-5308.4157050749964,-5703.690828556164,-6451.9337169783084,null,{"$f":"IF(I19470,AND(SIGN(I19470)=SIGN(L19470:P19470)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19475","v":50368512},null,{"$f":"Calcs!BT19475","v":221.01450940506516},null,{"$f":"Calcs!BJ19475","v":4135.245176509884},null,-3914.2306671048191,false,null,null,-4327.7551847558079,-3500.7061494538302,-3892.1292161643123,-3936.3321180453254,-4349.8566356963138,null,{"$f":"IF(I19475,AND(SIGN(I19475)=SIGN(L19475:P19475)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19490","v":50369177},null,{"$f":"Calcs!BT19490","v":434.20870632451926},null,{"$f":"Calcs!BJ19490","v":5263.8220887567359},null,-4829.6133824322169,false,null,null,-5355.9955913078911,-4303.2311735565436,-4786.1925117997644,-4873.0342530646685,-5399.4164619403427,null,{"$f":"IF(I19490,AND(SIGN(I19490)=SIGN(L19490:P19490)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19509","v":50369940},null,{"$f":"Calcs!BT19509","v":60363.980336874978},null,{"$f":"Calcs!BJ19509","v":55856.146895340025},null,4507.8334415349527,true,null,null,-1077.7812479990534,10093.448131068952,10544.231475222456,-1528.5645921525429,-7114.1792816865491,null,{"$f":"IF(I19509,AND(SIGN(I19509)=SIGN(L19509:P19509)), TRUE)","v":false}]
[null,{"$f":"Calcs!B19524","v":50373033},null,{"$f":"Calcs!BT19524","v":142.64148124814062},null,{"$f":"Calcs!BJ19524","v":2852.5802703003028},null,-2709.9387890521621,false,null,null,-2995.1968160821925,-2424.6807620221321,-2695.6746409273483,-2724.2029371769763,-3009.4609642070068,null,{"$f":"IF(I19524,AND(SIGN(I19524)=SIGN(L19524:P19524)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19539","v":50374118},null,{"$f":"Calcs!BT19539","v":508.4282046465637},null,{"$f":"Calcs!BJ19539","v":10683.033759469386},null,-10174.605554822823,false,null,null,-11242.908930769763,-9106.3021788758851,-10123.762734358166,-10225.448375287478,-11293.751751234418,null,{"$f":"IF(I19539,AND(SIGN(I19539)=SIGN(L19539:P19539)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19544","v":50374932},null,{"$f":"Calcs!BT19544","v":374.33143578670206},null,{"$f":"Calcs!BJ19544","v":23668.877045347363},null,-23294.545609560661,false,null,null,-25661.4333140954,-20927.657905025924,-23257.112465981991,-23331.97875313933,-25698.86645767407,null,{"$f":"IF(I19544,AND(SIGN(I19544)=SIGN(L19544:P19544)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19559","v":50379206},null,{"$f":"Calcs!BT19559","v":2913.8467484281155},null,{"$f":"Calcs!BJ19559","v":2765.874485523354},null,147.97226290476146,true,null,null,-128.61518564757398,424.55971145709691,439.35693774757328,-143.4124119380499,-419.99986049038534,null,{"$f":"IF(I19559,AND(SIGN(I19559)=SIGN(L19559:P19559)), TRUE)","v":false}]
[null,{"$f":"Calcs!B19574","v":50380198},null,{"$f":"Calcs!BT19574","v":26016.14761827554},null,{"$f":"Calcs!BJ19574","v":16678.34830039748},null,9337.7993178780598,true,null,null,7669.9644878383115,11005.634147917808,11939.414079705617,6736.1845560505062,5068.3497260107579,null,{"$f":"IF(I19574,AND(SIGN(I19574)=SIGN(L19574:P19574)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19593","v":50380627},null,{"$f":"Calcs!BT19593","v":111871.26416939156},null,{"$f":"Calcs!BJ19593","v":49766.717530289185},null,62104.54663910238,true,null,null,57127.874886073456,67081.218392131297,73291.673056041545,50917.420222163229,45940.748469134305,null,{"$f":"IF(I19593,AND(SIGN(I19593)=SIGN(L19593:P19593)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19608","v":50381099},null,{"$f":"Calcs!BT19608","v":3394.8949392489235},null,{"$f":"Calcs!BJ19608","v":5999.0190606010046},null,-2604.1241213520811,false,null,null,-3204.0260274121824,-2004.2222152919808,-2264.6346274271887,-2943.6136152769736,-3543.5155213370749,null,{"$f":"IF(I19608,AND(SIGN(I19608)=SIGN(L19608:P19608)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19613","v":50381269},null,{"$f":"Calcs!BT19613","v":330.69236069865428},null,{"$f":"Calcs!BJ19613","v":24994.494355332121},null,-24663.801994633468,false,null,null,-27163.251430166682,-22164.352559100258,-24630.732758563601,-24696.871230703331,-27196.320666236545,null,{"$f":"IF(I19613,AND(SIGN(I19613)=SIGN(L19613:P19613)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19628","v":50381887},null,{"$f":"Calcs!BT19628","v":1411.2304626165815},null,{"$f":"Calcs!BJ19628","v":34042.533351051417},null,-32631.302888434835,false,null,null,-36035.556223539985,-29227.049553329693,-32490.179842173176,-32772.425934696497,-36176.679269801643,null,{"$f":"IF(I19628,AND(SIGN(I19628)=SIGN(L19628:P19628)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19643","v":50383219},null,{"$f":"Calcs!BT19643","v":174.58659251054996},null,{"$f":"Calcs!BJ19643","v":5078.5961051108261},null,-4904.0095126002761,false,null,null,-5411.8691231113589,-4396.1499020891933,-4886.5508533492211,-4921.4681718513311,-5429.3277823624139,null,{"$f":"IF(I19643,AND(SIGN(I19643)=SIGN(L19643:P19643)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19662","v":50386290},null,{"$f":"Calcs!BT19662","v":4662.6888324410384},null,{"$f":"Calcs!BJ19662","v":10420.713717765453},null,{"$f":"D19662-F19662","v":-5758.0248853244148},{"$f":"H19662>0","v":false},null,null,-6800.0962571009613,-4715.95351354787,-5291.7560020803103,-6224.2937685685183,-7266.3651403450649,null,{"$f":"IF(I19662,AND(SIGN(I19662)=SIGN(L19662:P19662)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19677","v":50387025},null,{"$f":"Calcs!BT19677","v":299.19367476352301},null,{"$f":"Calcs!BJ19677","v":3187.3887510094469},null,-2888.1950762459237,false,null,null,-3206.9339513468685,-2569.4562011449789,-2858.2757087695718,-2918.1144437222761,-3236.8533188232209,null,{"$f":"IF(I19677,AND(SIGN(I19677)=SIGN(L19677:P19677)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19696","v":50392680},null,{"$f":"Calcs!BT19696","v":2209.5445202693177},null,{"$f":"Calcs!BJ19696","v":4155.6700957875946},null,-1946.1255755182769,false,null,null,-2361.692585097037,-1530.5585659395174,-1725.171123491345,-2167.0800275452084,-2582.6470371239684,null,{"$f":"IF(I19696,AND(SIGN(I19696)=SIGN(L19696:P19696)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19697","v":50392697},null,{"$f":"Calcs!BT19697","v":561.18162902547158},null,{"$f":"Calcs!BJ19697","v":8182.9835910162401},null,-7621.8019619907682,false,null,null,-8440.1003210923936,-6803.5036028891445,-7565.6837990882213,-7677.9201248933159,-8496.2184839949405,null,{"$f":"IF(I19697,AND(SIGN(I19697)=SIGN(L19697:P19697)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19712","v":50394019},null,{"$f":"Calcs!BT19712","v":49.027516968171255},null,{"$f":"Calcs!BJ19712","v":3792.3268013816487},null,-3743.2992844134774,false,null,null,-4122.5319645516429,-3364.0666042753128,-3738.3965327166602,-3748.2020361102946,-4127.4347162484601,null,{"$f":"IF(I19712,AND(SIGN(I19712)=SIGN(L19712:P19712)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19731","v":50395602},null,{"$f":"Calcs!BT19731","v":213.93886031890929},null,{"$f":"Calcs!BJ19731","v":2363.383429168462},null,-2149.4445688495525,false,null,null,-2385.7829117663996,-1913.1062259327066,-2128.0506828176617,-2170.8384548814438,-2407.1767977982904,null,{"$f":"IF(I19731,AND(SIGN(I19731)=SIGN(L19731:P19731)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19746","v":50396204},null,{"$f":"Calcs!BT19746","v":1022.359155353324},null,{"$f":"Calcs!BJ19746","v":12097.759785910835},null,-11075.400630557511,false,null,null,-12285.176609148595,-9865.6246519664273,-10973.16471502218,-11177.636546092845,-12387.412524683928,null,{"$f":"IF(I19746,AND(SIGN(I19746)=SIGN(L19746:P19746)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19761","v":50396935},null,{"$f":"Calcs!BT19761","v":7.3693181748240022E-3},null,{"$f":"Calcs!BJ19761","v":28965.338956087104},null,-28965.331586768931,false,null,null,-31861.865482377645,-26068.797691160216,-28965.330849837112,-28965.332323700746,-31861.866219309461,null,{"$f":"IF(I19761,AND(SIGN(I19761)=SIGN(L19761:P19761)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19780","v":50397583},null,{"$f":"Calcs!BT19780","v":786.27582065535069},null,{"$f":"Calcs!BJ19780","v":2859.9893096461396},null,-2073.7134889907888,false,null,null,-2359.7124199554032,-1787.7145580261749,-1995.0859069252538,-2152.3410710563239,-2438.3400020209383,null,{"$f":"IF(I19780,AND(SIGN(I19780)=SIGN(L19780:P19780)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19781","v":50397594},null,{"$f":"Calcs!BT19781","v":2900.0002298040827},null,{"$f":"Calcs!BJ19781","v":9779.5314478906457},null,-6879.5312180865631,false,null,null,-7857.4843628756289,-5901.578073297499,-6589.531195106154,-7169.5312410669712,-8147.4843858560371,null,{"$f":"IF(I19781,AND(SIGN(I19781)=SIGN(L19781:P19781)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19800","v":50398224},null,{"$f":"Calcs!BT19800","v":2110.693492751976},null,{"$f":"Calcs!BJ19800","v":12945.794424549127},null,-10835.100931797151,false,null,null,-12129.680374252064,-9540.5214893422381,-10624.031582521953,-11046.170281072349,-12340.749723527262,null,{"$f":"IF(I19800,AND(SIGN(I19800)=SIGN(L19800:P19800)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19815","v":50399476},null,{"$f":"Calcs!BT19815","v":26572.100735751992},null,{"$f":"Calcs!BJ19815","v":14450.630388980473},null,12121.470346771519,true,null,null,10676.407307873471,13566.533385669565,14778.680420346722,9464.2602731963198,8019.1972342982717,null,{"$f":"IF(I19815,AND(SIGN(I19815)=SIGN(L19815:P19815)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19830","v":50400529},null,{"$f":"Calcs!BT19830","v":8957.3764054474796},null,{"$f":"Calcs!BJ19830","v":19097.299524659709},null,-10139.92311921223,false,null,null,-12049.653071678202,-8230.1931667462577,-9244.1854786674812,-11035.660759756978,-12945.39071222295,null,{"$f":"IF(I19830,AND(SIGN(I19830)=SIGN(L19830:P19830)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19849","v":50401840},null,{"$f":"Calcs!BT19849","v":291.24683641594766},null,{"$f":"Calcs!BJ19849","v":3838.1827476031767},null,-3546.9359111872291,false,null,null,-3930.7541859475468,-3163.1176364269113,-3517.8112275456342,-3576.0605948288239,-3959.8788695891417,null,{"$f":"IF(I19849,AND(SIGN(I19849)=SIGN(L19849:P19849)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19864","v":50402459},null,{"$f":"Calcs!BT19864","v":222.71211074232713},null,{"$f":"Calcs!BJ19864","v":5008.4104756320257},null,-4785.6983648896985,false,null,null,-5286.5394124529012,-4284.8573173264958,-4763.4271538154662,-4807.9695759639317,-5308.8106235271343,null,{"$f":"IF(I19864,AND(SIGN(I19864)=SIGN(L19864:P19864)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19869","v":50402582},null,{"$f":"Calcs!BT19869","v":4828.6724238389961},null,{"$f":"Calcs!BJ19869","v":7370.1919503473346},null,-2541.5195265083385,false,null,null,-3278.5387215430728,-1804.500331473605,-2058.6522841244387,-3024.3867688922383,-3761.4059639269726,null,{"$f":"IF(I19869,AND(SIGN(I19869)=SIGN(L19869:P19869)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19884","v":50405421},null,{"$f":"Calcs!BT19884","v":201.3566520522117},null,{"$f":"Calcs!BJ19884","v":3057.229951690701},null,-2855.8732996384892,false,null,null,-3161.5962948075594,-2550.1503044694191,-2835.7376344332679,-2876.0089648437106,-3181.7319600127807,null,{"$f":"IF(I19884,AND(SIGN(I19884)=SIGN(L19884:P19884)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19899","v":50406555},null,{"$f":"Calcs!BT19899","v":78058.729718250383},null,{"$f":"Calcs!BJ19899","v":35826.710123251461},null,42232.019594998921,true,null,null,38649.348582673774,45814.690607324068,50037.892566823961,34426.146623173881,30843.475610848735,null,{"$f":"IF(I19899,AND(SIGN(I19899)=SIGN(L19899:P19899)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19918","v":50408196},null,{"$f":"Calcs!BT19918","v":12.486175343804973},null,{"$f":"Calcs!BJ19918","v":3938.4050230786102},null,{"$f":"D19918-F19918","v":-3925.9188477348052},{"$f":"H19918>0","v":false},null,null,-4319.7593500426665,-3532.0783454269445,-3924.6702302004246,-3927.1674652691859,-4321.0079675770476,null,{"$f":"IF(I19918,AND(SIGN(I19918)=SIGN(L19918:P19918)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19933","v":50409613},null,{"$f":"Calcs!BT19933","v":34573.098385727921},null,{"$f":"Calcs!BJ19933","v":24454.835948925935},null,10118.262436801986,true,null,null,7672.7788419093922,12563.74603169458,13575.57227537478,6660.9525982291962,4215.4690033366023,null,{"$f":"IF(I19933,AND(SIGN(I19933)=SIGN(L19933:P19933)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19948","v":50410267},null,{"$f":"Calcs!BT19948","v":3818.4240210146422},null,{"$f":"Calcs!BJ19948","v":5687.2386751559479},null,-1868.8146541413057,false,null,null,-2437.5385216569007,-1300.0907866257107,-1486.9722520398409,-2250.6570562427701,-2819.380923758365,null,{"$f":"IF(I19948,AND(SIGN(I19948)=SIGN(L19948:P19948)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19953","v":50410371},null,{"$f":"Calcs!BT19953","v":227.64466565849554},null,{"$f":"Calcs!BJ19953","v":2134.6043088274355},null,-1906.9596431689399,false,null,null,-2120.420074051684,-1693.4992122861963,-1884.1951766030904,-1929.7241097347894,-2143.1845406175335,null,{"$f":"IF(I19953,AND(SIGN(I19953)=SIGN(L19953:P19953)), TRUE)","v":true}]
[null,{"$f":"Calcs!B19968","v":50411035},null,{"$f":"Calcs!BT19968","v":19962.503877212708},null,{"$f":"Calcs!BJ19968","v":17191.974946939914},null,2770.5289302727942,true,null,null,1051.3314355788025,4489.726424966786,4766.7793179940672,774.27854255152488,-944.91895214246688,null,{"$f":"IF(I19968,AND(SIGN(I19968)=SIGN(L19968:P19968)), TRUE)","v":false}]
[null,{"$f":"Calcs!B19987","v":50412161},null,{"$f":"Calcs!BT19987","v":2031.0353909872724},null,{"$f":"Calcs!BJ19987","v":18645.74861317698},null,-16614.713222189708,false,null,null,-18479.288083507407,-14750.13836087201,-16411.609683090981,-16817.816761288435,-18682.391622606134,null,{"$f":"IF(I19987,AND(SIGN(I19987)=SIGN(L19987:P19987)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20002","v":50413072},null,{"$f":"Calcs!BT20002","v":8093.0877520268987},null,{"$f":"Calcs!BJ20002","v":17736.639461012201},null,-9643.551708985302,false,null,null,-11417.215655086522,-7869.8877628840819,-8834.2429337826106,-10452.860484187991,-12226.524430289212,null,{"$f":"IF(I20002,AND(SIGN(I20002)=SIGN(L20002:P20002)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20017","v":50414577},null,{"$f":"Calcs!BT20017","v":71.511756659054015},null,{"$f":"Calcs!BJ20017","v":3968.742035535211},null,-3897.2302788761572,false,null,null,-4294.1044824296778,-3500.3560753226361,-3890.0791032102516,-3904.3814545420623,-4301.2556580955834,null,{"$f":"IF(I20017,AND(SIGN(I20017)=SIGN(L20017:P20017)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20022","v":50414750},null,{"$f":"Calcs!BT20022","v":730.96752992550864},null,{"$f":"Calcs!BJ20022","v":29714.252662936502},null,-28983.285133010992,false,null,null,-31954.710399304648,-26011.859866717343,-28910.188380018444,-29056.381886003543,-32027.807152297195,null,{"$f":"IF(I20022,AND(SIGN(I20022)=SIGN(L20022:P20022)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20037","v":50415073},null,{"$f":"Calcs!BT20037","v":831.96872722842909},null,{"$f":"Calcs!BJ20037","v":32862.093163383717},null,-32030.124436155289,false,null,null,-35316.333752493665,-28743.915119816917,-31946.927563432444,-32113.32130887813,-35399.53062521651,null,{"$f":"IF(I20037,AND(SIGN(I20037)=SIGN(L20037:P20037)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20052","v":50415601},null,{"$f":"Calcs!BT20052","v":30.97031689005405},null,{"$f":"Calcs!BJ20052","v":4976.4715087222712},null,-4945.501191832217,false,null,null,-5443.148342704445,-4447.85404095999,-4942.4041601432118,-4948.5982235212223,-5446.2453743934502,null,{"$f":"IF(I20052,AND(SIGN(I20052)=SIGN(L20052:P20052)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20071","v":50417236},null,{"$f":"Calcs!BT20071","v":12859.985586408022},null,{"$f":"Calcs!BJ20071","v":32391.519042769785},null,-19531.533456361765,false,null,null,-22770.685360638745,-16292.381552084784,-18245.534897720958,-20817.532015002565,-24056.683919279549,null,{"$f":"IF(I20071,AND(SIGN(I20071)=SIGN(L20071:P20071)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20086","v":50417640},null,{"$f":"Calcs!BT20086","v":1344.352054131306},null,{"$f":"Calcs!BJ20086","v":2985.1420012987792},null,-1640.7899471674732,false,null,null,-1939.3041472973514,-1342.2757470375955,-1506.3547417543425,-1775.2251525806037,-2073.7393527104819,null,{"$f":"IF(I20086,AND(SIGN(I20086)=SIGN(L20086:P20086)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20091","v":50417725},null,{"$f":"Calcs!BT20091","v":21308.484901342224},null,{"$f":"Calcs!BJ20091","v":4983.4800594548196},null,16325.004841887405,true,null,null,15826.656835941922,16823.352847832888,18455.85333202163,14194.156351753181,13695.808345807698,null,{"$f":"IF(I20091,AND(SIGN(I20091)=SIGN(L20091:P20091)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20106","v":50418704},null,{"$f":"Calcs!BT20106","v":536.67614010710224},null,{"$f":"Calcs!BJ20106","v":2374.6972324938606},null,-1838.0210923867585,false,null,null,-2075.4908156361448,-1600.5513691373726,-1784.3534783760481,-1891.6887063974686,-2129.158429646855,null,{"$f":"IF(I20106,AND(SIGN(I20106)=SIGN(L20106:P20106)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20121","v":50419087},null,{"$f":"Calcs!BT20121","v":126.29085036861781},null,{"$f":"Calcs!BJ20121","v":965.21760688649169},null,-838.92675651787386,false,null,null,-935.44851720652309,-742.40499582922473,-826.29767148101212,-851.55584155473571,-948.07760224338494,null,{"$f":"IF(I20121,AND(SIGN(I20121)=SIGN(L20121:P20121)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20140","v":50420758},null,{"$f":"Calcs!BT20140","v":14211.194205041869},null,{"$f":"Calcs!BJ20140","v":14467.651155045232},null,-256.45695000336309,false,null,null,-1703.2220655078872,1190.3081655011592,1164.6624705008253,-1677.5763705075497,-3124.3414860120738,null,{"$f":"IF(I20140,AND(SIGN(I20140)=SIGN(L20140:P20140)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20155","v":50421484},null,{"$f":"Calcs!BT20155","v":569.04181694448005},null,{"$f":"Calcs!BJ20155","v":5256.513171564221},null,-4687.4713546197409,false,null,null,-5213.1226717761638,-4161.8200374633188,-4630.5671729252927,-4744.375536314189,-5270.026853470612,null,{"$f":"IF(I20155,AND(SIGN(I20155)=SIGN(L20155:P20155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20160","v":50421840},null,{"$f":"Calcs!BT20160","v":6198.822008184703},null,{"$f":"Calcs!BJ20160","v":5093.2139394958567},null,1105.6080686888463,true,null,null,596.28667473925998,1614.9294626384317,1725.490269507317,485.72586787037653,-23.595526079209776,null,{"$f":"IF(I20160,AND(SIGN(I20160)=SIGN(L20160:P20160)), TRUE)","v":false}]
[null,{"$f":"Calcs!B20175","v":50422166},null,{"$f":"Calcs!BT20175","v":214957.32850418927},null,{"$f":"Calcs!BJ20175","v":61033.463443626475},null,153923.86506056279,true,null,null,147820.51871620014,160027.21140492545,175419.59791098174,132428.13221014387,126324.78586578122,null,{"$f":"IF(I20175,AND(SIGN(I20175)=SIGN(L20175:P20175)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20190","v":50422520},null,{"$f":"Calcs!BT20190","v":2564.9193847738466},null,{"$f":"Calcs!BJ20190","v":3099.8819890059199},null,-534.96260423207332,false,null,null,-844.95080313266544,-224.97440533148119,-278.47066575468853,-791.45454270945811,-1101.4427416100502,null,{"$f":"IF(I20190,AND(SIGN(I20190)=SIGN(L20190:P20190)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20209","v":50422779},null,{"$f":"Calcs!BT20209","v":712.07575783609354},null,{"$f":"Calcs!BJ20209","v":3745.2693893202559},null,-3033.1936314841623,false,null,null,-3407.7205704161879,-2658.6666925521367,-2961.9860557005532,-3104.4012072677715,-3478.9281461997971,null,{"$f":"IF(I20209,AND(SIGN(I20209)=SIGN(L20209:P20209)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20224","v":50423007},null,{"$f":"Calcs!BT20224","v":4792.076868845842},null,{"$f":"Calcs!BJ20224","v":2831.6547402559813},null,1960.4221285898607,true,null,null,1677.2566545642621,2243.5876026154588,2439.629815474445,1481.2144417052764,1198.0489676796778,null,{"$f":"IF(I20224,AND(SIGN(I20224)=SIGN(L20224:P20224)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20239","v":50423689},null,{"$f":"Calcs!BT20239","v":39037.562351589513},null,{"$f":"Calcs!BJ20239","v":40414.307188470651},null,-1376.7448368811383,false,null,null,-5418.1755557282086,2664.6858819659246,2527.011398277813,-5280.5010720400896,-9321.9317908871599,null,{"$f":"IF(I20239,AND(SIGN(I20239)=SIGN(L20239:P20239)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20244","v":50423762},null,{"$f":"Calcs!BT20244","v":1847.2148980318573},null,{"$f":"Calcs!BJ20244","v":2693.5862908247882},null,-846.37139279293092,false,null,null,-1115.7300218754101,-577.01276371045219,-661.64990298974499,-1031.0928825961166,-1300.4515116785958,null,{"$f":"IF(I20244,AND(SIGN(I20244)=SIGN(L20244:P20244)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20259","v":50423969},null,{"$f":"Calcs!BT20259","v":1821.9718172289622},null,{"$f":"Calcs!BJ20259","v":7743.447337932168},null,-5921.4755207032058,false,null,null,-6695.8202544964233,-5147.1307869099892,-5739.2783389803099,-6103.6727024261018,-6878.0174362193193,null,{"$f":"IF(I20259,AND(SIGN(I20259)=SIGN(L20259:P20259)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20275","v":50424271},null,{"$f":"Calcs!BT20275","v":2150.3858108664799},null,{"$f":"Calcs!BJ20275","v":4798.8548087288455},null,-2648.4689978623655,false,null,null,-3128.3544787352503,-2168.5835169894808,-2433.4304167757173,-2863.5075789490138,-3343.3930598218985,null,{"$f":"IF(I20275,AND(SIGN(I20275)=SIGN(L20275:P20275)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20294","v":50424738},null,{"$f":"Calcs!BT20294","v":124916.65484850913},null,{"$f":"Calcs!BJ20294","v":39107.713087617092},null,85808.941760892048,true,null,null,81898.170452130318,89719.71306965375,98300.607245742955,73317.276276041142,69406.504967279412,null,{"$f":"IF(I20294,AND(SIGN(I20294)=SIGN(L20294:P20294)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20309","v":50426711},null,{"$f":"Calcs!BT20309","v":3312.1189616902202},null,{"$f":"Calcs!BJ20309","v":19658.984804796757},null,-16346.865843106538,false,null,null,-18312.764323586216,-14380.967362626863,-16015.653946937515,-16678.077739275559,-18643.976219755237,null,{"$f":"IF(I20309,AND(SIGN(I20309)=SIGN(L20309:P20309)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20314","v":50426913},null,{"$f":"Calcs!BT20314","v":910.0619270447545},null,{"$f":"Calcs!BJ20314","v":4235.8679405986068},null,-3325.8060135538522,false,null,null,-3749.3928076137131,-2902.2192194939917,-3234.7998208493768,-3416.8122062583279,-3840.3990003181889,null,{"$f":"IF(I20314,AND(SIGN(I20314)=SIGN(L20314:P20314)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20329","v":50427564},null,{"$f":"Calcs!BT20329","v":889.88708395707215},null,{"$f":"Calcs!BJ20329","v":4150.3636216615232},null,-3260.4765377044509,false,null,null,-3675.5128998706036,-2845.4401755382987,-3171.487829308744,-3349.4652461001583,-3764.501608266311,null,{"$f":"IF(I20329,AND(SIGN(I20329)=SIGN(L20329:P20329)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20344","v":50428339},null,{"$f":"Calcs!BT20344","v":902.96759184637426},null,{"$f":"Calcs!BJ20344","v":14391.558318520429},null,-13488.590726674054,false,null,null,-14927.746558526098,-12049.434894822012,-13398.293967489417,-13578.887485858691,-15018.043317710735,null,{"$f":"IF(I20344,AND(SIGN(I20344)=SIGN(L20344:P20344)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20363","v":50437278},null,{"$f":"Calcs!BT20363","v":9.912605495628668E-3},null,{"$f":"Calcs!BJ20363","v":46713.993075497958},null,-46713.983162892458,false,null,null,-51385.382470442259,-42042.583855342673,-46713.982171631913,-46713.984154153011,-51385.383461702811,null,{"$f":"IF(I20363,AND(SIGN(I20363)=SIGN(L20363:P20363)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20378","v":50437542},null,{"$f":"Calcs!BT20378","v":332.15209758387869},null,{"$f":"Calcs!BJ20378","v":2834.5582827023227},null,-2502.4061851184442,false,null,null,-2785.8620133886761,-2218.9503568482114,-2469.1909753600562,-2535.6213948768318,-2819.0772231470642,null,{"$f":"IF(I20378,AND(SIGN(I20378)=SIGN(L20378:P20378)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20397","v":50438324},null,{"$f":"Calcs!BT20397","v":1191.4331641259209},null,{"$f":"Calcs!BJ20397","v":11470.995106114409},null,-10279.561941988488,false,null,null,-11426.66145259993,-9132.4624313770473,-10160.418625575896,-10398.70525840108,-11545.804769012522,null,{"$f":"IF(I20397,AND(SIGN(I20397)=SIGN(L20397:P20397)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20398","v":50438377},null,{"$f":"Calcs!BT20398","v":4291.3351274876395},null,{"$f":"Calcs!BJ20398","v":32084.144032070901},null,-27792.80890458326,false,null,null,-31001.223307790351,-24584.39450137617,-27363.675391834498,-28221.942417332026,-31430.356820539117,null,{"$f":"IF(I20398,AND(SIGN(I20398)=SIGN(L20398:P20398)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20413","v":50438789},null,{"$f":"Calcs!BT20413","v":501.9474454921866},null,{"$f":"Calcs!BJ20413","v":5204.2494075300783},null,-4702.3019620378918,false,null,null,-5222.7269027909006,-4181.877021284884,-4652.1072174886731,-4752.4967065871106,-5272.9216473401193,null,{"$f":"IF(I20413,AND(SIGN(I20413)=SIGN(L20413:P20413)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20432","v":50439166},null,{"$f":"Calcs!BT20432","v":135.61055143870391},null,{"$f":"Calcs!BJ20432","v":3573.0592856062235},null,-3437.4487341675194,false,null,null,-3794.7546627281422,-3080.1428056068971,-3423.8876790236491,-3451.0097893113898,-3808.3157178720126,null,{"$f":"IF(I20432,AND(SIGN(I20432)=SIGN(L20432:P20432)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20447","v":50441678},null,{"$f":"Calcs!BT20447","v":1098.8358523496941},null,{"$f":"Calcs!BJ20447","v":3011.3740054691734},null,-1912.5381531194794,false,null,null,-2213.6755536663968,-1611.4007525725619,-1802.6545678845098,-2022.4217383544487,-2323.5591389013662,null,{"$f":"IF(I20447,AND(SIGN(I20447)=SIGN(L20447:P20447)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20466","v":50441972},null,{"$f":"Calcs!BT20466","v":10498.684697790812},null,{"$f":"Calcs!BJ20466","v":50562.688649199961},null,-40064.003951409148,false,null,null,-45120.272816329147,-35007.735086489156,-39014.135481630066,-41113.872421188229,-46170.141286108228,null,{"$f":"IF(I20466,AND(SIGN(I20466)=SIGN(L20466:P20466)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20481","v":50442972},null,{"$f":"Calcs!BT20481","v":1.1796348137522727E-3},null,{"$f":"Calcs!BJ20481","v":6267.646797964233},null,-6267.6456183294194,false,null,null,-6894.4102981258429,-5640.880938532996,-6267.6455003659376,-6267.6457362929004,-6894.4104160893239,null,{"$f":"IF(I20481,AND(SIGN(I20481)=SIGN(L20481:P20481)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20482","v":50442978},null,{"$f":"Calcs!BT20482","v":889.07085831867425},null,{"$f":"Calcs!BJ20482","v":4219.1475409938139},null,-3330.0766826751396,false,null,null,-3751.9914367745214,-2908.1619285757583,-3241.1695968432723,-3418.983768507007,-3840.8985226063887,null,{"$f":"IF(I20482,AND(SIGN(I20482)=SIGN(L20482:P20482)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20501","v":50444339},null,{"$f":"Calcs!BT20501","v":7.4839462243826347},null,{"$f":"Calcs!BJ20501","v":4038.2268099407579},null,-4030.7428637163753,false,null,null,-4434.5655447104518,-3626.9201827222996,-4029.9944690939369,-4031.4912583388136,-4435.3139393328902,null,{"$f":"IF(I20501,AND(SIGN(I20501)=SIGN(L20501:P20501)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20516","v":50444702},null,{"$f":"Calcs!BT20516","v":340.20055568018915},null,{"$f":"Calcs!BJ20516","v":3254.3704715819399},null,-2914.1699159017508,false,null,null,-3239.606963059945,-2588.732868743557,-2880.1498603337318,-2948.1899714697697,-3273.6270186279639,null,{"$f":"IF(I20516,AND(SIGN(I20516)=SIGN(L20516:P20516)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20531","v":50445025},null,{"$f":"Calcs!BT20531","v":7.0777644950711647},null,{"$f":"Calcs!BJ20531","v":3186.3875294762256},null,-3179.3097649811543,false,null,null,-3497.9485179287772,-2860.671012033532,-3178.6019885316473,-3180.0175414306614,-3498.6562943782842,null,{"$f":"IF(I20531,AND(SIGN(I20531)=SIGN(L20531:P20531)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20550","v":50445550},null,{"$f":"Calcs!BT20550","v":119.59392991962096},null,{"$f":"Calcs!BJ20550","v":5992.2107541751002},null,-5872.6168242554795,false,null,null,-6471.8378996729898,-5273.3957488379692,-5860.6574312635175,-5884.5762172474415,-6483.7972926649518,null,{"$f":"IF(I20550,AND(SIGN(I20550)=SIGN(L20550:P20550)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20565","v":50446521},null,{"$f":"Calcs!BT20565","v":36946.229166678415},null,{"$f":"Calcs!BJ20565","v":29055.448894077002},null,7890.7802726014124,true,null,null,4985.2353831937107,10796.32516200911,11585.403189269258,4196.1573559335739,1290.6124665258722,null,{"$f":"IF(I20565,AND(SIGN(I20565)=SIGN(L20565:P20565)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20570","v":50446890},null,{"$f":"Calcs!BT20570","v":4924.445221588514},null,{"$f":"Calcs!BJ20570","v":20507.019443435045},null,-15582.574221846531,false,null,null,-17633.276166190037,-13531.872277503026,-15090.129699687679,-16075.018744005381,-18125.720688348887,null,{"$f":"IF(I20570,AND(SIGN(I20570)=SIGN(L20570:P20570)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20585","v":50447458},null,{"$f":"Calcs!BT20585","v":334.76837754263579},null,{"$f":"Calcs!BJ20585","v":15253.610058623815},null,-14918.84168108118,false,null,null,-16444.202686943565,-13393.480675218798,-14885.364843326915,-14952.318518835444,-16477.679524697825,null,{"$f":"IF(I20585,AND(SIGN(I20585)=SIGN(L20585:P20585)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20600","v":50448492},null,{"$f":"Calcs!BT20600","v":6.7582199944808963E-3},null,{"$f":"Calcs!BJ20600","v":20775.346814338314},null,-20775.340056118319,false,null,null,-22852.874737552153,-18697.805374684489,-20775.339380296322,-20775.34073194032,-22852.875413374153,null,{"$f":"IF(I20600,AND(SIGN(I20600)=SIGN(L20600:P20600)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20619","v":50448747},null,{"$f":"Calcs!BT20619","v":2936.093704088365},null,{"$f":"Calcs!BJ20619","v":11323.815540730904},null,-8387.7218366425386,false,null,null,-9520.1033907156307,-7255.3402825694484,-8094.1124662337024,-8681.3312070513748,-9813.7127611244687,null,{"$f":"IF(I20619,AND(SIGN(I20619)=SIGN(L20619:P20619)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20634","v":50449021},null,{"$f":"Calcs!BT20634","v":322.49775180938263},null,{"$f":"Calcs!BJ20634","v":2134.6043088274355},null,-1812.1065570180529,false,null,null,-2025.5669879007967,-1598.6461261353093,-1779.8567818371146,-1844.3563321989911,-2057.8167630817347,null,{"$f":"IF(I20634,AND(SIGN(I20634)=SIGN(L20634:P20634)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20639","v":50449107},null,{"$f":"Calcs!BT20639","v":6099.134259987025},null,{"$f":"Calcs!BJ20639","v":5058.5716744464044},null,1040.5625855406206,true,null,null,534.70541809597944,1546.4197529852609,1650.4760115393237,430.64915954191838,-75.208007902722784,null,{"$f":"IF(I20639,AND(SIGN(I20639)=SIGN(L20639:P20639)), TRUE)","v":false}]
[null,{"$f":"Calcs!B20654","v":50449546},null,{"$f":"Calcs!BT20654","v":2209.3848509816908},null,{"$f":"Calcs!BJ20654","v":11985.62297419007},null,-9776.238123208379,false,null,null,-10974.800420627387,-8577.6758257893725,-9555.2996381102093,-9997.1766083065486,-11195.738905725557,null,{"$f":"IF(I20654,AND(SIGN(I20654)=SIGN(L20654:P20654)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20669","v":50449889},null,{"$f":"Calcs!BT20669","v":15358.456543784041},null,{"$f":"Calcs!BJ20669","v":13536.515129149588},null,1821.9414146344534,true,null,null,468.28990171949408,3175.5929275494127,3357.7870690128602,286.0957602560502,-1067.5557526589091,null,{"$f":"IF(I20669,AND(SIGN(I20669)=SIGN(L20669:P20669)), TRUE)","v":false}]
[null,{"$f":"Calcs!B20688","v":50456885},null,{"$f":"Calcs!BT20688","v":2356.9477815560881},null,{"$f":"Calcs!BJ20688","v":5802.5793957830219},null,-3445.6316142269338,false,null,null,-4025.8895538052361,-2865.3736746486315,-3209.9368360713247,-3681.3263923825425,-4261.5843319608448,null,{"$f":"IF(I20688,AND(SIGN(I20688)=SIGN(L20688:P20688)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20703","v":50459620},null,{"$f":"Calcs!BT20703","v":6.4640703084896813},null,{"$f":"Calcs!BJ20703","v":5043.4532292947652},null,-5036.9891589862755,false,null,null,-5541.3344819157528,-4532.643836056799,-5036.3427519554261,-5037.6355660171248,-5541.9808889466021,null,{"$f":"IF(I20703,AND(SIGN(I20703)=SIGN(L20703:P20703)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20718","v":50463518},null,{"$f":"Calcs!BT20718","v":850.6827680596316},null,{"$f":"Calcs!BJ20718","v":12321.032187819146},null,-11470.349419759514,false,null,null,-12702.452638541432,-10238.246200977599,-11385.28114295355,-11555.417696565477,-12787.520915347393,null,{"$f":"IF(I20718,AND(SIGN(I20718)=SIGN(L20718:P20718)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20723","v":50463684},null,{"$f":"Calcs!BT20723","v":1997.3080191799895},null,{"$f":"Calcs!BJ20723","v":3811.249888359529},null,-1813.9418691795395,false,null,null,-2195.0668580154929,-1432.8168803435865,-1614.2110672615404,-2013.6726710975383,-2394.7976599334916,null,{"$f":"IF(I20723,AND(SIGN(I20723)=SIGN(L20723:P20723)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20738","v":50464510},null,{"$f":"Calcs!BT20738","v":747.64104162514627},null,{"$f":"Calcs!BJ20738","v":6337.8324274430342},null,-5590.1913858178877,false,null,null,-6223.9746285621914,-4956.4081430735841,-5515.427281655373,-5664.9554899804025,-6298.7387327247061,null,{"$f":"IF(I20738,AND(SIGN(I20738)=SIGN(L20738:P20738)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20757","v":50466037},null,{"$f":"Calcs!BT20757","v":184.4688269938992},null,{"$f":"Calcs!BJ20757","v":5007.4092540988058},null,-4822.940427104907,false,null,null,-5323.6813525147882,-4322.1995016950268,-4804.4935444055163,-4841.3873098042968,-5342.1282352141779,null,{"$f":"IF(I20757,AND(SIGN(I20757)=SIGN(L20757:P20757)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20772","v":50466768},null,{"$f":"Calcs!BT20772","v":299.47081527311184},null,{"$f":"Calcs!BJ20772","v":11838.443408806561},null,-11538.97259353345,false,null,null,-12722.816934414106,-10355.128252652794,-11509.025512006137,-11568.919675060761,-12752.764015941419,null,{"$f":"IF(I20772,AND(SIGN(I20772)=SIGN(L20772:P20772)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20787","v":50468091},null,{"$f":"Calcs!BT20787","v":9085.3123081210051},null,{"$f":"Calcs!BJ20787","v":10603.937258344917},null,-1518.6249502239116,false,null,null,-2579.0186760584038,-458.23122438941937,-610.09371941181053,-2427.1561810360117,-3487.5499068705039,null,{"$f":"IF(I20787,AND(SIGN(I20787)=SIGN(L20787:P20787)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20792","v":50468201},null,{"$f":"Calcs!BT20792","v":4625.2919678438948},null,{"$f":"Calcs!BJ20792","v":6493.52237585892},null,-1868.2304080150252,false,null,null,-2517.5826456009181,-1218.8781704291332,-1405.7012112306356,-2330.7596047994148,-2980.1118423853077,null,{"$f":"IF(I20792,AND(SIGN(I20792)=SIGN(L20792:P20792)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20807","v":50468729},null,{"$f":"Calcs!BT20807","v":1469.8551440643423},null,{"$f":"Calcs!BJ20807","v":1987.3246212906079},null,-517.46947722626555,false,null,null,-716.20193935532643,-318.7370150972049,-370.48396281983128,-664.45499163269983,-863.18745376176071,null,{"$f":"IF(I20807,AND(SIGN(I20807)=SIGN(L20807:P20807)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20822","v":50469903},null,{"$f":"Calcs!BT20822","v":3904.5500665495069},null,{"$f":"Calcs!BJ20822","v":7319.3298964597016},null,-3414.7798299101946,false,null,null,-4146.7128195561654,-2682.8468402642243,-3024.3248232552432,-3805.2348365651451,-4537.1678262111163,null,{"$f":"IF(I20822,AND(SIGN(I20822)=SIGN(L20822:P20822)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20841","v":50471286},null,{"$f":"Calcs!BT20841","v":2139.9742540394222},null,{"$f":"Calcs!BJ20841","v":21331.02476527603},null,-19191.050511236608,false,null,null,-21324.152987764213,-17057.948034709007,-18977.053085832664,-19405.047936640549,-21538.150413168154,null,{"$f":"IF(I20841,AND(SIGN(I20841)=SIGN(L20841:P20841)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20856","v":50473843},null,{"$f":"Calcs!BT20856","v":9295.5804026690439},null,{"$f":"Calcs!BJ20856","v":6701.6763326155897},null,2593.9040700534542,true,null,null,1923.7364367918944,3264.0717033150131,3523.4621103203599,1664.3460297865504,994.1783965249906,null,{"$f":"IF(I20856,AND(SIGN(I20856)=SIGN(L20856:P20856)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20861","v":50474400},null,{"$f":"Calcs!BT20861","v":1440.1754791943927},null,{"$f":"Calcs!BJ20861","v":11561.10504410431},null,-10120.929564909917,false,null,null,-11277.040069320348,-8964.8190604994852,-9976.9120169904782,-10264.947112829357,-11421.057617239789,null,{"$f":"IF(I20861,AND(SIGN(I20861)=SIGN(L20861:P20861)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20876","v":50475067},null,{"$f":"Calcs!BT20876","v":2582.4264909551985},null,{"$f":"Calcs!BJ20876","v":1926.9509628373742},null,655.4755281178243,true,null,null,462.78043183408681,848.17062440156178,913.71817721334423,397.23287902230436,204.53778273856688,null,{"$f":"IF(I20876,AND(SIGN(I20876)=SIGN(L20876:P20876)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20891","v":50480919},null,{"$f":"Calcs!BT20891","v":6.4262392277214531E-4},null,{"$f":"Calcs!BJ20891","v":10700.054525534149},null,-10700.053882910226,false,null,null,-11770.059335463642,-9630.0484303568119,-10700.053818647835,-10700.053947172619,-11770.059399726035,null,{"$f":"IF(I20891,AND(SIGN(I20891)=SIGN(L20891:P20891)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20910","v":50482864},null,{"$f":"Calcs!BT20910","v":8874.8561638350511},null,{"$f":"Calcs!BJ20910","v":9963.6560878500095},null,-1088.7999240149584,false,null,null,-2085.1655327999597,-92.434315229957065,-201.31430763145181,-1976.2855403984631,-2972.6511491834644,null,{"$f":"IF(I20910,AND(SIGN(I20910)=SIGN(L20910:P20910)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20925","v":50483329},null,{"$f":"Calcs!BT20925","v":2832.9727482572212},null,{"$f":"Calcs!BJ20925","v":2943.8916741300695},null,-110.91892587284838,false,null,null,-405.30809328585565,183.47024154015844,172.37834895287415,-394.21620069857045,-688.60536811157772,null,{"$f":"IF(I20925,AND(SIGN(I20925)=SIGN(L20925:P20925)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20930","v":50483517},null,{"$f":"Calcs!BT20930","v":78105.513260131571},null,{"$f":"Calcs!BJ20930","v":44780.634294847958},null,33324.878965283613,true,null,null,28846.815535798814,37802.942394768404,41135.430291296783,25514.327639270457,21036.264209785659,null,{"$f":"IF(I20930,AND(SIGN(I20930)=SIGN(L20930:P20930)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20945","v":50489318},null,{"$f":"Calcs!BT20945","v":858.87071472823391},null,{"$f":"Calcs!BJ20945","v":6550.391758945877},null,-5691.5210442176431,false,null,null,-6346.560220112231,-5036.4818683230551,-5605.6339727448194,-5777.4081156904667,-6432.4472915850547,null,{"$f":"IF(I20945,AND(SIGN(I20945)=SIGN(L20945:P20945)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20960","v":50489829},null,{"$f":"Calcs!BT20960","v":203.34681163811638},null,{"$f":"Calcs!BJ20960","v":8019.8846032545189},null,-7816.5377916164025,false,null,null,-8618.5262519418538,-7014.5493312909512,-7796.2031104525904,-7836.8724727802146,-8638.8609331056668,null,{"$f":"IF(I20960,AND(SIGN(I20960)=SIGN(L20960:P20960)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20979","v":50490816},null,{"$f":"Calcs!BT20979","v":14431.711548976007},null,{"$f":"Calcs!BJ20979","v":7949.6989737757194},null,6482.0125752002878,true,null,null,5687.0426778227156,7276.9824725778599,7925.1837300978896,5038.8414203026878,4243.8715229251156,null,{"$f":"IF(I20979,AND(SIGN(I20979)=SIGN(L20979:P20979)), TRUE)","v":true}]
[null,{"$f":"Calcs!B20994","v":50491147},null,{"$f":"Calcs!BT20994","v":1272.2225451722468},null,{"$f":"Calcs!BJ20994","v":2523.1783858705539},null,-1250.9558406983072,false,null,null,-1503.2736792853627,-998.63800211125204,-1123.7335861810823,-1378.1780952155318,-1630.4959338025874,null,{"$f":"IF(I20994,AND(SIGN(I20994)=SIGN(L20994:P20994)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21009","v":50492153},null,{"$f":"Calcs!BT21009","v":117.07455809580199},null,{"$f":"Calcs!BJ21009","v":1983.3197351577237},null,-1866.2451770619218,false,null,null,-2064.5771505776943,-1667.9132035461494,-1854.5377212523415,-1877.9526328715019,-2076.2846063872744,null,{"$f":"IF(I21009,AND(SIGN(I21009)=SIGN(L21009:P21009)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21014","v":50492744},null,{"$f":"Calcs!BT21014","v":310.23806389802718},null,{"$f":"Calcs!BJ21014","v":1414.5257821348036},null,-1104.2877182367765,false,null,null,-1245.7402964502571,-962.83514002329616,-1073.2639118469738,-1135.3115246265793,-1276.7641028400599,null,{"$f":"IF(I21014,AND(SIGN(I21014)=SIGN(L21014:P21014)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21029","v":50493565},null,{"$f":"Calcs!BT21029","v":1471.6052811185839},null,{"$f":"Calcs!BJ21029","v":7598.3703377684296},null,-6126.765056649846,false,null,null,-6886.6020904266898,-5366.9280228730031,-5979.6045285379878,-6273.9255847617042,-7033.7626185385479,null,{"$f":"IF(I21029,AND(SIGN(I21029)=SIGN(L21029:P21029)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21048","v":50494153},null,{"$f":"Calcs!BT21048","v":146.93181574980747},null,{"$f":"Calcs!BJ21048","v":2742.5460237993011},null,-2595.6142080494938,false,null,null,-2869.8688104294242,-2321.3596056695637,-2580.9210264745129,-2610.3073896244746,-2884.5619920044051,null,{"$f":"IF(I21048,AND(SIGN(I21048)=SIGN(L21048:P21048)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21063","v":50494657},null,{"$f":"Calcs!BT21063","v":1340.7707492877544},null,{"$f":"Calcs!BJ21063","v":3024.0895189410812},null,-1683.3187696533269,false,null,null,-1985.7277215474351,-1380.9098177592186,-1549.2416947245513,-1817.3958445821022,-2119.8047964762104,null,{"$f":"IF(I21063,AND(SIGN(I21063)=SIGN(L21063:P21063)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21078","v":50495454},null,{"$f":"Calcs!BT21078","v":12289.934259724287},null,{"$f":"Calcs!BJ21078","v":25939.647482692868},null,-13649.713222968581,false,null,null,-16243.67797123787,-11055.748474699296,-12420.719796996151,-14878.70664894101,-17472.671397210299,null,{"$f":"IF(I21078,AND(SIGN(I21078)=SIGN(L21078:P21078)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21097","v":50496079},null,{"$f":"Calcs!BT21097","v":770.87933666886136},null,{"$f":"Calcs!BJ21097","v":2369.5910026744332},null,-1598.7116660055717,false,null,null,-1835.670766273015,-1361.7525657381284,-1521.6237323386856,-1675.799599672458,-1912.7586999399014,null,{"$f":"IF(I21097,AND(SIGN(I21097)=SIGN(L21097:P21097)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21098","v":50496085},null,{"$f":"Calcs!BT21098","v":2052.1426975610038},null,{"$f":"Calcs!BJ21098","v":5904.0031370983224},null,-3851.8604395373186,false,null,null,-4442.2607532471511,-3261.4601258274861,-3646.6461697812178,-4057.0747092934189,-4647.4750230032514,null,{"$f":"IF(I21098,AND(SIGN(I21098)=SIGN(L21098:P21098)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21117","v":50496881},null,{"$f":"Calcs!BT21117","v":5209.1245776129781},null,{"$f":"Calcs!BJ21117","v":12710.507364242165},null,-7501.3827866291867,false,null,null,-8772.4335230534052,-6230.3320502049701,-6980.4703288678884,-8022.2952443904842,-9293.3459808147018,null,{"$f":"IF(I21117,AND(SIGN(I21117)=SIGN(L21117:P21117)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21132","v":50498250},null,{"$f":"Calcs!BT21132","v":5.7011860741300211},null,{"$f":"Calcs!BJ21132","v":3364.1043516229743},null,-3358.4031655488443,false,null,null,-3694.813600711142,-3021.992730386547,-3357.8330469414313,-3358.9732841562573,-3695.383719318555,null,{"$f":"IF(I21132,AND(SIGN(I21132)=SIGN(L21132:P21132)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21147","v":50499087},null,{"$f":"Calcs!BT21147","v":19969.258978377802},null,{"$f":"Calcs!BJ21147","v":23210.317583132088},null,-3241.0586047542856,false,null,null,-5562.0903630674948,-920.02684644107649,-1244.1327069165054,-5237.9845025920658,-7559.016260905275,null,{"$f":"IF(I21147,AND(SIGN(I21147)=SIGN(L21147:P21147)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21166","v":50500365},null,{"$f":"Calcs!BT21166","v":435.85678767654804},null,{"$f":"Calcs!BJ21166","v":16495.124759818005},null,-16059.267972141457,false,null,null,-17708.78044812326,-14409.755496159656,-16015.682293373802,-16102.853650909112,-17752.366126890916,null,{"$f":"IF(I21166,AND(SIGN(I21166)=SIGN(L21166:P21166)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21181","v":50507195},null,{"$f":"Calcs!BT21181","v":46594.376202353931},null,{"$f":"Calcs!BJ21181","v":26433.249698570879},null,20161.126503783053,true,null,null,17517.801533925962,22804.45147364014,24820.564124018449,15501.688883547664,12858.363913690573,null,{"$f":"IF(I21181,AND(SIGN(I21181)=SIGN(L21181:P21181)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21182","v":50507220},null,{"$f":"Calcs!BT21182","v":11798.17234824817},null,{"$f":"Calcs!BJ21182","v":8490.2584795618059},null,3307.9138686863644,true,null,null,2458.8880207301827,4156.9397166425451,4487.7311035111816,2128.0966338615472,1279.0707859053655,null,{"$f":"IF(I21182,AND(SIGN(I21182)=SIGN(L21182:P21182)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21201","v":50507909},null,{"$f":"Calcs!BT21201","v":813.93598352736763},null,{"$f":"Calcs!BJ21201","v":7517.4716378841613},null,-6703.5356543567941,false,null,null,-7455.2828181452096,-5951.7884905683768,-6622.1420560040569,-6784.9292527095304,-7536.6764164979468,null,{"$f":"IF(I21201,AND(SIGN(I21201)=SIGN(L21201:P21201)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21216","v":50509831},null,{"$f":"Calcs!BT21216","v":4589.6246950916775},null,{"$f":"Calcs!BJ21216","v":5036.5448007155401},null,-446.92010562386258,false,null,null,-950.57458569541723,56.734374447691152,12.042363885305349,-905.88257513303051,-1409.5370552045852,null,{"$f":"IF(I21216,AND(SIGN(I21216)=SIGN(L21216:P21216)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21235","v":50511379},null,{"$f":"Calcs!BT21235","v":128.70887671753258},null,{"$f":"Calcs!BJ21235","v":12770.580656235428},null,-12641.871779517896,false,null,null,{"$f":"(1+L$7)*$D21235-(1+L$6)*$F21235","v":-13918.92984514144},-11364.813713894353,-12629.000891846143,-12654.742667189648,-13931.800732813192,null,{"$f":"IF(I21235,AND(SIGN(I21235)=SIGN(L21235:P21235)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21250","v":50512051},null,{"$f":"Calcs!BT21250","v":84.56399060490196},null,{"$f":"Calcs!BJ21250","v":6626.4845954706834},null,-6541.9206048657816,false,null,null,-7204.5690644128508,-5879.2721453187132,-6533.4642058052914,-6550.3770039262718,-7213.025463473341,null,{"$f":"IF(I21250,AND(SIGN(I21250)=SIGN(L21250:P21250)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21265","v":50512770},null,{"$f":"Calcs!BT21265","v":328.52204911401577},null,{"$f":"Calcs!BJ21265","v":1463.2852708026717},null,-1134.7632216886559,false,null,null,-1281.0917487689233,-988.43469460838878,-1101.9110167772542,-1167.6154266000574,-1313.9439536803247,null,{"$f":"IF(I21265,AND(SIGN(I21265)=SIGN(L21265:P21265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21270","v":50513124},null,{"$f":"Calcs!BT21270","v":1484.2196904331349},null,{"$f":"Calcs!BJ21270","v":30094.716845560528},null,-28610.497155127392,false,null,null,-31619.968839683446,-25601.025470571341,-28462.075186084079,-28758.919124170705,-31768.390808726759,null,{"$f":"IF(I21270,AND(SIGN(I21270)=SIGN(L21270:P21270)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21285","v":50523611},null,{"$f":"Calcs!BT21285","v":2004.1510197671817},null,{"$f":"Calcs!BJ21285","v":10022.227547543445},null,-8018.0765277762639,false,null,null,-9020.2992825306101,-7015.8537730219196,-7817.6614257995452,-8218.4916297529817,-9220.7143845073278,null,{"$f":"IF(I21285,AND(SIGN(I21285)=SIGN(L21285:P21285)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21300","v":50524831},null,{"$f":"Calcs!BT21300","v":24.699680948362925},null,{"$f":"Calcs!BJ21300","v":3884.4391824379923},null,-3859.7395014896292,false,null,null,-4248.1834197334292,-3471.2955832458301,-3857.2695333947931,-3862.2094695844658,-4250.6533878282653,null,{"$f":"IF(I21300,AND(SIGN(I21300)=SIGN(L21300:P21300)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21319","v":50527676},null,{"$f":"Calcs!BT21319","v":631.35141013899965},null,{"$f":"Calcs!BJ21319","v":6067.7028577799747},null,-5436.3514476409746,false,null,null,-6043.1217334189732,-4829.5811618629778,-5373.216306627075,-5499.486588654875,-6106.2568744328728,null,{"$f":"IF(I21319,AND(SIGN(I21319)=SIGN(L21319:P21319)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21334","v":50528259},null,{"$f":"Calcs!BT21334","v":1247.9741115200134},null,{"$f":"Calcs!BJ21334","v":4210.3367915014687},null,-2962.3626799814556,false,null,null,-3383.3963591316033,-2541.3290008313088,-2837.565268829454,-3087.1600911334567,-3508.1937702836044,null,{"$f":"IF(I21334,AND(SIGN(I21334)=SIGN(L21334:P21334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21339","v":50528386},null,{"$f":"Calcs!BT21339","v":5544.2625407591495},null,{"$f":"Calcs!BJ21339","v":4464.1464501730234},null,1080.1160905861261,true,null,null,633.70144556882315,1526.5307356034282,1634.5423446620416,525.68983651021153,79.275191492908561,null,{"$f":"IF(I21339,AND(SIGN(I21339)=SIGN(L21339:P21339)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21354","v":50528755},null,{"$f":"Calcs!BT21354","v":72.898733846580399},null,{"$f":"Calcs!BJ21354","v":8617.9142250474997},null,-8545.0154912009202,false,null,null,-9406.80691370567,-7683.2240686961695,-8537.7256178162606,-8552.305364585578,-9414.0967870903296,null,{"$f":"IF(I21354,AND(SIGN(I21354)=SIGN(L21354:P21354)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21369","v":50529265},null,{"$f":"Calcs!BT21369","v":1951.2274395774987},null,{"$f":"Calcs!BJ21369","v":3004.365454736625},null,-1053.1380151591263,false,null,null,-1353.5745606327889,-752.70146968546374,-858.01527120137644,-1248.2607591168762,-1548.6973045905388,null,{"$f":"IF(I21369,AND(SIGN(I21369)=SIGN(L21369:P21369)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21388","v":50529953},null,{"$f":"Calcs!BT21388","v":252.10669816509653},null,{"$f":"Calcs!BJ21388","v":15070.386518044354},null,-14818.279819879257,false,null,null,{"$f":"(1+L$7)*$D21388-(1+L$6)*$F21388","v":-16325.318471683693},-13311.241168074823,-14793.069150062747,-14843.490489695767,-16350.529141500203,null,{"$f":"IF(I21388,AND(SIGN(I21388)=SIGN(L21388:P21388)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21403","v":50530863},null,{"$f":"Calcs!BT21403","v":1071.8086025206321},null,{"$f":"Calcs!BJ21403","v":9226.5567950926215},null,-8154.7481925719894,false,null,null,-9077.4038720812532,-7232.0925130627274,-8047.5673323199262,-8261.9290528240526,-9184.5847323333164,null,{"$f":"IF(I21403,AND(SIGN(I21403)=SIGN(L21403:P21403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21408","v":50531480},null,{"$f":"Calcs!BT21408","v":92.670342642350533},null,{"$f":"Calcs!BJ21408","v":19442.720953620996},null,-19350.050610978644,false,null,null,-21294.322706340747,-17405.778515616545,-19340.78357671441,-19359.317645242882,-21303.589740604984,null,{"$f":"IF(I21408,AND(SIGN(I21408)=SIGN(L21408:P21408)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21423","v":50541550},null,{"$f":"Calcs!BT21423","v":672.44568178799273},null,{"$f":"Calcs!BJ21423","v":30226.878087945719},null,-29554.432406157728,false,null,null,-32577.120214952301,-26531.744597363155,-29487.187837978927,-29621.676974336526,-32644.364783131099,null,{"$f":"IF(I21423,AND(SIGN(I21423)=SIGN(L21423:P21423)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21438","v":50541951},null,{"$f":"Calcs!BT21438","v":6.5091635000544557},null,{"$f":"Calcs!BJ21438","v":2734.2358850735668},null,-2727.7267215735124,false,null,null,-3001.1503100808691,-2454.3031330661556,-2727.0758052235069,-2728.3776379235178,-3001.8012264308745,null,{"$f":"IF(I21438,AND(SIGN(I21438)=SIGN(L21438:P21438)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21457","v":50582989},null,{"$f":"Calcs!BT21457","v":3.9244402012172941E-4},null,{"$f":"Calcs!BJ21457","v":2523.0782637172306},null,-2523.0778712732103,false,null,null,-2775.3856976449338,-2270.7700449014874,-2523.0778320288086,-2523.0779105176125,-2775.3857368893359,null,{"$f":"IF(I21457,AND(SIGN(I21457)=SIGN(L21457:P21457)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21472","v":50586369},null,{"$f":"Calcs!BT21472","v":1.2477155735268752E-3},null,{"$f":"Calcs!BJ21472","v":10221.470632654447},null,-10221.469384938873,false,null,null,-11243.616448204319,-9199.3223216734295,-10221.469260167316,-10221.46950971043,-11243.616572975876,null,{"$f":"IF(I21472,AND(SIGN(I21472)=SIGN(L21472:P21472)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21487","v":50590819},null,{"$f":"Calcs!BT21487","v":9445.799927526572},null,{"$f":"Calcs!BJ21487","v":8207.6136407334816},null,1238.1862867930904,true,null,null,417.42492271974152,2058.9476508664384,2182.7662795457491,293.60629404043357,-527.15507003291532,null,{"$f":"IF(I21487,AND(SIGN(I21487)=SIGN(L21487:P21487)), TRUE)","v":false}]
[null,{"$f":"Calcs!B21497","v":50591146},null,{"$f":"Calcs!BT21497","v":25146.487167861422},null,{"$f":"Calcs!BJ21497","v":31283.166805494006},null,-6136.6796376325838,false,null,null,-9264.996318181984,-3008.3629570831836,-3622.0309208464387,-8651.3283544187252,-11779.645034968125,null,{"$f":"IF(I21497,AND(SIGN(I21497)=SIGN(L21497:P21497)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21508","v":50613120},null,{"$f":"Calcs!BT21508","v":358.68069109085388},null,{"$f":"Calcs!BJ21508","v":9321.7729629019523},null,-8963.0922718110978,false,null,null,-9895.2695681012938,-8030.9149755209046,-8927.2242027020129,-8998.9603409201845,-9931.1376372103805,null,{"$f":"IF(I21508,AND(SIGN(I21508)=SIGN(L21508:P21508)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21527","v":50624283},null,{"$f":"Calcs!BT21527","v":3474.3460549048004},null,{"$f":"Calcs!BJ21527","v":3990.0680541928209},null,-515.72199928802047,false,null,null,-914.72880470730252,-116.71519386873842,-168.28739379754006,-863.15660477850042,-1262.1634101977825,null,{"$f":"IF(I21527,AND(SIGN(I21527)=SIGN(L21527:P21527)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21542","v":50628521},null,{"$f":"Calcs!BT21542","v":0.20653223188890024},null,{"$f":"Calcs!BJ21542","v":6010.7333525396916},null,-6010.5268203078031,false,null,null,-6611.6001555617731,-5409.4534850538339,-6010.5061670846135,-6010.5474735309917,-6611.6208087849618,null,{"$f":"IF(I21542,AND(SIGN(I21542)=SIGN(L21542:P21542)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21557","v":50636568},null,{"$f":"Calcs!BT21557","v":4413.2354402206756},null,{"$f":"Calcs!BJ21557","v":4094.8959487210718},null,318.33949149960381,true,null,null,-91.150103372503509,727.82908637171113,759.66303552167165,-122.98405252246357,-532.47364739457089,null,{"$f":"IF(I21557,AND(SIGN(I21557)=SIGN(L21557:P21557)), TRUE)","v":false}]
[null,{"$f":"Calcs!B21562","v":50638247},null,{"$f":"Calcs!BT21562","v":3699.9406044404136},null,{"$f":"Calcs!BJ21562","v":4819.9805830798114},null,-1120.0399786393978,false,null,null,-1602.0380369473792,-638.04192033141635,-750.04591819535608,-1490.034039083439,-1972.0320973914204,null,{"$f":"IF(I21562,AND(SIGN(I21562)=SIGN(L21562:P21562)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21577","v":50643475},null,{"$f":"Calcs!BT21577","v":531.83624477378498},null,{"$f":"Calcs!BJ21577","v":3894.75176423017},null,-3362.915519456385,false,null,null,-3752.3906958794028,-2973.4403430333682,-3309.7318949790065,-3416.0991439337636,-3805.5743203567813,null,{"$f":"IF(I21577,AND(SIGN(I21577)=SIGN(L21577:P21577)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21592","v":50646163},null,{"$f":"Calcs!BT21592","v":6994.2974597125321},null,{"$f":"Calcs!BJ21592","v":6758.8460821625149},null,235.45137755001724,true,null,null,{"$f":"(1+L$7)*$D21592-(1+L$6)*$F21592","v":-440.43323066623452},911.335985766269,934.88112352127064,-463.97836842123615,-1139.8629766374879,null,{"$f":"IF(I21592,AND(SIGN(I21592)=SIGN(L21592:P21592)), TRUE)","v":false}]
[null,{"$f":"Calcs!B21611","v":50649820},null,{"$f":"Calcs!BT21611","v":4959.5388909721423},null,{"$f":"Calcs!BJ21611","v":5481.6878943856509},null,-522.14900341350858,false,null,null,-1070.3177928520745,26.019786025056419,-26.195114316294166,-1018.102892510723,-1566.2716819492889,null,{"$f":"IF(I21611,AND(SIGN(I21611)=SIGN(L21611:P21611)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21626","v":50650211},null,{"$f":"Calcs!BT21626","v":16865.700679634123},null,{"$f":"Calcs!BJ21626","v":13601.594528808962},null,3264.1061508251605,true,null,null,1903.9466979442623,4624.2656037060569,4950.6762187885743,1577.5360828617486,217.37662998085034,null,{"$f":"IF(I21626,AND(SIGN(I21626)=SIGN(L21626:P21626)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21631","v":50657269},null,{"$f":"Calcs!BT21631","v":650.34787878975112},null,{"$f":"Calcs!BJ21631","v":23217.326133864644},null,-22566.978255074893,false,null,null,-24888.710868461359,-20245.245641688431,-22501.943467195917,-22632.013042953869,-24953.745656340336,null,{"$f":"IF(I21631,AND(SIGN(I21631)=SIGN(L21631:P21631)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21646","v":50662791},null,{"$f":"Calcs!BT21646","v":4531.1691155434728},null,{"$f":"Calcs!BJ21646","v":3674.4830269215231},null,{"$f":"D21646-F21646","v":856.68608862194969},{"$f":"H21646>0","v":true},null,null,489.23778592979716,1224.1343913141018,1309.8030001762977,403.5691770676026,36.120874375450057,null,{"$f":"IF(I21646,AND(SIGN(I21646)=SIGN(L21646:P21646)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21661","v":50674070},null,{"$f":"Calcs!BT21661","v":1.4926307610494405E-3},null,{"$f":"Calcs!BJ21661","v":11916.538688397812},null,-11916.53719576705,false,null,null,-13108.191064606832,-10724.883326927269,-11916.537046503974,-11916.537345030127,-13108.191213869908,null,{"$f":"IF(I21661,AND(SIGN(I21661)=SIGN(L21661:P21661)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21680","v":50688064},null,{"$f":"Calcs!BT21680","v":5766.8545012539489},null,{"$f":"Calcs!BJ21680","v":6010.5331082330486},null,-243.67860697909964,false,null,null,-844.73191780240541,357.37470384420521,333.00684314629598,-820.36405710449435,-1421.4173679278001,null,{"$f":"IF(I21680,AND(SIGN(I21680)=SIGN(L21680:P21680)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21695","v":50688571},null,{"$f":"Calcs!BT21695","v":7255.7034449972543},null,{"$f":"Calcs!BJ21695","v":5496.0053623107151},null,1759.6980826865392,true,null,null,1210.0975464554676,2309.2986189176108,2485.2684271862654,1034.127738186814,484.52720195574238,null,{"$f":"IF(I21695,AND(SIGN(I21695)=SIGN(L21695:P21695)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21714","v":50702328},null,{"$f":"Calcs!BT21714","v":4281.4877199661041},null,{"$f":"Calcs!BJ21714","v":3364.1043516229743},null,917.38336834312986,true,null,null,580.97293318083211,1253.7938035054271,1345.5321403397406,489.23459634651954,152.82416118422179,null,{"$f":"IF(I21714,AND(SIGN(I21714)=SIGN(L21714:P21714)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21715","v":50702334},null,{"$f":"Calcs!BT21715","v":4201.0634479668097},null,{"$f":"Calcs!BJ21715","v":3303.4303267097748},null,897.63312125703487,true,null,null,567.29008858605721,1227.9761539280121,1317.7394660537166,477.52677646035409,147.18374378937642,null,{"$f":"IF(I21715,AND(SIGN(I21715)=SIGN(L21715:P21715)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21730","v":50734504},null,{"$f":"Calcs!BT21730","v":63258.049361624398},null,{"$f":"Calcs!BJ21730","v":22781.794766913441},null,40476.254594710961,true,null,null,38198.075118019609,42754.434071402298,46802.059530873405,34150.449658548518,31872.270181857177,null,{"$f":"IF(I21730,AND(SIGN(I21730)=SIGN(L21730:P21730)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21749","v":50749055},null,{"$f":"Calcs!BT21749","v":9234.9627562390615},null,{"$f":"Calcs!BJ21749","v":5452.6524699222391},null,3782.3102863168224,true,null,null,3237.0450393245983,4327.5755333090465,4705.8065619407298,2858.8140106929168,2313.5487637006927,null,{"$f":"IF(I21749,AND(SIGN(I21749)=SIGN(L21749:P21749)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21764","v":50750162},null,{"$f":"Calcs!BT21764","v":30826.416632038905},null,{"$f":"Calcs!BJ21764","v":26210.978518195789},null,4615.4381138431163,true,null,null,1994.3402620235356,7236.5359656626933,7698.0797770470126,1532.7964506392273,-1088.3014011803534,null,{"$f":"IF(I21764,AND(SIGN(I21764)=SIGN(L21764:P21764)), TRUE)","v":false}]
[null,{"$f":"Calcs!B21779","v":50935781},null,{"$f":"Calcs!BT21779","v":1.0408356260995788E-3},null,{"$f":"Calcs!BJ21779","v":5466.0688384674013},null,-5466.0677976317747,false,null,null,-6012.6746814785165,-4919.4609137850348,-5466.0676935482124,-5466.0679017153379,-6012.6747855620788,null,{"$f":"IF(I21779,AND(SIGN(I21779)=SIGN(L21779:P21779)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21798","v":50954580},null,{"$f":"Calcs!BT21798","v":3872.1865188839256},null,{"$f":"Calcs!BJ21798","v":44582.392431270186},null,-40710.205912386256,false,null,null,-45168.445155513284,-36251.966669259244,-40322.987260497866,-41097.424564274654,-45555.663807401674,null,{"$f":"IF(I21798,AND(SIGN(I21798)=SIGN(L21798:P21798)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21799","v":50954712},null,{"$f":"Calcs!BT21799","v":7.5733125243514223},null,{"$f":"Calcs!BJ21799","v":9767.0161787253819},null,-9759.4428662010305,false,null,null,-10736.144484073569,-8782.7412483284934,-9758.6855349485959,-9760.2001974534651,-10736.901815326004,null,{"$f":"IF(I21799,AND(SIGN(I21799)=SIGN(L21799:P21799)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21818","v":50955232},null,{"$f":"Calcs!BT21818","v":47.685136541853353},null,{"$f":"Calcs!BJ21818","v":5183.9246104056892},null,-5136.2394738638359,false,null,null,-5654.6319349044052,-4617.8470128232675,-5131.4709602096509,-5141.0079875180209,-5659.4004485585901,null,{"$f":"IF(I21818,AND(SIGN(I21818)=SIGN(L21818:P21818)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21833","v":50956271},null,{"$f":"Calcs!BT21833","v":18178.90077304704},null,{"$f":"Calcs!BJ21833","v":36481.509005978078},null,-18302.608232931037,false,null,null,-21950.759133528845,-14654.45733233323,-16484.718155626331,-20120.498310235744,-23768.649210833551,null,{"$f":"IF(I21833,AND(SIGN(I21833)=SIGN(L21833:P21833)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21848","v":50957518},null,{"$f":"Calcs!BT21848","v":1130.5969381306413},null,{"$f":"Calcs!BJ21848","v":11486.013429112727},null,-10355.416490982087,false,null,null,-11504.017833893358,-9206.8151480708148,-10242.356797169021,-10468.47618479515,-11617.077527706424,null,{"$f":"IF(I21848,AND(SIGN(I21848)=SIGN(L21848:P21848)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21867","v":50959252},null,{"$f":"Calcs!BT21867","v":804.26056141018898},null,{"$f":"Calcs!BJ21867","v":9031.6189625744701},null,-8227.3584011642815,false,null,null,-9130.52029742173,-7324.1965049068349,-8146.9323450232623,-8307.7844573053007,-9210.9463535627492,null,{"$f":"IF(I21867,AND(SIGN(I21867)=SIGN(L21867:P21867)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21882","v":50966815},null,{"$f":"Calcs!BT21882","v":41084.092628513485},null,{"$f":"Calcs!BJ21882","v":27650.735082967767},null,13433.357545545718,true,null,null,10668.284037248937,16198.431053842494,17541.766808397071,9324.9482826943713,6559.874774397591,null,{"$f":"IF(I21882,AND(SIGN(I21882)=SIGN(L21882:P21882)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21887","v":50967255},null,{"$f":"Calcs!BT21887","v":3438.3135162274643},null,{"$f":"Calcs!BJ21887","v":4280.6225431335906},null,-842.30902690612629,false,null,null,-1270.3712812194858,-414.24677259276723,-498.47767528337954,-1186.1403785288726,-1614.2026328422321,null,{"$f":"IF(I21887,AND(SIGN(I21887)=SIGN(L21887:P21887)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21902","v":50968329},null,{"$f":"Calcs!BT21902","v":724.77789569033382},null,{"$f":"Calcs!BJ21902","v":4200.4246983225803},null,{"$f":"D21902-F21902","v":-3475.6468026322464},{"$f":"H21902>0","v":false},null,null,-3895.6892724645049,-3055.6043327999882,-3403.1690130632132,-3548.1245922012799,-3968.1670620335385,null,{"$f":"IF(I21902,AND(SIGN(I21902)=SIGN(L21902:P21902)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21917","v":50970217},null,{"$f":"Calcs!BT21917","v":1.648982308779523E-3},null,{"$f":"Calcs!BJ21917","v":9015.2990515829624},null,-9015.2974026006541,false,null,null,-9916.8273077589511,-8113.7674974423571,-9015.2972377024234,-9015.2975674988847,-9916.8274726571817,null,{"$f":"IF(I21917,AND(SIGN(I21917)=SIGN(L21917:P21917)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21936","v":50980538},null,{"$f":"Calcs!BT21936","v":37294.87364325465},null,{"$f":"Calcs!BJ21936","v":23819.060275330528},null,13475.813367924122,true,null,null,11093.907340391066,15857.719395457174,17205.300732249591,9746.3260035986605,7364.4199760656047,null,{"$f":"IF(I21936,AND(SIGN(I21936)=SIGN(L21936:P21936)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21951","v":50982989},null,{"$f":"Calcs!BT21951","v":6.0912139902130775},null,{"$f":"Calcs!BJ21951","v":3086.8661090740447},null,-3080.7748950838318,false,null,null,-3389.4615059912367,-2772.0882841764274,-3080.1657736848106,-3081.384016482853,-3390.0706273902579,null,{"$f":"IF(I21951,AND(SIGN(I21951)=SIGN(L21951:P21951)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21966","v":50983304},null,{"$f":"Calcs!BT21966","v":9.9935556857066672},null,{"$f":"Calcs!BJ21966","v":1874.6871988032317},null,{"$f":"D21966-F21966","v":-1864.693643117525},{"$f":"H21966>0","v":false},null,null,-2052.1623629978485,-1677.2249232372019,-1863.6942875489544,-1865.6929986860957,-2053.161718566419,null,{"$f":"IF(I21966,AND(SIGN(I21966)=SIGN(L21966:P21966)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21971","v":50999964},null,{"$f":"Calcs!BT21971","v":6.7535270784446766E-4},null,{"$f":"Calcs!BJ21971","v":4242.7763691778327},null,-4242.775693825125,false,null,null,-4667.0533307429087,-3818.4980569073418,-4242.7756262898538,-4242.7757613603953,-4667.053398278179,null,{"$f":"IF(I21971,AND(SIGN(I21971)=SIGN(L21971:P21971)), TRUE)","v":true}]
[null,{"$f":"Calcs!B21986","v":51036369},null,{"$f":"Calcs!BT21986","v":547.36119450907995},null,{"$f":"Calcs!BJ21986","v":4110.4148824859994},null,-3563.0536879769197,false,null,null,-3974.0951762255199,-3152.0121997283195,-3508.3175685260112,-3617.7898074278273,-4028.8312956764275,null,{"$f":"IF(I21986,AND(SIGN(I21986)=SIGN(L21986:P21986)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22005","v":76945464},null,{"$f":"Calcs!BT22005","v":1372.8229737561414},null,{"$f":"Calcs!BJ22005","v":31923.94858675553},null,-30551.125612999389,false,null,null,-33743.520471674943,-27358.730754323835,-30413.843315623773,-30688.407910375005,-33880.802769050555,null,{"$f":"IF(I22005,AND(SIGN(I22005)=SIGN(L22005:P22005)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22020","v":77101429},null,{"$f":"Calcs!BT22020","v":2536.3941084763869},null,{"$f":"Calcs!BJ22020","v":3644.4463809248887},null,-1108.0522724485018,false,null,null,-1472.4969105409909,-743.60763435601302,-854.41286160086293,-1361.6916832961406,-1726.1363213886298,null,{"$f":"IF(I22020,AND(SIGN(I22020)=SIGN(L22020:P22020)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22035","v":77106954},null,{"$f":"Calcs!BT22035","v":6042.4309005471914},null,{"$f":"Calcs!BJ22035","v":28304.532744161163},null,-22262.101843613971,false,null,null,-25092.55511803009,-19431.648569197856,-21657.858753559252,-22866.34493366869,-25696.798208084809,null,{"$f":"IF(I22035,AND(SIGN(I22035)=SIGN(L22035:P22035)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22040","v":77546774},null,{"$f":"Calcs!BT22040","v":121.4415829508564},null,{"$f":"Calcs!BJ22040","v":4957.4482995910712},null,-4836.006716640215,false,null,null,-5331.7515465993229,-4340.2618866811081,-4823.8625583451294,-4848.1508749353006,-5343.8957048944085,null,{"$f":"IF(I22040,AND(SIGN(I22040)=SIGN(L22040:P22040)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22055","v":77679832},null,{"$f":"Calcs!BT22055","v":88.62627785079826},null,{"$f":"Calcs!BJ22055","v":3076.9540158951577},null,-2988.3277380443596,false,null,null,-3296.0231396338759,-2680.6323364548434,-2979.4651102592798,-2997.1903658294391,-3304.8857674189553,null,{"$f":"IF(I22055,AND(SIGN(I22055)=SIGN(L22055:P22055)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22070","v":77680315},null,{"$f":"Calcs!BT22070","v":29.131430141199559},null,{"$f":"Calcs!BJ22070","v":2150.1232425923631},null,-2120.9918124511637,false,null,null,-2336.0041367104004,-1905.9794881919272,-2118.0786694370436,-2123.9049554652834,-2338.9172797245201,null,{"$f":"IF(I22070,AND(SIGN(I22070)=SIGN(L22070:P22070)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22089","v":77680727},null,{"$f":"Calcs!BT22089","v":154.4369195875974},null,{"$f":"Calcs!BJ22089","v":2927.3715188319211},null,-2772.9345992443236,false,null,null,-3065.671751127516,-2480.1974473611317,-2757.4909072855639,-2788.3782912030833,-3081.1154430862757,null,{"$f":"IF(I22089,AND(SIGN(I22089)=SIGN(L22089:P22089)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22104","v":77681433},null,{"$f":"Calcs!BT22104","v":684.02592083898344},null,{"$f":"Calcs!BJ22104","v":37483.731760732415},null,-36799.705839893431,false,null,null,-40548.079015966679,-33051.332663820191,-36731.303247809534,-36868.108431977329,-40616.481608050577,null,{"$f":"IF(I22104,AND(SIGN(I22104)=SIGN(L22104:P22104)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22109","v":77681533},null,{"$f":"Calcs!BT22109","v":1.0089404170798844E-4},null,{"$f":"Calcs!BJ22109","v":936.22223128440805},null,-936.22213039036637,false,null,null,-1029.8443535188073,-842.59990726192564,-936.22212030096216,-936.22214047977047,-1029.8443636082116,null,{"$f":"IF(I22109,AND(SIGN(I22109)=SIGN(L22109:P22109)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22124","v":77682061},null,{"$f":"Calcs!BT22124","v":289.69339286838181},null,{"$f":"Calcs!BJ22124","v":15763.231819033368},null,-15473.538426164987,false,null,null,-17049.861608068324,-13897.21524426165,-15444.569086878148,-15502.507765451825,-17078.830947355164,null,{"$f":"IF(I22124,AND(SIGN(I22124)=SIGN(L22124:P22124)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22139","v":78689763},null,{"$f":"Calcs!BT22139","v":16274.705039388577},null,{"$f":"Calcs!BJ22139","v":24198.523236421341},null,-7923.8181970327641,false,null,null,-10343.670520674899,-5503.965873390629,-6296.3476930939069,-9551.2887009716214,-11971.141024613757,null,{"$f":"IF(I22139,AND(SIGN(I22139)=SIGN(L22139:P22139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22158","v":79861698},null,{"$f":"Calcs!BT22158","v":1468.9010568072802},null,{"$f":"Calcs!BJ22158","v":4845.9122207902356},null,{"$f":"D22158-F22158","v":-3377.0111639829556},{"$f":"H22158>0","v":false},null,null,-3861.6023860619798,-2892.4199419039323,-3230.1210583022275,-3523.9012696636837,-4008.4924917427079,null,{"$f":"IF(I22158,AND(SIGN(I22158)=SIGN(L22158:P22158)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22173","v":82347927},null,{"$f":"Calcs!BT22173","v":10966.914674276923},null,{"$f":"Calcs!BJ22173","v":9036.6250702405705},null,1930.2896040363521,true,null,null,1026.6270970122951,2833.9521110604092,3026.9810714640462,833.59813660865984,-70.064370415397207,null,{"$f":"IF(I22173,AND(SIGN(I22173)=SIGN(L22173:P22173)), TRUE)","v":false}]
[null,{"$f":"Calcs!B22178","v":82406254},null,{"$f":"Calcs!BT22178","v":1.2872814145339362E-3},null,{"$f":"Calcs!BJ22178","v":7729.2299921604263},null,-7729.2287048790113,false,null,null,-8502.1517040950548,-6956.3057056629696,-7729.2285761508701,-7729.2288336071533,-8502.1518328231959,null,{"$f":"IF(I22178,AND(SIGN(I22178)=SIGN(L22178:P22178)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22193","v":82596903},null,{"$f":"Calcs!BT22193","v":2432.2126264670137},null,{"$f":"Calcs!BJ22193","v":3534.3120122705668},null,-1102.0993858035531,false,null,null,-1455.5305870306101,-748.66818457649651,-858.87812315685142,-1345.3206484502543,-1698.7518496773114,null,{"$f":"IF(I22193,AND(SIGN(I22193)=SIGN(L22193:P22193)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22208","v":82598833},null,{"$f":"Calcs!BT22208","v":6539.91647278856},null,{"$f":"Calcs!BJ22208","v":17322.133746258653},null,-10782.217273470093,false,null,null,-12514.430648095959,-9050.0038988442284,-10128.225626191237,-11436.208920748948,-13168.422295374814,null,{"$f":"IF(I22208,AND(SIGN(I22208)=SIGN(L22208:P22208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22227","v":82958649},null,{"$f":"Calcs!BT22227","v":32.571097699666325},null,{"$f":"Calcs!BJ22227","v":5462.264196641162},null,-5429.6930989414959,false,null,null,-5975.9195186056122,-4883.4666792773796,-5426.4359891715294,-5432.9502087114624,-5979.1766283755787,null,{"$f":"IF(I22227,AND(SIGN(I22227)=SIGN(L22227:P22227)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22242","v":82971562},null,{"$f":"Calcs!BT22242","v":100.12563060232918},null,{"$f":"Calcs!BJ22242","v":4502.6934792020356},null,-4402.5678485997068,false,null,null,-4852.8371965199112,-3952.2985006795029,-4392.5552855394735,-4412.5804116599393,-4862.8497595801437,null,{"$f":"IF(I22242,AND(SIGN(I22242)=SIGN(L22242:P22242)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22257","v":83025834},null,{"$f":"Calcs!BT22257","v":65.059842432578193},null,{"$f":"Calcs!BJ22257","v":7698.4924910905411},null,-7633.432648657963,false,null,null,-8403.2818977670177,-6863.5833995489093,-7626.9266644147046,-7639.9386329012204,-8409.787882010276,null,{"$f":"IF(I22257,AND(SIGN(I22257)=SIGN(L22257:P22257)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22262","v":83025984},null,{"$f":"Calcs!BT22262","v":12.020676341406727},null,{"$f":"Calcs!BJ22262","v":3584.9738218515545},null,-3572.9531455101478,false,null,null,-3931.4505276953037,-3214.4557633249924,-3571.751077876007,-3574.1552131442886,-3932.6525953294445,null,{"$f":"IF(I22262,AND(SIGN(I22262)=SIGN(L22262:P22262)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22277","v":83046436},null,{"$f":"Calcs!BT22277","v":3.6960234259291198},null,{"$f":"Calcs!BJ22277","v":1107.9517486624954},null,-1104.2557252365664,false,null,null,-1215.0509001028161,-993.46055037031681,-1103.8861228939734,-1104.6253275791591,-1215.4205024454088,null,{"$f":"IF(I22277,AND(SIGN(I22277)=SIGN(L22277:P22277)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22296","v":83047102},null,{"$f":"Calcs!BT22296","v":19.246886216204928},null,{"$f":"Calcs!BJ22296","v":3417.0689707303713},null,-3397.8220845141664,false,null,null,-3739.5289815872038,-3056.1151874411294,-3395.8973958925458,-3399.746773135787,-3741.4536702088244,null,{"$f":"IF(I22296,AND(SIGN(I22296)=SIGN(L22296:P22296)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22311","v":83071055},null,{"$f":"Calcs!BT22311","v":192.91778419760328},null,{"$f":"Calcs!BJ22311","v":11040.469846829326},null,-10847.552062631723,false,null,null,-11951.599047314656,-9743.5050779487901,-10828.260284211963,-10866.843841051483,-11970.890825734416,null,{"$f":"IF(I22311,AND(SIGN(I22311)=SIGN(L22311:P22311)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22326","v":83071961},null,{"$f":"Calcs!BT22326","v":3.3586343939087939},null,{"$f":"Calcs!BJ22326","v":1059.1922599946265},null,-1055.8336256007178,false,null,null,-1161.7528516001805,-949.91439960125513,-1055.4977621613268,-1056.1694890401086,-1162.0887150395713,null,{"$f":"IF(I22326,AND(SIGN(I22326)=SIGN(L22326:P22326)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22331","v":83072609},null,{"$f":"Calcs!BT22331","v":7.5098579328092043},null,{"$f":"Calcs!BJ22331","v":1817.6175714096278},null,-1810.1077134768186,false,null,null,-1991.8694706177816,-1628.3459563358558,-1809.3567276835377,-1810.8586992700996,-1992.6204564110626,null,{"$f":"IF(I22331,AND(SIGN(I22331)=SIGN(L22331:P22331)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22346","v":83108777},null,{"$f":"Calcs!BT22346","v":35.971892110717107},null,{"$f":"Calcs!BJ22346","v":3264.4828090674732},null,-3228.5109169567563,false,null,null,-3554.959197863504,-2902.0626360500091,-3224.9137277456844,-3232.1081061678278,-3558.5563870745755,null,{"$f":"IF(I22346,AND(SIGN(I22346)=SIGN(L22346:P22346)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22361","v":83143496},null,{"$f":"Calcs!BT22361","v":18.165667901155985},null,{"$f":"Calcs!BJ22361","v":11314.804546931915},null,-11296.638879030759,false,null,null,-12428.119333723951,-10165.158424337567,-11294.822312240643,-11298.455445820875,-12429.935900514067,null,{"$f":"IF(I22361,AND(SIGN(I22361)=SIGN(L22361:P22361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22380","v":83169066},null,{"$f":"Calcs!BT22380","v":596.70763351618393},null,{"$f":"Calcs!BJ22380","v":11747.332249283443},null,-11150.624615767259,false,null,null,-12325.357840695604,-9975.891390838915,-11090.953852415641,-11210.295379118877,-12385.028604047222,null,{"$f":"IF(I22380,AND(SIGN(I22380)=SIGN(L22380:P22380)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22395","v":83186361},null,{"$f":"Calcs!BT22395","v":98.97829109070608},null,{"$f":"Calcs!BJ22395","v":15046.357201247043},null,-14947.378910156338,false,null,null,-16452.014630281043,-13442.743190031633,-14937.481081047266,-14957.276739265408,-16461.912459390111,null,{"$f":"IF(I22395,AND(SIGN(I22395)=SIGN(L22395:P22395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22414","v":83213112},null,{"$f":"Calcs!BT22414","v":268.12074727705271},null,{"$f":"Calcs!BJ22414","v":9165.8827701794198},null,{"$f":"D22414-F22414","v":-8897.7620229023669},{"$f":"H22414>0","v":false},null,null,-9814.3502999203101,-7981.1737458844254,-8870.9499481746625,-8924.5740976300731,-9841.1623746480163,null,{"$f":"IF(I22414,AND(SIGN(I22414)=SIGN(L22414:P22414)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22415","v":83213154},null,{"$f":"Calcs!BT22415","v":32.802290543720829},null,{"$f":"Calcs!BJ22415","v":1245.2192208671113},null,-1212.4169303233905,false,null,null,-1336.9388524101016,-1087.8950082366794,-1209.1367012690184,-1215.6971593777625,-1340.2190814644737,null,{"$f":"IF(I22415,AND(SIGN(I22415)=SIGN(L22415:P22415)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22430","v":83214414},null,{"$f":"Calcs!BT22430","v":315.68085709981096},null,{"$f":"Calcs!BJ22430","v":19613.929835801813},null,-19298.248978702002,false,null,null,-21259.641962282185,-17336.855995121823,-19266.680892992023,-19329.817064411982,-21291.210047992165,null,{"$f":"IF(I22430,AND(SIGN(I22430)=SIGN(L22430:P22430)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22449","v":83236004},null,{"$f":"Calcs!BT22449","v":81.005614071688342},null,{"$f":"Calcs!BJ22449","v":7970.6245038200404},null,-7889.6188897483516,false,null,null,-8686.6813401303571,-7092.5564393663481,-7881.5183283411834,-7897.7194511555208,-8694.7819015375262,null,{"$f":"IF(I22449,AND(SIGN(I22449)=SIGN(L22449:P22449)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22464","v":83283317},null,{"$f":"Calcs!BT22464","v":87.054336358485216},null,{"$f":"Calcs!BJ22464","v":5118.745088592992},null,-5031.6907522345064,false,null,null,-5543.5652610938068,-4519.8162433752077,-5022.9853185986585,-5040.3961858703551,-5552.2706947296547,null,{"$f":"IF(I22464,AND(SIGN(I22464)=SIGN(L22464:P22464)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22483","v":83336805},null,{"$f":"Calcs!BT22483","v":117.96872975486349},null,{"$f":"Calcs!BJ22483","v":4391.9583776277814},null,-4273.9896478729179,false,null,null,-4713.1854856356968,-3834.7938101101399,-4262.1927748974313,-4285.7865208484045,-4724.9823586111834,null,{"$f":"IF(I22483,AND(SIGN(I22483)=SIGN(L22483:P22483)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22498","v":83364290},null,{"$f":"Calcs!BT22498","v":5.6632188716321252E-4},null,{"$f":"Calcs!BJ22498","v":5992.5111206350675},null,-5992.5105543131804,false,null,null,-6591.7616663766876,-5393.2594422496741,-5992.5104976809916,-5992.5106109453691,-6591.7617230088763,null,{"$f":"IF(I22498,AND(SIGN(I22498)=SIGN(L22498:P22498)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22499","v":83364302},null,{"$f":"Calcs!BT22499","v":1.4096279826389946E-3},null,{"$f":"Calcs!BJ22499","v":12915.757778552492},null,-12915.756368924509,false,null,null,-14207.33214677976,-11624.18059106926,-12915.75622796171,-12915.756509887307,-14207.332287742558,null,{"$f":"IF(I22499,AND(SIGN(I22499)=SIGN(L22499:P22499)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22518","v":84498297},null,{"$f":"Calcs!BT22518","v":1.7614565217627387E-4},null,{"$f":"Calcs!BJ22518","v":1926.1499856107971},null,-1926.1498094651449,false,null,null,-2118.7648080262252,-1733.5348109040654,-1926.1497918505797,-1926.1498270797101,-2118.7648256407901,null,{"$f":"IF(I22518,AND(SIGN(I22518)=SIGN(L22518:P22518)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22533","v":84500417},null,{"$f":"Calcs!BT22533","v":14.524774726575288},null,{"$f":"Calcs!BJ22533","v":2943.2909412101362},null,-2928.7661664835609,false,null,null,-3223.0952606045748,-2634.4370723625475,-2927.3136890109035,-2930.2186439562183,-3224.5477380772322,null,{"$f":"IF(I22533,AND(SIGN(I22533)=SIGN(L22533:P22533)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22548","v":84929521},null,{"$f":"Calcs!BT22548","v":52.499723153465567},null,{"$f":"Calcs!BJ22548","v":3071.1469310024736},null,-3018.6472078490078,false,null,null,-3325.7619009492555,-2711.5325147487606,-3013.3972355336614,-3023.8971801643547,-3331.0118732646024,null,{"$f":"IF(I22548,AND(SIGN(I22548)=SIGN(L22548:P22548)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22567","v":84932535},null,{"$f":"Calcs!BT22567","v":61.469875629759713},null,{"$f":"Calcs!BJ22567","v":4278.4198557605041},null,-4216.9499801307447,false,null,null,-4644.791965706796,-3789.107994554694,-4210.8029925677683,-4223.0969676937202,-4650.9389532697714,null,{"$f":"IF(I22567,AND(SIGN(I22567)=SIGN(L22567:P22567)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22582","v":84934111},null,{"$f":"Calcs!BT22582","v":188.89777821128752},null,{"$f":"Calcs!BJ22582","v":3918.4807145675109},null,-3729.5829363562234,false,null,null,-4121.4310078129747,-3337.7348648994725,-3710.6931585350944,-3748.4727141773519,-4140.3207856341041,null,{"$f":"IF(I22582,AND(SIGN(I22582)=SIGN(L22582:P22582)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22587","v":84934511},null,{"$f":"Calcs!BT22587","v":2.690393145599046E-4},null,{"$f":"Calcs!BJ22587","v":2834.3580383956782},null,-2834.3577693563639,false,null,null,-3117.7935731959319,-2550.9219655167963,-2834.3577424524324,-2834.3577962602953,-3117.7936000998634,null,{"$f":"IF(I22587,AND(SIGN(I22587)=SIGN(L22587:P22587)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22602","v":84946721},null,{"$f":"Calcs!BT22602","v":20.266952974530113},null,{"$f":"Calcs!BJ22602","v":1340.3352665231182},null,-1320.0683135485881,false,null,null,-1454.1018402009001,-1186.0347868962763,-1318.0416182511351,-1322.0950088460411,-1456.1285354983531,null,{"$f":"IF(I22602,AND(SIGN(I22602)=SIGN(L22602:P22602)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22617","v":84947912},null,{"$f":"Calcs!BT22617","v":88.442999066137531},null,{"$f":"Calcs!BJ22617","v":3819.7602713919086},null,-3731.3172723257712,false,null,null,-4113.2932994649627,-3349.3412451865806,-3722.4729724191575,-3740.161572232385,-4122.1375993715765,null,{"$f":"IF(I22617,AND(SIGN(I22617)=SIGN(L22617:P22617)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22636","v":84970437},null,{"$f":"Calcs!BT22636","v":124.98668671485098},null,{"$f":"Calcs!BJ22636","v":3952.722491003673},null,-3827.7358042888218,false,null,null,-4223.0080533891896,-3432.4635551884548,-3815.2371356173371,-3840.2344729603069,-4235.5067220606752,null,{"$f":"IF(I22636,AND(SIGN(I22636)=SIGN(L22636:P22636)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22651","v":84971651},null,{"$f":"Calcs!BT22651","v":93.430547326418036},null,{"$f":"Calcs!BJ22651","v":4365.3258848440983},null,-4271.8953375176807,false,null,null,-4708.4279260020903,-3835.3627490332706,-4262.5522827850382,-4281.2383922503222,-4717.7709807347328,null,{"$f":"IF(I22651,AND(SIGN(I22651)=SIGN(L22651:P22651)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22656","v":84981011},null,{"$f":"Calcs!BT22656","v":36356.648866055686},null,{"$f":"Calcs!BJ22656","v":37937.285115281593},null,-1580.6362492259068,false,null,null,-5374.3647607540697,2213.0922623022489,2055.0286373796625,-5216.3011358314761,-9010.0296473596391,null,{"$f":"IF(I22656,AND(SIGN(I22656)=SIGN(L22656:P22656)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22671","v":85241843},null,{"$f":"Calcs!BT22671","v":63.593597708891195},null,{"$f":"Calcs!BJ22671","v":4484.6714916040564},null,-4421.0778938951653,false,null,null,-4869.5450430555711,-3972.6107447347599,-4414.7185341242757,-4427.4372536660539,-4875.9044028264598,null,{"$f":"IF(I22671,AND(SIGN(I22671)=SIGN(L22671:P22671)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22686","v":85243393},null,{"$f":"Calcs!BT22686","v":15.171423180895133},null,{"$f":"Calcs!BJ22686","v":1165.622108976032},null,-1150.4506857951369,false,null,null,-1267.0128966927402,-1033.8884748975338,-1148.9335434770474,-1151.9678281132265,-1268.5300390108298,null,{"$f":"IF(I22686,AND(SIGN(I22686)=SIGN(L22686:P22686)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22705","v":85360942},null,{"$f":"Calcs!BT22705","v":8.6885579764839349E-4},null,{"$f":"Calcs!BJ22705","v":8423.6772476026017},null,-8423.6763787468044,false,null,null,-9266.0441035070653,-7581.3086539865444,-8423.6762918612239,-8423.676465632383,-9266.0441903926439,null,{"$f":"IF(I22705,AND(SIGN(I22705)=SIGN(L22705:P22705)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22719","v":85761222},null,{"$f":"Calcs!BT22719","v":6123.5797223874224},null,{"$f":"Calcs!BJ22719","v":25414.006177751784},null,-19290.426455364362,false,null,null,-21831.827073139542,-16749.025837589186,-18678.068483125619,-19902.784427603103,-22444.185045378283,null,{"$f":"IF(I22719,AND(SIGN(I22719)=SIGN(L22719:P22719)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22736","v":85975891},null,{"$f":"Calcs!BT22736","v":7.8242406707080363},null,{"$f":"Calcs!BJ22736","v":2392.0183650185859},null,-2384.1941243478777,false,null,null,-2623.3959608497366,-2144.9922878460193,-2383.4117002808071,-2384.9765484149489,-2624.1783849168078,null,{"$f":"IF(I22736,AND(SIGN(I22736)=SIGN(L22736:P22736)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22741","v":85976290},null,{"$f":"Calcs!BT22741","v":2.3217422057086878E-4},null,{"$f":"Calcs!BJ22741","v":4384.1488496686552},null,-4384.1486174944348,false,null,null,-4822.5635024613011,-3945.7337325275694,-4384.1485942770123,-4384.1486407118564,-4822.5635256787227,null,{"$f":"IF(I22741,AND(SIGN(I22741)=SIGN(L22741:P22741)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22756","v":85982220},null,{"$f":"Calcs!BT22756","v":3.3738703837116191E-4},null,{"$f":"Calcs!BJ22756","v":3757.8847806388421},null,-3757.8844432518035,false,null,null,-4133.6729213156877,-3382.0959651879193,-3757.8844095130999,-3757.8844769905077,-4133.6729550543914,null,{"$f":"IF(I22756,AND(SIGN(I22756)=SIGN(L22756:P22756)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22775","v":86059965},null,{"$f":"Calcs!BT22775","v":733.24480584379057},null,{"$f":"Calcs!BJ22775","v":16544.184614945847},null,-15810.939809102056,false,null,null,-17465.358270596644,-14156.521347607471,-15737.615328517677,-15884.264289686434,-17538.682751181022,null,{"$f":"IF(I22775,AND(SIGN(I22775)=SIGN(L22775:P22775)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22790","v":86093152},null,{"$f":"Calcs!BT22790","v":407.79317288536777},null,{"$f":"Calcs!BJ22790","v":17129.899211880205},null,-16722.106038994836,false,null,null,-18435.095960182858,-15009.116117806818,-16681.3267217063,-16762.885356283376,-18475.875277471398,null,{"$f":"IF(I22790,AND(SIGN(I22790)=SIGN(L22790:P22790)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22805","v":86095700},null,{"$f":"Calcs!BT22805","v":4028.0084122478356},null,{"$f":"Calcs!BJ22805","v":6986.4237366636762},null,-2958.4153244158406,false,null,null,-3657.0576980822088,-2259.7729507494732,-2555.6144831910569,-3361.2161656406242,-4059.8585393069925,null,{"$f":"IF(I22805,AND(SIGN(I22805)=SIGN(L22805:P22805)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22810","v":86258656},null,{"$f":"Calcs!BT22810","v":19644.100313091283},null,{"$f":"Calcs!BJ22810","v":26320.111665316894},null,-6676.0113522256106,false,null,null,-9308.0225187573014,-4044.0001856939234,-4711.6013209164812,-8640.42138353474,-11272.432550066431,null,{"$f":"IF(I22810,AND(SIGN(I22810)=SIGN(L22810:P22810)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22825","v":86955378},null,{"$f":"Calcs!BT22825","v":27.242913867089911},null,{"$f":"Calcs!BJ22825","v":1614.9703330856721},null,-1587.7274192185821,false,null,null,-1749.2244525271494,-1426.230385910015,-1585.0031278318731,-1590.4517106052913,-1751.9487439138586,null,{"$f":"IF(I22825,AND(SIGN(I22825)=SIGN(L22825:P22825)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22840","v":87454176},null,{"$f":"Calcs!BT22840","v":2806.9525916389703},null,{"$f":"Calcs!BJ22840","v":11601.153905433159},null,-8794.2013137941885,false,null,null,-9954.3167043375051,-7634.0859232508737,-8513.5060546302921,-9074.896572958085,-10235.011963501402,null,{"$f":"IF(I22840,AND(SIGN(I22840)=SIGN(L22840:P22840)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22859","v":87459001},null,{"$f":"Calcs!BT22859","v":44002.610197929876},null,{"$f":"Calcs!BJ22859","v":25161.698351380059},null,18840.911846549818,true,null,null,16324.74201141181,21357.081681687821,23241.172866342808,14440.650826756828,11924.480991618821,null,{"$f":"IF(I22859,AND(SIGN(I22859)=SIGN(L22859:P22859)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22874","v":87489782},null,{"$f":"Calcs!BT22874","v":96.656234817015957},null,{"$f":"Calcs!BJ22874","v":9376.5397807691443},null,-9279.8835459521288,false,null,null,-10217.537524029043,-8342.2295678752143,-9270.2179224704269,-9289.5491694338307,-10227.203147510745,null,{"$f":"IF(I22874,AND(SIGN(I22874)=SIGN(L22874:P22874)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22879","v":87513049},null,{"$f":"Calcs!BT22879","v":7454.585685171598},null,{"$f":"Calcs!BJ22879","v":5606.440097425002},null,1848.145587746596,true,null,null,1287.5015780040949,2408.7895974890962,2593.6041562637565,1102.6870192294364,542.04300948693526,null,{"$f":"IF(I22879,AND(SIGN(I22879)=SIGN(L22879:P22879)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22894","v":87520585},null,{"$f":"Calcs!BT22894","v":799.33294844919374},null,{"$f":"Calcs!BJ22894","v":11468.992663047966},null,-10669.659714598773,false,null,null,-11816.55898090357,-9522.7604482939769,-10589.726419753853,-10749.593009443692,-11896.492275748489,null,{"$f":"IF(I22894,AND(SIGN(I22894)=SIGN(L22894:P22894)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22909","v":87530695},null,{"$f":"Calcs!BT22909","v":35235.93083359403},null,{"$f":"Calcs!BJ22909","v":25192.736218909911},null,10043.194614684118,true,null,null,7523.9209927931261,12562.46823657511,13566.787698043521,6519.6015313247153,4000.3279094337231,null,{"$f":"IF(I22909,AND(SIGN(I22909)=SIGN(L22909:P22909)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22928","v":87600178},null,{"$f":"Calcs!BT22928","v":1393.9381801104741},null,{"$f":"Calcs!BJ22928","v":3493.5622958684667},null,-2099.6241157579925,false,null,null,-2448.9803453448394,-1750.2678861711461,-1960.2302977469449,-2239.0179337690397,-2588.3741633558866,null,{"$f":"IF(I22928,AND(SIGN(I22928)=SIGN(L22928:P22928)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22943","v":87688872},null,{"$f":"Calcs!BT22943","v":785.06574803253443},null,{"$f":"Calcs!BJ22943","v":4473.1574439720134},null,-3688.091695939479,false,null,null,-4135.4074403366803,-3240.7759515422777,-3609.5851211362256,-3766.5982707427324,-4213.9140151399333,null,{"$f":"IF(I22943,AND(SIGN(I22943)=SIGN(L22943:P22943)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22948","v":87818623},null,{"$f":"Calcs!BT22948","v":880.84489652093043},null,{"$f":"Calcs!BJ22948","v":9265.6044348882424},null,-8384.7595383673124,false,null,null,-9311.319981856137,-7458.1990948784878,-8296.6750487152185,-8472.8440280194045,-9399.4044715082291,null,{"$f":"IF(I22948,AND(SIGN(I22948)=SIGN(L22948:P22948)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22963","v":87840587},null,{"$f":"Calcs!BT22963","v":64.048625659546701},null,{"$f":"Calcs!BJ22963","v":4141.5528721691771},null,-4077.5042465096303,false,null,null,-4491.659533726548,-3663.3489592927126,-4071.0993839436755,-4083.9091090755851,-4498.0643962925033,null,{"$f":"IF(I22963,AND(SIGN(I22963)=SIGN(L22963:P22963)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22978","v":87966699},null,{"$f":"Calcs!BT22978","v":818.82079038130814},null,{"$f":"Calcs!BJ22978","v":40984.002240873466},null,-40165.181450492157,false,null,null,-44263.581674579509,-36066.781226404812,-40083.299371454028,-40247.063529530285,-44345.463753617638,null,{"$f":"IF(I22978,AND(SIGN(I22978)=SIGN(L22978:P22978)), TRUE)","v":true}]
[null,{"$f":"Calcs!B22997","v":88568093},null,{"$f":"Calcs!BT22997","v":93.97560133614752},null,{"$f":"Calcs!BJ22997","v":28544.825912134231},null,-28450.850310798083,false,null,null,-31305.332902011509,-25596.367719584661,-28441.45275066447,-28460.247870931697,-31314.730462145122,null,{"$f":"IF(I22997,AND(SIGN(I22997)=SIGN(L22997:P22997)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23012","v":89449845},null,{"$f":"Calcs!BT23012","v":4387.4142216414284},null,{"$f":"Calcs!BJ23012","v":6190.5527399062066},null,-1803.1385182647782,false,null,null,-2422.1937922553998,-1184.0832442741576,-1364.3970961006353,-2241.8799404289211,-2860.9352144195427,null,{"$f":"IF(I23012,AND(SIGN(I23012)=SIGN(L23012:P23012)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23027","v":89831671},null,{"$f":"Calcs!BT23027","v":8.7405500903514621E-4},null,{"$f":"Calcs!BJ23027","v":7220.5093311307755},null,-7220.5084570757663,false,null,null,-7942.5593901888442,-6498.4575239626893,-7220.5083696702659,-7220.5085444812676,-7942.5594775943455,null,{"$f":"IF(I23027,AND(SIGN(I23027)=SIGN(L23027:P23027)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23032","v":89832243},null,{"$f":"Calcs!BT23032","v":72.214015201864044},null,{"$f":"Calcs!BJ23032","v":1630.9898776172099},null,-1558.775862415346,false,null,null,-1721.8748501770672,-1395.676874653625,-1551.5544608951595,-1565.9972639355324,-1729.0962516972536,null,{"$f":"IF(I23032,AND(SIGN(I23032)=SIGN(L23032:P23032)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23047","v":89833488},null,{"$f":"Calcs!BT23047","v":3774.6457850441166},null,{"$f":"Calcs!BJ23047","v":39594.306752762554},null,-35819.660967718439,false,null,null,-39779.091642994696,-31860.230292442182,-35442.196389214027,-36197.125546222851,-40156.556221499108,null,{"$f":"IF(I23047,AND(SIGN(I23047)=SIGN(L23047:P23047)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23066","v":89840614},null,{"$f":"Calcs!BT23066","v":229.73217581926446},null,{"$f":"Calcs!BJ23066","v":3801.9385281005725},null,-3572.2063522813082,false,null,null,-3952.4002050913655,-3192.012499471251,-3549.2331346993815,-3595.1795698632345,-3975.3734226732918,null,{"$f":"IF(I23066,AND(SIGN(I23066)=SIGN(L23066:P23066)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23081","v":89951553},null,{"$f":"Calcs!BT23081","v":4485.3323293277472},null,{"$f":"Calcs!BJ23081","v":12918.761443152154},null,-8433.429113824408,false,null,null,-9725.3052581396223,-7141.5529695091927,-7984.8958808916323,-8881.9623467571819,-10173.838491072398,null,{"$f":"IF(I23081,AND(SIGN(I23081)=SIGN(L23081:P23081)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23096","v":89956941},null,{"$f":"Calcs!BT23096","v":339.4279050939133},null,{"$f":"Calcs!BJ23096","v":12084.743905978954},null,-11745.316000885041,false,null,null,-12953.790391482937,-10536.841610287145,-11711.37321037565,-11779.258791394432,-12987.733181992327,null,{"$f":"IF(I23096,AND(SIGN(I23096)=SIGN(L23096:P23096)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23115","v":92563078},null,{"$f":"Calcs!BT23115","v":49.581625707970375},null,{"$f":"Calcs!BJ23115","v":3007.6694857962552},null,-2958.0878600882847,false,null,null,-3258.8548086679107,-2657.3209115086593,-2953.1296975174878,-2963.0460226590817,-3263.8129712387076,null,{"$f":"IF(I23115,AND(SIGN(I23115)=SIGN(L23115:P23115)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23116","v":92563110},null,{"$f":"Calcs!BT23116","v":320.58928854543319},null,{"$f":"Calcs!BJ23116","v":11076.513822025287},null,-10755.924533479854,false,null,null,-11863.575915682384,-9648.2731512773244,-10723.865604625311,-10787.983462334396,-11895.634844536926,null,{"$f":"IF(I23116,AND(SIGN(I23116)=SIGN(L23116:P23116)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23135","v":92939709},null,{"$f":"Calcs!BT23135","v":3734.9230688345524},null,{"$f":"Calcs!BJ23135","v":4615.4310238427342},null,-880.50795500818185,false,null,null,-1342.0510573924557,-418.96485262390888,-507.01564812472589,-1254.0002618916369,-1715.5433642759108,null,{"$f":"IF(I23135,AND(SIGN(I23135)=SIGN(L23135:P23135)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23150","v":92968283},null,{"$f":"Calcs!BT23150","v":224.09559131295964},null,{"$f":"Calcs!BJ23150","v":26788.683342864384},null,-26564.587751551426,false,null,null,-29243.456085837868,-23885.719417264987,-26542.178192420128,-26586.99731068272,-29265.865644969163,null,{"$f":"IF(I23150,AND(SIGN(I23150)=SIGN(L23150:P23150)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23165","v":93325848},null,{"$f":"Calcs!BT23165","v":4516.3393571165252},null,{"$f":"Calcs!BJ23165","v":10763.131482127079},null,-6246.7921250105537,false,null,null,-7323.105273223262,-5170.4789767978455,-5795.1581892989007,-6698.4260607222059,-7774.7392089349141,null,{"$f":"IF(I23165,AND(SIGN(I23165)=SIGN(L23165:P23165)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23184","v":93620650},null,{"$f":"Calcs!BT23184","v":3934.7745345002377},null,{"$f":"Calcs!BJ23184","v":5837.522027292438},null,-1902.7474927922003,false,null,null,-2486.4996955214447,-1318.9952900629569,-1509.2700393421765,-2296.2249462422242,-2879.9771489714685,null,{"$f":"IF(I23184,AND(SIGN(I23184)=SIGN(L23184:P23184)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23199","v":93657061},null,{"$f":"Calcs!BT23199","v":9087.7177287873837},null,{"$f":"Calcs!BJ23199","v":11992.631524922619},null,-2904.9137961352353,false,null,null,-4104.1769486274989,-1705.6506436429736,-1996.142023256496,-3813.6855690139737,-5012.9487215062372,null,{"$f":"IF(I23199,AND(SIGN(I23199)=SIGN(L23199:P23199)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23200","v":93657261},null,{"$f":"Calcs!BT23200","v":3645.6624455995898},null,{"$f":"Calcs!BJ23200","v":9388.5544391677977},null,-5742.8919935682079,false,null,null,-6681.747437484988,-4804.0365496514278,-5378.3257490082487,-6107.4582381281671,-7046.3136820449472,null,{"$f":"IF(I23200,AND(SIGN(I23200)=SIGN(L23200:P23200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23219","v":93674677},null,{"$f":"Calcs!BT23219","v":4399.6802485075477},null,{"$f":"Calcs!BJ23219","v":4690.9231274476069},null,-291.2428789400592,false,null,null,-760.33519168482053,177.84943380470122,148.72514591069557,-731.21090379081397,-1200.3032165355753,null,{"$f":"IF(I23219,AND(SIGN(I23219)=SIGN(L23219:P23219)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23234","v":93675429},null,{"$f":"Calcs!BT23234","v":38513.789854191171},null,{"$f":"Calcs!BJ23234","v":13647.650719337134},null,24866.139134854035,true,null,null,23501.374062920324,26230.904206787749,28717.518120273155,21014.760149434922,19649.995077501211,null,{"$f":"IF(I23234,AND(SIGN(I23234)=SIGN(L23234:P23234)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23253","v":93679621},null,{"$f":"Calcs!BT23253","v":1006.7503917896455},null,{"$f":"Calcs!BJ23253","v":5359.4387451793518},null,-4352.6883533897062,false,null,null,-4888.6322279076421,-3816.7444788717712,-4252.0133142107416,-4453.3633925686709,-4989.3072670866068,null,{"$f":"IF(I23253,AND(SIGN(I23253)=SIGN(L23253:P23253)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23268","v":93682853},null,{"$f":"Calcs!BT23268","v":49606.67901156436},null,{"$f":"Calcs!BJ23268","v":46225.396967286055},null,3381.282044278305,true,null,null,-1241.257652450302,8003.8217410069119,8341.949945434746,-1579.3858568781288,-6201.9255536067358,null,{"$f":"IF(I23268,AND(SIGN(I23268)=SIGN(L23268:P23268)), TRUE)","v":false}]
[null,{"$f":"Calcs!B23283","v":93684624},null,{"$f":"Calcs!BT23283","v":481.41924715475363},null,{"$f":"Calcs!BJ23283","v":3931.596716652708},null,-3450.1774694979545,false,null,null,-3843.3371411632256,-3057.0177978326838,-3402.0355447824791,-3498.3193942134299,-3891.479065878701,null,{"$f":"IF(I23283,AND(SIGN(I23283)=SIGN(L23283:P23283)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23288","v":93685486},null,{"$f":"Calcs!BT23288","v":7619.4831594925072},null,{"$f":"Calcs!BJ23288","v":7699.3935904704394},null,-79.910430977932265,false,null,null,-849.84979002497676,690.02892806911132,682.03788497131973,-841.85874692718244,-1611.7981059742269,null,{"$f":"IF(I23288,AND(SIGN(I23288)=SIGN(L23288:P23288)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23303","v":93687106},null,{"$f":"Calcs!BT23303","v":20256.814700926894},null,{"$f":"Calcs!BJ23303","v":46886.203179211981},null,-26629.388478285087,false,null,null,-31318.00879620629,-21940.768160363892,-24603.707008192396,-28655.069948377775,-33343.690266298974,null,{"$f":"IF(I23303,AND(SIGN(I23303)=SIGN(L23303:P23303)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23318","v":93688805},null,{"$f":"Calcs!BT23318","v":6075.4953751884914},null,{"$f":"Calcs!BJ23318","v":5123.5509519524549},null,951.94442323603653,true,null,null,439.58932804079086,1464.2995184312822,1559.4939607548858,344.39488571718721,-167.96020947805846,null,{"$f":"IF(I23318,AND(SIGN(I23318)=SIGN(L23318:P23318)), TRUE)","v":false}]
[null,{"$f":"Calcs!B23337","v":93691729},null,{"$f":"Calcs!BT23337","v":1975.9086240146162},null,{"$f":"Calcs!BJ23337","v":8218.7271997522366},null,-6242.8185757376204,false,null,null,-7064.6912957128452,-5420.9458557623966,-6045.2277133361586,-6440.4094381390823,-7262.2821581143071,null,{"$f":"IF(I23337,AND(SIGN(I23337)=SIGN(L23337:P23337)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23352","v":93694801},null,{"$f":"Calcs!BT23352","v":4291.0924859056786},null,{"$f":"Calcs!BJ23352","v":5371.5535257313268},null,-1080.4610398256482,false,null,null,-1617.6163923987815,-543.30568725251578,-651.35179123507987,-1509.570288416216,-2046.7256409893494,null,{"$f":"IF(I23352,AND(SIGN(I23352)=SIGN(L23352:P23352)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23357","v":93703878},null,{"$f":"Calcs!BT23357","v":87.07690716587831},null,{"$f":"Calcs!BJ23357","v":3024.7903740143365},null,-2937.7134668484582,false,null,null,-3240.192504249892,-2635.2344294470245,-2929.0057761318703,-2946.4211575650461,-3248.9001949664798,null,{"$f":"IF(I23357,AND(SIGN(I23357)=SIGN(L23357:P23357)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23372","v":93704823},null,{"$f":"Calcs!BT23372","v":913.81345425827021},null,{"$f":"Calcs!BJ23372","v":25718.377523850999},null,-24804.564069592729,false,null,null,-27376.40182197783,-22232.726317207631,-24713.182724166902,-24895.945415018556,-27467.783167403657,null,{"$f":"IF(I23372,AND(SIGN(I23372)=SIGN(L23372:P23372)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23387","v":93706092},null,{"$f":"Calcs!BT23387","v":51.411857203889696},null,{"$f":"Calcs!BJ23387","v":2161.3369237644397},null,-2109.92506656055,false,null,null,-2326.0587589369943,-1893.7913741841062,-2104.7838808401611,-2115.0662522809389,-2331.1999446573832,null,{"$f":"IF(I23387,AND(SIGN(I23387)=SIGN(L23387:P23387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23406","v":93707677},null,{"$f":"Calcs!BT23406","v":134.17150469997659},null,{"$f":"Calcs!BJ23406","v":17698.593042749795},null,-17564.421538049817,false,null,null,-19334.280842324799,-15794.562233774839,-17551.004387579822,-17577.838688519816,-19347.697992794798,null,{"$f":"IF(I23406,AND(SIGN(I23406)=SIGN(L23406:P23406)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23421","v":93711832},null,{"$f":"Calcs!BT23421","v":239.14631273669829},null,{"$f":"Calcs!BJ23421","v":11473.998770714072},null,-11234.852457977373,false,null,null,-12382.252335048781,-10087.452580905967,-11210.937826703703,-11258.767089251043,-12406.166966322451,null,{"$f":"IF(I23421,AND(SIGN(I23421)=SIGN(L23421:P23421)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23426","v":93721269},null,{"$f":"Calcs!BT23426","v":11924.243217199581},null,{"$f":"Calcs!BJ23426","v":39738.482653546387},null,-27814.239436346805,false,null,null,-31788.08770170145,-23840.391170992167,-26621.81511462685,-29006.663758066767,-32980.512023421412,null,{"$f":"IF(I23426,AND(SIGN(I23426)=SIGN(L23426:P23426)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23441","v":93751308},null,{"$f":"Calcs!BT23441","v":44.164446977166847},null,{"$f":"Calcs!BJ23441","v":4691.2234939075734},null,-4647.0590469304061,false,null,null,-5116.1813963211634,-4177.9366975396488,-4642.6426022326896,-4651.4754916281236,-5120.5978410188809,null,{"$f":"IF(I23441,AND(SIGN(I23441)=SIGN(L23441:P23441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23456","v":93753979},null,{"$f":"Calcs!BT23456","v":1148.938825027453},null,{"$f":"Calcs!BJ23456","v":1341.9372209762719},null,-192.99839594881882,false,null,null,-327.19211804644624,-58.804673851191637,-78.104513446073497,-307.89227845156415,-442.08600054919157,null,{"$f":"IF(I23456,AND(SIGN(I23456)=SIGN(L23456:P23456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23475","v":93795410},null,{"$f":"Calcs!BT23475","v":4251.0670640719336},null,{"$f":"Calcs!BJ23475","v":5457.0578446684112},null,-1205.9907805964776,false,null,null,-1751.6965650633192,-660.28499612963697,-780.88407418928364,-1631.0974870036707,-2176.8032714705123,null,{"$f":"IF(I23475,AND(SIGN(I23475)=SIGN(L23475:P23475)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23490","v":93808641},null,{"$f":"Calcs!BT23490","v":6.4893884643879574E-4},null,{"$f":"Calcs!BJ23490","v":3243.9577676364397},null,-3243.9571186975932,false,null,null,-3568.3528954612375,-2919.5613419339493,-3243.9570538037087,-3243.957183591478,-3568.3529603551224,null,{"$f":"IF(I23490,AND(SIGN(I23490)=SIGN(L23490:P23490)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23505","v":93812416},null,{"$f":"Calcs!BT23505","v":282.99968502372121},null,{"$f":"Calcs!BJ23505","v":17869.801924930605},null,-17586.802239906883,false,null,null,-19373.782432399945,-15799.822047413825,-17558.502271404512,-17615.102208409255,-19402.082400902316,null,{"$f":"IF(I23505,AND(SIGN(I23505)=SIGN(L23505:P23505)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23510","v":93813209},null,{"$f":"Calcs!BT23510","v":4711.2367970627101},null,{"$f":"Calcs!BJ23510","v":5738.8015841168362},null,-1027.5647870541261,false,null,null,-1601.4449454658106,-453.68462864244248,-556.441107347855,-1498.6884667603972,-2072.5686251720817,null,{"$f":"IF(I23510,AND(SIGN(I23510)=SIGN(L23510:P23510)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23525","v":93815939},null,{"$f":"Calcs!BT23525","v":435.03958651357198},null,{"$f":"Calcs!BJ23525","v":14826.088463938398},null,-14391.048877424826,false,null,null,-15873.657723818667,-12908.440031030987,-14347.544918773468,-14434.552836076184,-15917.161682470025,null,{"$f":"IF(I23525,AND(SIGN(I23525)=SIGN(L23525:P23525)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23544","v":93946039},null,{"$f":"Calcs!BT23544","v":547.89908424689611},null,{"$f":"Calcs!BJ23544","v":17045.796603089631},null,-16497.897518842736,false,null,null,-18202.477179151701,-14793.317858533774,-16443.107610418047,-16552.687427267425,-18257.267087576391,null,{"$f":"IF(I23544,AND(SIGN(I23544)=SIGN(L23544:P23544)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23559","v":93975112},null,{"$f":"Calcs!BT23559","v":1993.4674448902149},null,{"$f":"Calcs!BJ23559","v":7106.6704428035337},null,-5113.2029979133185,false,null,null,-5823.8700421936728,-4402.5359536329652,-4913.8562534242974,-5312.5497424023397,-6023.2167866826949,null,{"$f":"IF(I23559,AND(SIGN(I23559)=SIGN(L23559:P23559)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23574","v":94079409},null,{"$f":"Calcs!BT23574","v":2359.7971556679586},null,{"$f":"Calcs!BJ23574","v":2325.1367665994144},null,34.660389068544191,true,null,null,-197.85328759139747,267.1740657284854,270.64010463534032,-201.31932649825148,-433.83300315819315,null,{"$f":"IF(I23574,AND(SIGN(I23574)=SIGN(L23574:P23574)), TRUE)","v":false}]
[null,{"$f":"Calcs!B23579","v":94079704},null,{"$f":"Calcs!BT23579","v":5460.4307627802627},null,{"$f":"Calcs!BJ23579","v":7629.1078388383175},null,-2168.6770760580548,false,null,null,-2931.5878599418866,-1405.7662921742231,-1622.6339997800278,-2714.7201523360809,-3477.6309362199127,null,{"$f":"IF(I23579,AND(SIGN(I23579)=SIGN(L23579:P23579)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23594","v":94168809},null,{"$f":"Calcs!BT23594","v":2865.7924321966952},null,{"$f":"Calcs!BJ23594","v":4604.3174648239819},null,-1738.5250326272867,false,null,null,-2198.9567791096856,-1278.0932861448887,-1451.9457894076168,-2025.1042758469562,-2485.5360223293551,null,{"$f":"IF(I23594,AND(SIGN(I23594)=SIGN(L23594:P23594)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23609","v":94169187},null,{"$f":"Calcs!BT23609","v":703.33863097846711},null,{"$f":"Calcs!BJ23609","v":3641.3425941719038},null,-2938.0039631934369,false,null,null,-3302.1382226106271,-2573.8697037762468,-2867.67010009559,-3008.3378262912834,-3372.472085708474,null,{"$f":"IF(I23609,AND(SIGN(I23609)=SIGN(L23609:P23609)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23628","v":94170427},null,{"$f":"Calcs!BT23628","v":1259.9241717852301},null,{"$f":"Calcs!BJ23628","v":2623.2004170393429},null,-1363.2762452541128,false,null,null,-1625.5962869580476,-1100.9562035501785,-1237.2838280755898,-1489.2686624326359,-1751.5887041365706,null,{"$f":"IF(I23628,AND(SIGN(I23628)=SIGN(L23628:P23628)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23643","v":94170992},null,{"$f":"Calcs!BT23643","v":615.81583322384324},null,{"$f":"Calcs!BJ23643","v":2224.5140025106921},null,-1608.698169286849,false,null,null,-1831.1495695379185,-1386.2467690357798,-1547.1165859644643,-1670.2797526092331,-1892.7311528603027,null,{"$f":"IF(I23643,AND(SIGN(I23643)=SIGN(L23643:P23643)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23648","v":94172169},null,{"$f":"Calcs!BT23648","v":8867.4329083181547},null,{"$f":"Calcs!BJ23648","v":3463.5256498718327},null,5403.907258446322,true,null,null,5057.5546934591384,5750.2598234335055,6290.6505492781389,4517.1639676145069,4170.8114026273233,null,{"$f":"IF(I23648,AND(SIGN(I23648)=SIGN(L23648:P23648)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23663","v":94174524},null,{"$f":"Calcs!BT23663","v":1.7720226408073358E-3},null,{"$f":"Calcs!BJ23663","v":14905.184965062861},null,-14905.18319304022,false,null,null,-16395.701689546506,-13414.664696533935,-14905.183015837956,-14905.183370242485,-16395.701866748772,null,{"$f":"IF(I23663,AND(SIGN(I23663)=SIGN(L23663:P23663)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23678","v":94182713},null,{"$f":"Calcs!BT23678","v":4.2504454108893697E-4},null,{"$f":"Calcs!BJ23678","v":4805.863359461393},null,-4805.8629344168521,false,null,null,-5286.4492703629921,-4325.276598470713,-4805.8628919123976,-4805.8629769213057,-5286.4493128674458,null,{"$f":"IF(I23678,AND(SIGN(I23678)=SIGN(L23678:P23678)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23697","v":94225799},null,{"$f":"Calcs!BT23697","v":1945.758815606303},null,{"$f":"Calcs!BJ23697","v":3735.5575404480123},null,-1789.7987248417094,false,null,null,-2163.3544788865111,-1416.2429707969081,-1595.2228432810789,-1984.3746064023396,-2357.9303604471415,null,{"$f":"IF(I23697,AND(SIGN(I23697)=SIGN(L23697:P23697)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23712","v":94249378},null,{"$f":"Calcs!BT23712","v":6015.7760437208972},null,{"$f":"Calcs!BJ23712","v":6165.0215908090668},null,-149.24554708816959,false,null,null,-765.74770616907699,467.25661199273691,452.33205728392022,-750.8231514602594,-1367.3253105411668,null,{"$f":"IF(I23712,AND(SIGN(I23712)=SIGN(L23712:P23712)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23731","v":94256495},null,{"$f":"Calcs!BT23731","v":5.7439677595993999E-4},null,{"$f":"Calcs!BJ23731","v":5768.6379858068249},null,-5768.637411410049,false,null,null,-6345.5012099907317,-5191.7736128293664,-5768.6373539703709,-5768.6374688497262,-6345.5012674304089,null,{"$f":"IF(I23731,AND(SIGN(I23731)=SIGN(L23731:P23731)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23732","v":94256523},null,{"$f":"Calcs!BT23732","v":551.95763266528684},null,{"$f":"Calcs!BJ23732","v":28790.125187773407},null,-28238.167555108121,false,null,null,-31117.180073885465,-25359.15503633078,-28182.971791841592,-28293.36331837465,-31172.375837151994,null,{"$f":"IF(I23732,AND(SIGN(I23732)=SIGN(L23732:P23732)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23747","v":94261518},null,{"$f":"Calcs!BT23747","v":1649.6926785862959},null,{"$f":"Calcs!BJ23747","v":2416.1478039692161},null,-766.45512538292019,false,null,null,-1008.0699057798422,-524.84034498599863,-601.4858575242904,-931.42439324154975,-1173.0391736384718,null,{"$f":"IF(I23747,AND(SIGN(I23747)=SIGN(L23747:P23747)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23766","v":94309978},null,{"$f":"Calcs!BT23766","v":6637.2466474713829},null,{"$f":"Calcs!BJ23766","v":9734.0759902824066},null,-3096.8293428110237,false,null,null,-4070.2369418392655,-2123.4217437827838,-2433.1046780638844,-3760.5540075581621,-4733.9616065864038,null,{"$f":"IF(I23766,AND(SIGN(I23766)=SIGN(L23766:P23766)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23781","v":94310932},null,{"$f":"Calcs!BT23781","v":136.15280958216914},null,{"$f":"Calcs!BJ23781","v":3718.5367743832526},null,-3582.3839648010835,false,null,null,-3954.2376422394091,-3210.5302873627584,-3568.7686838428667,-3595.9992457593003,-3967.8529231976258,null,{"$f":"IF(I23781,AND(SIGN(I23781)=SIGN(L23781:P23781)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23796","v":94313543},null,{"$f":"Calcs!BT23796","v":6.8115173803562357E-4},null,{"$f":"Calcs!BJ23796","v":7349.0661759963677},null,-7349.0654948446299,false,null,null,-8083.9721124442676,-6614.1588772449932,-7349.0654267294558,-7349.0655629598032,-8083.9721805594409,null,{"$f":"IF(I23796,AND(SIGN(I23796)=SIGN(L23796:P23796)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23815","v":94347791},null,{"$f":"Calcs!BT23815","v":1787.1300038569725},null,{"$f":"Calcs!BJ23815","v":4415.1867171985105},null,-2628.0567133415379,false,null,null,-3069.5753850613892,-2186.5380416216872,-2449.3437129558406,-2806.7697137272353,-3248.2883854470865,null,{"$f":"IF(I23815,AND(SIGN(I23815)=SIGN(L23815:P23815)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23816","v":94356363},null,{"$f":"Calcs!BT23816","v":13878.609249315876},null,{"$f":"Calcs!BJ23816","v":5817.0971080147274},null,8061.5121413011484,true,null,null,7479.8024304996752,8643.2218521026207,9449.3730662327362,6673.6512163695616,6091.9415055680884,null,{"$f":"IF(I23816,AND(SIGN(I23816)=SIGN(L23816:P23816)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23835","v":94361217},null,{"$f":"Calcs!BT23835","v":18.896854859170503},null,{"$f":"Calcs!BJ23835","v":7439.3763582929132},null,-7420.479503433743,false,null,null,-8164.4171392630351,-6676.5418676044519,-7418.5898179478254,-7422.3691889196598,-8166.3068247489518,null,{"$f":"IF(I23835,AND(SIGN(I23835)=SIGN(L23835:P23835)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23850","v":94369917},null,{"$f":"Calcs!BT23850","v":36.350949407160044},null,{"$f":"Calcs!BJ23850","v":3341.3766228188551},null,-3305.0256734116952,false,null,null,-3639.1633356935808,-2970.8880111298099,-3301.3905784709791,-3308.6607683524112,-3642.7984306342969,null,{"$f":"IF(I23850,AND(SIGN(I23850)=SIGN(L23850:P23850)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23865","v":94371508},null,{"$f":"Calcs!BT23865","v":19.139286008531883},null,{"$f":"Calcs!BJ23865","v":5492.9015755577284},null,-5473.7622895491968,false,null,null,-6023.0524471049703,-4924.4721319934242,-5471.8483609483437,-5475.6762181500499,-6024.9663757058233,null,{"$f":"IF(I23865,AND(SIGN(I23865)=SIGN(L23865:P23865)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23884","v":94387221},null,{"$f":"Calcs!BT23884","v":7946.3870185034566},null,{"$f":"Calcs!BJ23884","v":6811.9108234232363},null,1134.4761950802204,true,null,null,453.28511273789627,1815.6672774225435,1929.1148969305659,339.83749322987478,-341.3535891124493,null,{"$f":"IF(I23884,AND(SIGN(I23884)=SIGN(L23884:P23884)), TRUE)","v":false}]
[null,{"$f":"Calcs!B23899","v":94400244},null,{"$f":"Calcs!BT23899","v":14228.733778296571},null,{"$f":"Calcs!BJ23899","v":16640.301882135071},null,-2411.5681038384992,false,null,null,-4075.5982920520091,-747.53791562499282,-988.69472600884001,-3834.4414816681565,-5498.4716698816665,null,{"$f":"IF(I23899,AND(SIGN(I23899)=SIGN(L23899:P23899)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23904","v":94400392},null,{"$f":"Calcs!BT23904","v":6197.0770363382726},null,{"$f":"Calcs!BJ23904","v":3914.4758284346267},null,2282.6012079036459,true,null,null,1891.153625060183,2674.0487907471083,2902.3089115374737,1662.893504269819,1271.4459214263561,null,{"$f":"IF(I23904,AND(SIGN(I23904)=SIGN(L23904:P23904)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23919","v":94405901},null,{"$f":"Calcs!BT23919","v":288.50834571168161},null,{"$f":"Calcs!BJ23919","v":16906.626809971891},null,-16618.118464260209,false,null,null,-18308.781145257399,-14927.45578326302,-16589.267629689042,-16646.969298831376,-18337.631979828566,null,{"$f":"IF(I23919,AND(SIGN(I23919)=SIGN(L23919:P23919)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23941","v":94538012},null,{"$f":"Calcs!BT23941","v":72.16166667590312},null,{"$f":"Calcs!BJ23941","v":5002.5032685860197},null,-4930.3416019101169,false,null,null,-5430.5919287687193,-4430.0912750515154,-4923.1254352425258,-4937.5577685777071,-5437.8080954363095,null,{"$f":"IF(I23941,AND(SIGN(I23941)=SIGN(L23941:P23941)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23954","v":94539016},null,{"$f":"Calcs!BT23954","v":709.03036456809423},null,{"$f":"Calcs!BJ23954","v":19528.826005478018},null,-18819.795640909924,false,null,null,-20772.678241457728,-16866.913040362124,-18748.892604453114,-18890.698677366734,-20843.581277914538,null,{"$f":"IF(I23954,AND(SIGN(I23954)=SIGN(L23954:P23954)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23969","v":94539745},null,{"$f":"Calcs!BT23969","v":6.0609691047375236E-4},null,{"$f":"Calcs!BJ23969","v":3798.033764121009},null,-3798.0331580240986,false,null,null,-4177.8365344361991,-3418.2297816119976,-3798.0330974144076,-3798.0332186337896,-4177.8365950458901,null,{"$f":"IF(I23969,AND(SIGN(I23969)=SIGN(L23969:P23969)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23984","v":94540780},null,{"$f":"Calcs!BT23984","v":1092.2197233126963},null,{"$f":"Calcs!BJ23984","v":30156.79258062024},null,-29064.572857307543,false,null,null,-32080.252115369567,-26048.893599245519,-28955.350884976273,-29173.794829638813,-32189.474087700837,null,{"$f":"IF(I23984,AND(SIGN(I23984)=SIGN(L23984:P23984)), TRUE)","v":true}]
[null,{"$f":"Calcs!B23989","v":94540921},null,{"$f":"Calcs!BT23989","v":633.34241689507462},null,{"$f":"Calcs!BJ23989","v":17253.049460466395},null,-16619.707043571321,false,null,null,{"$f":"(1+L$7)*$D23989-(1+L$6)*$F23989","v":-18345.011989617964},-14894.40209752468,-16556.372801881811,-16683.041285260828,-18408.346231307471,null,{"$f":"IF(I23989,AND(SIGN(I23989)=SIGN(L23989:P23989)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24004","v":94545740},null,{"$f":"Calcs!BT24004","v":69.225332999720933},null,{"$f":"Calcs!BJ24004","v":2487.6350214412041},null,-2418.409688441483,false,null,null,-2667.1731905856036,-2169.6461862973629,-2411.4871551415113,-2425.3322217414552,-2674.0957238855758,null,{"$f":"IF(I24004,AND(SIGN(I24004)=SIGN(L24004:P24004)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24023","v":94552142},null,{"$f":"Calcs!BT24023","v":1034.1651278478582},null,{"$f":"Calcs!BJ24023","v":2163.3393668308813},null,-1129.1742389830231,false,null,null,-1345.5081756661114,-912.84030229993505,-1025.7577261982372,-1232.5907517678088,-1448.9246884508971,null,{"$f":"IF(I24023,AND(SIGN(I24023)=SIGN(L24023:P24023)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24038","v":94553413},null,{"$f":"Calcs!BT24038","v":76.114932789253999},null,{"$f":"Calcs!BJ24038","v":3214.0212437931273},null,-3137.9063110038733,false,null,null,-3459.3084353831864,-2816.5041866245606,-3130.2948177249477,-3145.5178042827988,-3466.9199286621119,null,{"$f":"IF(I24038,AND(SIGN(I24038)=SIGN(L24038:P24038)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24053","v":94562878},null,{"$f":"Calcs!BT24053","v":2902.8063460385551},null,{"$f":"Calcs!BJ24053","v":1927.4515736039848},null,975.35477243457035,true,null,null,782.60961507417187,1168.0999297949688,1265.6354070384259,685.07413783071479,492.32898047031631,null,{"$f":"IF(I24053,AND(SIGN(I24053)=SIGN(L24053:P24053)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24058","v":94588562},null,{"$f":"Calcs!BT24058","v":692.46854593802743},null,{"$f":"Calcs!BJ24058","v":1789.883734939403},null,-1097.4151890013754,false,null,null,-1276.4035624953158,-918.42681550743521,-1028.1683344075727,-1166.6620435951781,-1345.6504170891185,null,{"$f":"IF(I24058,AND(SIGN(I24058)=SIGN(L24058:P24058)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24073","v":94747124},null,{"$f":"Calcs!BT24073","v":4635.7879668282321},null,{"$f":"Calcs!BJ24073","v":3593.8846934972239},null,1041.9032733310082,true,null,null,682.5148039812857,1401.2917426807307,1505.4820700138321,578.32447664818528,218.93600729846275,null,{"$f":"IF(I24073,AND(SIGN(I24073)=SIGN(L24073:P24073)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24088","v":94826728},null,{"$f":"Calcs!BT24088","v":7276.1372752778352},null,{"$f":"Calcs!BJ24088","v":8726.7470057086321},null,-1450.6097304307968,false,null,null,-2323.2844310016608,-577.93502985993382,-722.9960029030126,-2178.2234579585802,-3050.8981585294441,null,{"$f":"IF(I24088,AND(SIGN(I24088)=SIGN(L24088:P24088)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24107","v":94831139},null,{"$f":"Calcs!BT24107","v":9.3080082115193363E-4},null,{"$f":"Calcs!BJ24107","v":4200.4246983225803},null,-4200.4237675217591,false,null,null,-4620.4662373540177,-3780.381297689501,-4200.4236744416767,-4200.4238606018416,-4620.4663304341002,null,{"$f":"IF(I24107,AND(SIGN(I24107)=SIGN(L24107:P24107)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24122","v":94832004},null,{"$f":"Calcs!BT24122","v":204.1150488997996},null,{"$f":"Calcs!BJ24122","v":3401.7502812720886},null,-3197.635232372289,false,null,null,-3537.8102604994983,-2857.4602042450801,-3177.2237274823092,-3218.0467372622688,-3558.2217653894782,null,{"$f":"IF(I24122,AND(SIGN(I24122)=SIGN(L24122:P24122)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24127","v":94832300},null,{"$f":"Calcs!BT24127","v":146.14255675267771},null,{"$f":"Calcs!BJ24127","v":3765.7944307512894},null,-3619.6518739986118,false,null,null,-3996.2313170737407,-3243.0724309234829,-3605.0376183233438,-3634.2661296738793,-4010.8455727490082,null,{"$f":"IF(I24127,AND(SIGN(I24127)=SIGN(L24127:P24127)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24142","v":94846167},null,{"$f":"Calcs!BT24142","v":112.15020636139479},null,{"$f":"Calcs!BJ24142","v":4798.1539536555902},null,{"$f":"D24142-F24142","v":-4686.0037472941949},{"$f":"H24142>0","v":false},null,null,{"$f":"(1+L$7)*$D24142-(1+L$6)*$F24142","v":-5165.819142659755},-4206.1883519286366,-4674.7887266580556,-4697.2187679303352,-5177.0341632958944,null,{"$f":"IF(I24142,AND(SIGN(I24142)=SIGN(L24142:P24142)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24157","v":94847313},null,{"$f":"Calcs!BT24157","v":41.25411959899597},null,{"$f":"Calcs!BJ24157","v":3548.9298466555938},null,-3507.6757270565977,false,null,null,-3862.5687117221573,-3152.7827423910385,-3503.5503150966983,-3511.8011390164975,-3866.6941236820571,null,{"$f":"IF(I24157,AND(SIGN(I24157)=SIGN(L24157:P24157)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24176","v":94848187},null,{"$f":"Calcs!BT24176","v":189.59690834804809},null,{"$f":"Calcs!BJ24176","v":4106.4099963531162},null,-3916.813088005068,false,null,null,-4327.4540876403807,-3506.1720883697567,-3897.8533971702632,-3935.7727788398729,-4346.4137784751856,null,{"$f":"IF(I24176,AND(SIGN(I24176)=SIGN(L24176:P24176)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24191","v":94849681},null,{"$f":"Calcs!BT24191","v":686.25933572759413},null,{"$f":"Calcs!BJ24191","v":16153.708216989604},null,-15467.448881262009,false,null,null,-17082.819702960973,-13852.078059563049,-15398.82294768925,-15536.074814834768,-17151.445636533732,null,{"$f":"IF(I24191,AND(SIGN(I24191)=SIGN(L24191:P24191)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24196","v":94850007},null,{"$f":"Calcs!BT24196","v":1137.6423057022048},null,{"$f":"Calcs!BJ24196","v":29597.109743549634},null,-28459.46743784743,false,null,null,-31419.178412202396,-25499.756463492467,-28345.703207277209,-28573.231668417651,-31532.942642772618,null,{"$f":"IF(I24196,AND(SIGN(I24196)=SIGN(L24196:P24196)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24211","v":94853714},null,{"$f":"Calcs!BT24211","v":599.15404571686008},null,{"$f":"Calcs!BJ24211","v":2646.4287566100729},null,-2047.2747108932128,false,null,null,-2311.9175865542202,-1782.6318352322057,-1987.3593063215267,-2107.1901154648986,-2371.8329911259061,null,{"$f":"IF(I24211,AND(SIGN(I24211)=SIGN(L24211:P24211)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24226","v":94855901},null,{"$f":"Calcs!BT24226","v":4035.175493106738},null,{"$f":"Calcs!BJ24226","v":11668.235748158975},null,-7633.0602550522372,false,null,null,-8799.8838298681367,-6466.2366802363404,-7229.5427057415627,-8036.5778043629107,-9203.4013791788093,null,{"$f":"IF(I24226,AND(SIGN(I24226)=SIGN(L24226:P24226)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24245","v":94885620},null,{"$f":"Calcs!BT24245","v":4467.1992396650812},null,{"$f":"Calcs!BJ24245","v":39560.265220633024},null,-35093.065980967942,false,null,null,-39049.09250303125,-31137.039458904641,-34646.346057001436,-35539.785904934448,-39495.812426997756,null,{"$f":"IF(I24245,AND(SIGN(I24245)=SIGN(L24245:P24245)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24260","v":94886664},null,{"$f":"Calcs!BT24260","v":4.1030106048899597},null,{"$f":"Calcs!BJ24260","v":13336.270822505365},null,-13332.167811900475,false,null,null,-14665.794894151013,-11998.54072964994,-13331.757510839985,-13332.578112960964,-14666.205195211502,null,{"$f":"IF(I24260,AND(SIGN(I24260)=SIGN(L24260:P24260)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24275","v":94970885},null,{"$f":"Calcs!BT24275","v":850.70852255268164},null,{"$f":"Calcs!BJ24275","v":17926.871552324214},null,-17076.163029771531,false,null,null,-18868.850185003954,-15283.475874539112,-16991.092177516264,-17161.233882026801,-18953.921037259224,null,{"$f":"IF(I24275,AND(SIGN(I24275)=SIGN(L24275:P24275)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24280","v":94987711},null,{"$f":"Calcs!BT24280","v":2248.5263203183749},null,{"$f":"Calcs!BJ24280","v":4085.3843441554723},null,-1836.8580238370973,false,null,null,-2245.3964582526451,-1428.3195894215501,-1612.0053918052595,-2061.7106558689347,-2470.2490902844825,null,{"$f":"IF(I24280,AND(SIGN(I24280)=SIGN(L24280:P24280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24295","v":95233499},null,{"$f":"Calcs!BT24295","v":116.50068421434247},null,{"$f":"Calcs!BJ24295","v":6056.3890544545757},null,-5939.8883702402336,false,null,null,{"$f":"(1+L$7)*$D24295-(1+L$6)*$F24295","v":-6545.5272756856921},-5334.249464794776,-5928.2383018187993,-5951.5384386616679,-6557.1773441071255,null,{"$f":"IF(I24295,AND(SIGN(I24295)=SIGN(L24295:P24295)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24314","v":95245996},null,{"$f":"Calcs!BT24314","v":4705.2532343659786},null,{"$f":"Calcs!BJ24314","v":7506.0577124054416},null,-2800.804478039463,false,null,null,-3551.4102492800084,-2050.1987067989194,-2330.2791546028648,-3271.3298014760603,-4021.9355727166057,null,{"$f":"IF(I24314,AND(SIGN(I24314)=SIGN(L24314:P24314)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24329","v":95259151},null,{"$f":"Calcs!BT24329","v":405.12387695220036},null,{"$f":"Calcs!BJ24329","v":20781.354143537643},null,-20376.230266585444,false,null,null,-22454.365680939209,-18298.094852231679,-20335.717878890224,-20416.742654280664,-22494.878068634425,null,{"$f":"IF(I24329,AND(SIGN(I24329)=SIGN(L24329:P24329)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24344","v":95288686},null,{"$f":"Calcs!BT24344","v":138.22141318920401},null,{"$f":"Calcs!BJ24344","v":3913.074118288117},null,-3774.8527050989128,false,null,null,-4166.1601169277246,-3383.545293270101,-3761.0305637799925,-3788.6748464178336,-4179.982258246645,null,{"$f":"IF(I24344,AND(SIGN(I24344)=SIGN(L24344:P24344)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24349","v":95288887},null,{"$f":"Calcs!BT24349","v":1612.5846068802255},null,{"$f":"Calcs!BJ24349","v":3934.0997704857596},null,-2321.5151636055343,false,null,null,-2714.9251406541098,-1928.1051865569582,-2160.2567029175116,-2482.7736242935566,-2876.1836013421325,null,{"$f":"IF(I24349,AND(SIGN(I24349)=SIGN(L24349:P24349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24364","v":95297570},null,{"$f":"Calcs!BT24364","v":2042.0827222195571},null,{"$f":"Calcs!BJ24364","v":3158.2532043927126},null,-1116.1704821731555,false,null,null,-1431.9958026124273,-800.3451617338842,-911.96220995119984,-1320.3787543951112,-1636.2040748343829,null,{"$f":"IF(I24364,AND(SIGN(I24364)=SIGN(L24364:P24364)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24379","v":95358010},null,{"$f":"Calcs!BT24379","v":203.16350569076434},null,{"$f":"Calcs!BJ24379","v":1789.2830020194697},null,-1586.1194963287053,false,null,null,-1765.0477965306525,-1407.1911961267583,-1565.8031457596289,-1606.4358468977819,-1785.3641470997291,null,{"$f":"IF(I24379,AND(SIGN(I24379)=SIGN(L24379:P24379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24398","v":95391971},null,{"$f":"Calcs!BT24398","v":8723.0872485310792},null,{"$f":"Calcs!BJ24398","v":13337.272044038586},null,{"$f":"D24398-F24398","v":-4614.1847955075064},{"$f":"H24398>0","v":false},null,null,-5947.9119999113664,-3280.4575911036482,-3741.8760706543981,-5486.4935203606137,-6820.2207247644737,null,{"$f":"IF(I24398,AND(SIGN(I24398)=SIGN(L24398:P24398)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24413","v":95423885},null,{"$f":"Calcs!BT24413","v":14346.475463832921},null,{"$f":"Calcs!BJ24413","v":17565.430578831387},null,-3218.9551149984654,false,null,null,-4975.4981728816056,-1462.4120571153271,-1784.3075686151715,-4653.6026613817576,-6410.1457192648977,null,{"$f":"IF(I24413,AND(SIGN(I24413)=SIGN(L24413:P24413)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24432","v":95447216},null,{"$f":"Calcs!BT24432","v":44.251756819529533},null,{"$f":"Calcs!BJ24432","v":2626.9049367122616},null,-2582.6531798927322,false,null,null,-2845.3436735639584,-2319.9626862215059,-2578.2280042107791,-2587.0783555746848,-2849.768849245911,null,{"$f":"IF(I24432,AND(SIGN(I24432)=SIGN(L24432:P24432)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24433","v":95447253},null,{"$f":"Calcs!BT24433","v":101.48974856987388},null,{"$f":"Calcs!BJ24433","v":6822.8241381353437},null,-6721.3343895654698,false,null,null,-7403.6168033790045,-6039.051975751936,-6711.1854147084823,-6731.4833644224573,-7413.765778235992,null,{"$f":"IF(I24433,AND(SIGN(I24433)=SIGN(L24433:P24433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24448","v":95521691},null,{"$f":"Calcs!BT24448","v":2685.477895927741},null,{"$f":"Calcs!BJ24448","v":3551.6331447952907},null,-866.15524886754974,false,null,null,{"$f":"(1+L$7)*$D24448-(1+L$6)*$F24448","v":-1221.3185633470789},-510.99193438802058,-597.60745927477547,-1134.7030384603236,-1489.8663529398527,null,{"$f":"IF(I24448,AND(SIGN(I24448)=SIGN(L24448:P24448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24467","v":95619285},null,{"$f":"Calcs!BT24467","v":683.61128649809586},null,{"$f":"Calcs!BJ24467","v":2335.1489819316262},null,-1651.5376954335302,false,null,null,-1885.0525936266931,-1418.0227972403677,-1583.1765667837208,-1719.8988240833398,-1953.4137222765028,null,{"$f":"IF(I24467,AND(SIGN(I24467)=SIGN(L24467:P24467)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24482","v":96049107},null,{"$f":"Calcs!BT24482","v":14.941523125632287},null,{"$f":"Calcs!BJ24482","v":1121.2679950543361},null,-1106.3264719287038,false,null,null,-1218.4532714341374,-994.19967242327016,-1104.8323196161405,-1107.8206242412671,-1219.9474237467007,null,{"$f":"IF(I24482,AND(SIGN(I24482)=SIGN(L24482:P24482)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24501","v":96692579},null,{"$f":"Calcs!BT24501","v":1841.3566518356747},null,{"$f":"Calcs!BJ24501","v":4456.2368000605757},null,-2614.8801482249009,false,null,null,-3060.5038282309588,-2169.2564682188436,-2430.7444830413333,-2799.0158134084686,-3244.6394934145264,null,{"$f":"IF(I24501,AND(SIGN(I24501)=SIGN(L24501:P24501)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24516","v":96740937},null,{"$f":"Calcs!BT24516","v":17.281729686373183},null,{"$f":"Calcs!BJ24516","v":21505.237312056513},null,-21487.955582370141,false,null,null,-23638.479313575794,-19337.431851164489,-21486.227409401505,-21489.683755338778,-23640.20748654443,null,{"$f":"IF(I24516,AND(SIGN(I24516)=SIGN(L24516:P24516)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24517","v":96741193},null,{"$f":"Calcs!BT24517","v":46.815281410815842},null,{"$f":"Calcs!BJ24517","v":2023.4687186398905},null,-1976.6534372290746,false,null,null,-2179.0003090930641,-1774.3065653650856,-1971.971909087993,-1981.3349653701562,-2183.6818372341454,null,{"$f":"IF(I24517,AND(SIGN(I24517)=SIGN(L24517:P24517)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24536","v":96930492},null,{"$f":"Calcs!BT24536","v":276.99579989177886},null,{"$f":"Calcs!BJ24536","v":5961.4732531052123},null,-5684.4774532134334,false,null,null,-6280.6247785239548,-5088.330127902912,-5656.7778732242559,-5712.1770332026117,-6308.3243585131331,null,{"$f":"IF(I24536,AND(SIGN(I24536)=SIGN(L24536:P24536)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24551","v":97147660},null,{"$f":"Calcs!BT24551","v":141.80067264674267},null,{"$f":"Calcs!BJ24551","v":6286.5698849421133},null,-6144.7692122953704,false,null,null,-6773.4262007895823,-5516.1122238011594,-6130.5891450306963,-6158.9492795600445,-6787.6062680542564,null,{"$f":"IF(I24551,AND(SIGN(I24551)=SIGN(L24551:P24551)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24566","v":97224690},null,{"$f":"Calcs!BT24566","v":4577.8317498418801},null,{"$f":"Calcs!BJ24566","v":3039.5083305526873},null,1538.3234192891928,true,null,null,1234.3725862339238,1842.2742523444613,1996.1065942733808,1080.5402443050048,776.5894112497358,null,{"$f":"IF(I24566,AND(SIGN(I24566)=SIGN(L24566:P24566)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24585","v":97227800},null,{"$f":"Calcs!BT24585","v":2046.0585155692163},null,{"$f":"Calcs!BJ24585","v":7112.5776498495397},null,-5066.5191342803237,false,null,null,-5777.7768992652782,-4355.2613692953701,-4861.9132827234016,-5271.1249858372448,-5982.3827508221993,null,{"$f":"IF(I24585,AND(SIGN(I24585)=SIGN(L24585:P24585)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24600","v":97370464},null,{"$f":"Calcs!BT24600","v":42335.096526365996},null,{"$f":"Calcs!BJ24600","v":35343.120122705666},null,6991.9764036603301,true,null,null,3457.6643913897569,10526.288415930896,11225.486056296933,2758.4667510237341,-775.84526124683907,null,{"$f":"IF(I24600,AND(SIGN(I24600)=SIGN(L24600:P24600)), TRUE)","v":false}]
[null,{"$f":"Calcs!B24605","v":97416044},null,{"$f":"Calcs!BT24605","v":7063.4677364940599},null,{"$f":"Calcs!BJ24605","v":3284.0066289652841},null,3779.4611075287758,true,null,null,3451.0604446322473,4107.8617704253047,4485.8078811781825,3073.11433387937,2744.7136709828414,null,{"$f":"IF(I24605,AND(SIGN(I24605)=SIGN(L24605:P24605)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24620","v":97432394},null,{"$f":"Calcs!BT24620","v":3771.2267265404603},null,{"$f":"Calcs!BJ24620","v":5861.8517105497103},null,-2090.6249840092501,false,null,null,-2676.8101550642218,-1504.4398129542792,-1713.5023113552033,-2467.7476566632959,-3053.9328277182676,null,{"$f":"IF(I24620,AND(SIGN(I24620)=SIGN(L24620:P24620)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24635","v":97463801},null,{"$f":"Calcs!BT24635","v":3133.5226148314759},null,{"$f":"Calcs!BJ24635","v":95319.293627250619},null,-92185.771012419136,false,null,null,-101717.70037514422,-82653.841649694077,-91872.418750935991,-92499.123273902296,-102031.05263662737,null,{"$f":"IF(I24635,AND(SIGN(I24635)=SIGN(L24635:P24635)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24654","v":97518894},null,{"$f":"Calcs!BT24654","v":34471.50827852037},null,{"$f":"Calcs!BJ24654","v":32384.51049203724},null,{"$f":"D24654-F24654","v":2086.9977864831308},{"$f":"H24654>0","v":true},null,null,-1151.453262720599,5325.4488356868533,5534.1486143351722,-1360.153041368907,-4598.6040905726368,null,{"$f":"IF(I24654,AND(SIGN(I24654)=SIGN(L24654:P24654)), TRUE)","v":false}]
[null,{"$f":"Calcs!B24669","v":97553962},null,{"$f":"Calcs!BT24669","v":448.16470825249962},null,{"$f":"Calcs!BJ24669","v":17201.987162272126},null,-16753.822454019624,false,null,null,-18474.021170246837,-15033.623737792414,-16709.005983194376,-16798.638924844876,-18518.837641072088,null,{"$f":"IF(I24669,AND(SIGN(I24669)=SIGN(L24669:P24669)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24674","v":97611660},null,{"$f":"Calcs!BT24674","v":2351.0485089425574},null,{"$f":"Calcs!BJ24674","v":3407.0567553981614},null,-1056.008246455604,false,null,null,-1396.7139219954206,-715.30257091578778,-820.90339556134813,-1291.1130973498598,-1631.8187728896764,null,{"$f":"IF(I24674,AND(SIGN(I24674)=SIGN(L24674:P24674)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24689","v":97613365},null,{"$f":"Calcs!BT24689","v":4249.5124779335547},null,{"$f":"Calcs!BJ24689","v":4450.4297151678938},null,-200.91723723433915,false,null,null,-645.96020875112936,244.12573428245014,224.03401055901668,-625.86848502769453,-1070.9114565444847,null,{"$f":"IF(I24689,AND(SIGN(I24689)=SIGN(L24689:P24689)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24704","v":97627774},null,{"$f":"Calcs!BT24704","v":284.56139196557842},null,{"$f":"Calcs!BJ24704","v":6104.1473215892238},null,-5819.5859296236449,false,null,null,-6430.0006617825675,-5209.1711974647224,-5791.1297904270878,-5848.042068820203,-6458.4568009791255,null,{"$f":"IF(I24704,AND(SIGN(I24704)=SIGN(L24704:P24704)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24723","v":97645667},null,{"$f":"Calcs!BT24723","v":398.33728997917518},null,{"$f":"Calcs!BJ24723","v":2328.6410419656886},null,-1930.3037519865134,false,null,null,-2163.1678561830822,-1697.4396477899445,-1890.4700229885959,-1970.137480984431,-2203.0015851809999,null,{"$f":"IF(I24723,AND(SIGN(I24723)=SIGN(L24723:P24723)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24738","v":97674829},null,{"$f":"Calcs!BT24738","v":3042.0705469449567},null,{"$f":"Calcs!BJ24738","v":3044.8148046787592},null,-2.7442577338024421,false,null,null,-307.22573820167872,301.73722273407338,301.46279696069359,-306.95131242829802,-611.43279289617431,null,{"$f":"IF(I24738,AND(SIGN(I24738)=SIGN(L24738:P24738)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24753","v":99270474},null,{"$f":"Calcs!BT24753","v":324.12674785998888},null,{"$f":"Calcs!BJ24753","v":24648.071704837614},null,-24323.944956977626,false,null,null,-26788.75212746139,-21859.137786493866,-24291.532282191627,-24356.357631763625,-26821.164802247389,null,{"$f":"IF(I24753,AND(SIGN(I24753)=SIGN(L24753:P24753)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24758","v":99270688},null,{"$f":"Calcs!BT24758","v":83.839582907385221},null,{"$f":"Calcs!BJ24758","v":3405.1544344850399},null,-3321.3148515776547,false,null,null,-3661.8302950261591,-2980.7994081291508,-3312.9308932869162,-3329.6988098683933,-3670.2142533168976,null,{"$f":"IF(I24758,AND(SIGN(I24758)=SIGN(L24758:P24758)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24773","v":99273962},null,{"$f":"Calcs!BT24773","v":1282.0245720007267},null,{"$f":"Calcs!BJ24773","v":2729.0295331008165},null,-1447.0049611000898,false,null,null,-1719.9079144101718,-1174.1020077900082,-1318.802503900017,-1575.2074183001623,-1848.1103716102443,null,{"$f":"IF(I24773,AND(SIGN(I24773)=SIGN(L24773:P24773)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24792","v":99326225},null,{"$f":"Calcs!BT24792","v":731.90695216310053},null,{"$f":"Calcs!BJ24792","v":7209.1955278053783},null,-6477.2885756422775,false,null,null,-7198.2081284228161,-5756.3690228617397,-6404.0978804259676,-6550.4792708585883,-7271.3988236391269,null,{"$f":"IF(I24792,AND(SIGN(I24792)=SIGN(L24792:P24792)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24807","v":99453619},null,{"$f":"Calcs!BT24807","v":14981.735247815208},null,{"$f":"Calcs!BJ24807","v":19279.521843705956},null,-4297.7865958907478,false,null,null,-6225.7387802613466,-2369.8344115201526,-2799.6130711092264,-5795.9601206722691,-7723.912305042868,null,{"$f":"IF(I24807,AND(SIGN(I24807)=SIGN(L24807:P24807)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24822","v":99461800},null,{"$f":"Calcs!BT24822","v":4145.2426623225456},null,{"$f":"Calcs!BJ24822","v":4778.1295229911675},null,-632.88686066862192,false,null,null,-1110.6998129677395,-155.07390836950526,-218.36259443636663,-1047.4111269008763,-1525.2240791999939,null,{"$f":"IF(I24822,AND(SIGN(I24822)=SIGN(L24822:P24822)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24827","v":99465780},null,{"$f":"Calcs!BT24827","v":686.19117343596974},null,{"$f":"Calcs!BJ24827","v":4198.3221331028153},null,-3512.1309596668457,false,null,null,-3931.9631729771277,-3092.2987463565642,-3443.5118423232484,-3580.7500770104425,-4000.5822903207245,null,{"$f":"IF(I24827,AND(SIGN(I24827)=SIGN(L24827:P24827)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24842","v":99593169},null,{"$f":"Calcs!BT24842","v":10198.891097330088},null,{"$f":"Calcs!BJ24842","v":9791.1456176760112},null,407.74547965407692,true,null,null,-571.3690821135242,1386.860041421678,1427.6345893870857,-612.14363007893189,-1591.258191846533,null,{"$f":"IF(I24842,AND(SIGN(I24842)=SIGN(L24842:P24842)), TRUE)","v":false}]
[null,{"$f":"Calcs!B24857","v":99604811},null,{"$f":"Calcs!BT24857","v":3551.9599267359604},null,{"$f":"Calcs!BJ24857","v":2633.2126323715552},null,918.74729436440521,true,null,null,655.42603112724964,1182.0685576015608,1273.9432870380015,563.5513016908094,300.23003845365383,null,{"$f":"IF(I24857,AND(SIGN(I24857)=SIGN(L24857:P24857)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24876","v":99638683},null,{"$f":"Calcs!BT24876","v":10422.925952734813},null,{"$f":"Calcs!BJ24876","v":13501.472375486852},null,-3078.5464227520388,false,null,null,-4428.6936603007252,-1728.3991852033541,-2036.2538274785566,-4120.8390180255192,-5470.9862555742056,null,{"$f":"IF(I24876,AND(SIGN(I24876)=SIGN(L24876:P24876)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24891","v":99669562},null,{"$f":"Calcs!BT24891","v":1016.8828630800565},null,{"$f":"Calcs!BJ24891","v":10275.53659544839},null,-9258.6537323683333,false,null,null,-10286.207391913173,-8231.100072823494,-9156.9654460603269,-9360.3420186763396,-10387.895678221179,null,{"$f":"IF(I24891,AND(SIGN(I24891)=SIGN(L24891:P24891)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24896","v":99681314},null,{"$f":"Calcs!BT24896","v":94.719670925375453},null,{"$f":"Calcs!BJ24896","v":6972.3065130452596},null,-6877.5868421198838,false,null,null,-7574.8174934244107,-6180.3561908153579,-6868.1148750273469,-6887.0588092124217,-7584.2894605169486,null,{"$f":"IF(I24896,AND(SIGN(I24896)=SIGN(L24896:P24896)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24911","v":99690430},null,{"$f":"Calcs!BT24911","v":124.31612566824447},null,{"$f":"Calcs!BJ24911","v":5216.2640659287308},null,-5091.9479402604866,false,null,null,-5613.5743468533601,-4570.3215336676139,-5079.5163276936619,-5104.3795528273104,-5626.0059594201839,null,{"$f":"IF(I24911,AND(SIGN(I24911)=SIGN(L24911:P24911)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24926","v":100797952},null,{"$f":"Calcs!BT24926","v":3.5024580211029388E-3},null,{"$f":"Calcs!BJ24926","v":30275.93794307355},null,-30275.934440615529,false,null,null,-33303.528234922887,-27248.340646308174,-30275.934090369727,-30275.934790861331,-33303.528585168693,null,{"$f":"IF(I24926,AND(SIGN(I24926)=SIGN(L24926:P24926)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24945","v":100814224},null,{"$f":"Calcs!BT24945","v":5003.4868912443435},null,{"$f":"Calcs!BJ24945","v":11341.83752832889},null,-6338.3506370845462,false,null,null,-7472.5343899174368,-5204.1668842516574,-5838.0019479601115,-6838.69932620898,-7972.8830790418706,null,{"$f":"IF(I24945,AND(SIGN(I24945)=SIGN(L24945:P24945)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24960","v":102034567},null,{"$f":"Calcs!BT24960","v":1224.7798431155099},null,{"$f":"Calcs!BJ24960","v":4937.5239910799701},null,-3712.7441479644604,false,null,null,-4206.4965470724574,-3218.9917488564633,-3590.2661636529092,-3835.2221322760111,-4328.9745313840085,null,{"$f":"IF(I24960,AND(SIGN(I24960)=SIGN(L24960:P24960)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24965","v":102035045},null,{"$f":"Calcs!BT24965","v":698.68775615111736},null,{"$f":"Calcs!BJ24965","v":5837.3217829857931},null,-5138.6340268346758,false,null,null,-5722.3662051332558,-4554.9018485360966,-5068.7652512195637,-5208.5028024497879,-5792.2349807483679,null,{"$f":"IF(I24965,AND(SIGN(I24965)=SIGN(L24965:P24965)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24980","v":103834849},null,{"$f":"Calcs!BT24980","v":3999.0673851199954},null,{"$f":"Calcs!BJ24980","v":5924.7284228359986},null,-1925.6610377160032,false,null,null,-2518.1338799996038,-1333.1881954324035,-1525.7542992040035,-2325.5677762280025,-2918.040618511603,null,{"$f":"IF(I24980,AND(SIGN(I24980)=SIGN(L24980:P24980)), TRUE)","v":true}]
[null,{"$f":"Calcs!B24995","v":103876584},null,{"$f":"Calcs!BT24995","v":5283.7549229225624},null,{"$f":"Calcs!BJ24995","v":17571.437908030723},null,-12287.68298510816,false,null,null,-14044.826775911235,-10530.539194305089,-11759.307492815904,-12816.058477400416,-14573.202268203491,null,{"$f":"IF(I24995,AND(SIGN(I24995)=SIGN(L24995:P24995)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25014","v":103879545},null,{"$f":"Calcs!BT25014","v":113.8255040516118},null,{"$f":"Calcs!BJ25014","v":11099.541917289373},null,-10985.71641323776,false,null,null,-12095.670604966699,-9875.7622215088231,-10974.3338628326,-10997.098963642922,-12107.053155371861,null,{"$f":"IF(I25014,AND(SIGN(I25014)=SIGN(L25014:P25014)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25029","v":103885934},null,{"$f":"Calcs!BT25029","v":73.857774680264811},null,{"$f":"Calcs!BJ25029","v":5312.181088811315},null,-5238.3233141310502,false,null,null,-5769.5414230121823,-4707.105205249919,-5230.9375366630238,-5245.7090915990766,-5776.9272004802087,null,{"$f":"IF(I25029,AND(SIGN(I25029)=SIGN(L25029:P25029)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25044","v":104275519},null,{"$f":"Calcs!BT25044","v":3068.8341853733073},null,{"$f":"Calcs!BJ25044","v":12014.658398653482},null,-8945.8242132801752,false,null,null,-10147.290053145525,-7744.3583734148269,-8638.9407947428444,-9252.7076318175059,-10454.173471682856,null,{"$f":"IF(I25044,AND(SIGN(I25044)=SIGN(L25044:P25044)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25049","v":104901535},null,{"$f":"Calcs!BT25049","v":518.81244144944799},null,{"$f":"Calcs!BJ25049","v":2518.1722782044476},null,-1999.3598367549996,false,null,null,-2251.177064575445,-1747.5426089345549,-1947.4785926100549,-2051.2410808999443,-2303.0583087203895,null,{"$f":"IF(I25049,AND(SIGN(I25049)=SIGN(L25049:P25049)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25064","v":105132907},null,{"$f":"Calcs!BT25064","v":21.64511795214618},null,{"$f":"Calcs!BJ25064","v":3605.6991075892329},null,-3584.0539896370865,false,null,null,-3944.62390039601,-3223.4840788781635,-3581.8894778418721,-3586.2185014323013,-3946.7884121912248,null,{"$f":"IF(I25064,AND(SIGN(I25064)=SIGN(L25064:P25064)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25083","v":105483550},null,{"$f":"Calcs!BT25083","v":57414.553053624579},null,{"$f":"Calcs!BJ25083","v":23346.483711650155},null,34068.06934197442,true,null,null,31733.420970809406,36402.717713139442,39809.52464733689,28326.614036611969,25991.965665446951,null,{"$f":"IF(I25083,AND(SIGN(I25083)=SIGN(L25083:P25083)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25098","v":105485912},null,{"$f":"Calcs!BT25098","v":32189.658484024469},null,{"$f":"Calcs!BJ25098","v":22343.259735362582},null,9846.3987486618862,true,null,null,7612.0727751256272,12080.724722198145,13065.364597064334,6627.4329002594386,4393.1069267231796,null,{"$f":"IF(I25098,AND(SIGN(I25098)=SIGN(L25098:P25098)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25113","v":105533017},null,{"$f":"Calcs!BT25113","v":72.547544558479331},null,{"$f":"Calcs!BJ25113","v":7751.6573545045812},null,-7679.1098099461014,false,null,null,-8454.2755453965601,-6903.9440744956446,-7671.855055490254,-7686.3645644019498,-8461.5302998524094,null,{"$f":"IF(I25113,AND(SIGN(I25113)=SIGN(L25113:P25113)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25132","v":105829344},null,{"$f":"Calcs!BT25132","v":27.840173127458741},null,{"$f":"Calcs!BJ25132","v":7252.4482980405301},null,-7224.6081249130712,false,null,null,-7949.8529547171247,-6499.3632951090185,-7221.8241076003251,-7227.3921422258172,-7952.6369720298708,null,{"$f":"IF(I25132,AND(SIGN(I25132)=SIGN(L25132:P25132)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25133","v":105829378},null,{"$f":"Calcs!BT25133","v":225.16446551778154},null,{"$f":"Calcs!BJ25133","v":16855.564511777615},null,-16630.400046259834,false,null,null,-18315.956497437597,-14944.843595082071,-16607.883599708057,-16652.916492811612,-18338.472943989374,null,{"$f":"IF(I25133,AND(SIGN(I25133)=SIGN(L25133:P25133)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25149","v":106156766},null,{"$f":"Calcs!BT25149","v":3391.5326119073734},null,{"$f":"Calcs!BJ25149","v":8838.2830845094668},null,-5446.7504726020934,false,null,null,-6330.578781053041,-4562.9221641511467,-5107.5972114113556,-5785.9037337928312,-6669.7320422437788,null,{"$f":"IF(I25149,AND(SIGN(I25149)=SIGN(L25149:P25149)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25168","v":106534170},null,{"$f":"Calcs!BT25168","v":2839.5435368724538},null,{"$f":"Calcs!BJ25168","v":29446.926513566465},null,-26607.382976694011,false,null,null,-29552.075628050661,-23662.690325337364,-26323.428623006766,-26891.337330381255,-29836.029981737905,null,{"$f":"IF(I25168,AND(SIGN(I25168)=SIGN(L25168:P25168)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25183","v":106547748},null,{"$f":"Calcs!BT25183","v":214.70943074341812},null,{"$f":"Calcs!BJ25183","v":19190.413127249274},null,-18975.703696505858,false,null,null,-20894.745009230784,-17056.662383780931,-18954.232753431515,-18997.174639580197,-20916.215952305127,null,{"$f":"IF(I25183,AND(SIGN(I25183)=SIGN(L25183:P25183)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25202","v":106565419},null,{"$f":"Calcs!BT25202","v":3664.9770976324862},null,{"$f":"Calcs!BJ25202","v":8897.5553992761597},null,-5232.5783016436735,false,null,null,-6122.3338415712906,-4342.8227617160574,-4866.0805918804244,-5599.0760114069217,-6488.8315513345387,null,{"$f":"IF(I25202,AND(SIGN(I25202)=SIGN(L25202:P25202)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25217","v":106603971},null,{"$f":"Calcs!BT25217","v":32512.115740769514},null,{"$f":"Calcs!BJ25217","v":19308.557268169367},null,13203.558472600147,true,null,null,11272.702745783208,15134.414199417082,16454.770046677098,9952.3468985231957,8021.4911717062569,null,{"$f":"IF(I25217,AND(SIGN(I25217)=SIGN(L25217:P25217)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25218","v":106604416},null,{"$f":"Calcs!BT25218","v":2381.4575695101407},null,{"$f":"Calcs!BJ25218","v":3880.4342963051081},null,-1498.9767267949674,false,null,null,-1887.0201564254789,-1110.9332971644567,-1260.830969843953,-1737.1224837459813,-2125.1659133764929,null,{"$f":"IF(I25218,AND(SIGN(I25218)=SIGN(L25218:P25218)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25237","v":106617147},null,{"$f":"Calcs!BT25237","v":1.3116027048454271E-3},null,{"$f":"Calcs!BJ25237","v":6788.3821173925398},null,-6788.380805789835,false,null,null,-7467.2190175290898,-6109.5425940505811,-6788.380674629565,-6788.380936950105,-7467.2191486893607,null,{"$f":"IF(I25237,AND(SIGN(I25237)=SIGN(L25237:P25237)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25252","v":106626341},null,{"$f":"Calcs!BT25252","v":538.50166973400837},null,{"$f":"Calcs!BJ25252","v":7984.2411166718484},null,-7445.7394469378396,false,null,null,-8244.1635586050252,-6647.3153352706559,-7391.8892799644391,-7499.589613911241,-8298.0137255784266,null,{"$f":"IF(I25252,AND(SIGN(I25252)=SIGN(L25252:P25252)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25271","v":106640586},null,{"$f":"Calcs!BT25271","v":12.481158514641493},null,{"$f":"Calcs!BJ25271","v":8595.6871070099878},null,-8583.2059484953461,false,null,null,-9442.774659196346,-7723.6372377943471,-8581.9578326438823,-8584.4540643468099,-9444.0227750478098,null,{"$f":"IF(I25271,AND(SIGN(I25271)=SIGN(L25271:P25271)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25286","v":106675052},null,{"$f":"Calcs!BT25286","v":2514.8660269921807},null,{"$f":"Calcs!BJ25286","v":4054.9472095455508},null,-1540.0811825533701,false,null,null,-1945.5759035079259,-1134.5864615988153,-1288.594579854152,-1791.5677852525882,-2197.062506207144,null,{"$f":"IF(I25286,AND(SIGN(I25286)=SIGN(L25286:P25286)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25301","v":106698470},null,{"$f":"Calcs!BT25301","v":613.35456764472906},null,{"$f":"Calcs!BJ25301","v":3003.7647218166921},null,-2390.4101541719629,false,null,null,-2690.7866263536325,-2090.0336819902941,-2329.07469740749,-2451.7456109364357,-2752.1220831181054,null,{"$f":"IF(I25301,AND(SIGN(I25301)=SIGN(L25301:P25301)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25306","v":106703276},null,{"$f":"Calcs!BT25306","v":1781.8585222925176},null,{"$f":"Calcs!BJ25306","v":41134.185470856617},null,-39352.326948564099,false,null,null,-43465.745495649768,-35238.908401478438,-39174.141096334846,-39530.512800793353,-43643.931347879021,null,{"$f":"IF(I25306,AND(SIGN(I25306)=SIGN(L25306:P25306)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25321","v":106708941},null,{"$f":"Calcs!BT25321","v":6350.1242467157617},null,{"$f":"Calcs!BJ25321","v":11363.864402059753},null,-5013.7401553439913,false,null,null,-6150.1265955499684,-3877.353715138016,-4378.7277306724145,-5648.7525800155672,-6785.1390202215443,null,{"$f":"IF(I25321,AND(SIGN(I25321)=SIGN(L25321:P25321)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25336","v":106759369},null,{"$f":"Calcs!BT25336","v":454.85868038719718},null,{"$f":"Calcs!BJ25336","v":3774.6051802436359},null,-3319.7464998564387,false,null,null,-3697.2070178808031,-2942.2859818320753,-3274.2606318177191,-3365.2323678951584,-3742.6928859195227,null,{"$f":"IF(I25336,AND(SIGN(I25336)=SIGN(L25336:P25336)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25355","v":107073251},null,{"$f":"Calcs!BT25355","v":934.55651006895391},null,{"$f":"Calcs!BJ25355","v":3188.6903390026332},null,-2254.1338289336791,false,null,null,-2573.0028628339433,-1935.264795033416,-2160.678177926784,-2347.5894799405746,-2666.4585138408384,null,{"$f":"IF(I25355,AND(SIGN(I25355)=SIGN(L25355:P25355)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25370","v":107077630},null,{"$f":"Calcs!BT25370","v":27814.440366745577},null,{"$f":"Calcs!BJ25370","v":23104.188100610641},null,4710.2522661349358,true,null,null,2399.8334560738695,7020.6710761959985,7491.6963028094942,1928.8082294603773,-381.61058060068899,null,{"$f":"IF(I25370,AND(SIGN(I25370)=SIGN(L25370:P25370)), TRUE)","v":false}]
[null,{"$f":"Calcs!B25375","v":107080436},null,{"$f":"Calcs!BT25375","v":2653.7914651622405},null,{"$f":"Calcs!BJ25375","v":3563.8480475005899},null,-910.05658233834947,false,null,null,-1266.4413870884086,-553.67177758829075,-644.67743582212506,-1175.4357288545734,-1531.8205336046326,null,{"$f":"IF(I25375,AND(SIGN(I25375)=SIGN(L25375:P25375)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25390","v":107348701},null,{"$f":"Calcs!BT25390","v":4720.4505359583154},null,{"$f":"Calcs!BJ25390","v":2884.8196036700233},null,1835.6309322882921,true,null,null,1547.1489719212896,2124.1128926552942,2307.6759858841237,1363.5858786924605,1075.1039183254579,null,{"$f":"IF(I25390,AND(SIGN(I25390)=SIGN(L25390:P25390)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25405","v":107384621},null,{"$f":"Calcs!BT25405","v":7685.8011186141939},null,{"$f":"Calcs!BJ25405","v":15377.761528743235},null,-7691.9604101290406,false,null,null,-9229.7365630033655,-6154.1842572547175,-6923.3802982676207,-8460.5405219904605,-9998.3166748647855,null,{"$f":"IF(I25405,AND(SIGN(I25405)=SIGN(L25405:P25405)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25424","v":107482476},null,{"$f":"Calcs!BT25424","v":1.0632157644749896E-3},null,{"$f":"Calcs!BJ25424","v":3789.9238697019191},null,-3789.9228064861545,false,null,null,-4168.915193456347,-3410.9304195159625,-3789.9227001645781,-3789.9229128077309,-4168.9152997779238,null,{"$f":"IF(I25424,AND(SIGN(I25424)=SIGN(L25424:P25424)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25439","v":107609523},null,{"$f":"Calcs!BT25439","v":1310.9089565226977},null,{"$f":"Calcs!BJ25439","v":4057.4502633786024},null,-2746.5413068559046,false,null,null,-3152.2863331937651,-2340.7962805180446,-2615.4504112036348,-2877.6322025081745,-3283.377228846035,null,{"$f":"IF(I25439,AND(SIGN(I25439)=SIGN(L25439:P25439)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25444","v":107609967},null,{"$f":"Calcs!BT25444","v":3191.4365824068118},null,{"$f":"Calcs!BJ25444","v":16213.781508982875},null,-13022.344926576063,false,null,null,-14643.723077474351,-11400.966775677776,-12703.201268335382,-13341.488584816743,-14962.866735715032,null,{"$f":"IF(I25444,AND(SIGN(I25444)=SIGN(L25444:P25444)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25459","v":107713959},null,{"$f":"Calcs!BT25459","v":2.575202572188573E-3},null,{"$f":"Calcs!BJ25459","v":20660.206338017877},null,-20660.203762815305,false,null,null,-22726.224396617094,-18594.183129013516,-20660.203505295049,-20660.204020335561,-22726.22465413735,null,{"$f":"IF(I25459,AND(SIGN(I25459)=SIGN(L25459:P25459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25474","v":107732819},null,{"$f":"Calcs!BT25474","v":571.54096799188369},null,{"$f":"Calcs!BJ25474","v":4289.9339033925471},null,-3718.3929354006632,false,null,null,-4147.386325739918,-3289.3995450614084,-3661.238838601475,-3775.5470321998519,-4204.5404225391067,null,{"$f":"IF(I25474,AND(SIGN(I25474)=SIGN(L25474:P25474)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25493","v":107734865},null,{"$f":"Calcs!BT25493","v":51.335640955651741},null,{"$f":"Calcs!BJ25493","v":4173.9924498455421},null,-4122.6568088898903,false,null,null,-4540.0560538744448,-3705.2575639053362,-4117.5232447943254,-4127.7903729854552,-4545.1896179700097,null,{"$f":"IF(I25493,AND(SIGN(I25493)=SIGN(L25493:P25493)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25508","v":107736354},null,{"$f":"Calcs!BT25508","v":108.42267083272759},null,{"$f":"Calcs!BJ25508","v":2092.5530044321481},null,-1984.1303335994205,false,null,null,-2193.3856340426355,-1774.8750331562057,-1973.2880665161476,-1994.9726006826932,-2204.2279011259084,null,{"$f":"IF(I25508,AND(SIGN(I25508)=SIGN(L25508:P25508)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25523","v":107830118},null,{"$f":"Calcs!BT25523","v":255.74984215353641},null,{"$f":"Calcs!BJ25523","v":10715.07284853246},null,-10459.323006378923,false,null,null,-11530.830291232171,-9387.8157215256779,-10433.748022163571,-10484.897990594278,-11556.405275447525,null,{"$f":"IF(I25523,AND(SIGN(I25523)=SIGN(L25523:P25523)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25528","v":107830447},null,{"$f":"Calcs!BT25528","v":190.49184487496518},null,{"$f":"Calcs!BJ25528","v":4551.9535786365159},null,-4361.4617337615509,false,null,null,-4816.6570916252031,-3906.2663758978997,-4342.4125492740541,-4380.5109182490469,-4835.706276112699,null,{"$f":"IF(I25528,AND(SIGN(I25528)=SIGN(L25528:P25528)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25543","v":107833943},null,{"$f":"Calcs!BT25543","v":284.24881688113396},null,{"$f":"Calcs!BJ25543","v":2412.9438950629078},null,-2128.6950781817741,false,null,null,-2369.9894676880649,-1887.400688675483,-2100.2701964936605,-2157.1199598698872,-2398.4143493761781,null,{"$f":"IF(I25543,AND(SIGN(I25543)=SIGN(L25543:P25543)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25562","v":107850370},null,{"$f":"Calcs!BT25562","v":14.068339433048948},null,{"$f":"Calcs!BJ25562","v":3056.0284858508344},null,-3041.9601464177854,false,null,null,-3347.5629950028692,-2736.357297832702,-3040.5533124744807,-3043.3669803610906,-3348.9698289461744,null,{"$f":"IF(I25562,AND(SIGN(I25562)=SIGN(L25562:P25562)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25577","v":107876358},null,{"$f":"Calcs!BT25577","v":9.2917226743338688E-4},null,{"$f":"Calcs!BJ25577","v":8619.2158130406879},null,-8619.2148838684207,false,null,null,-9481.1364651724907,-7757.2933025643524,-8619.2147909511932,-8619.2149767856463,-9481.1365580897163,null,{"$f":"IF(I25577,AND(SIGN(I25577)=SIGN(L25577:P25577)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25592","v":107905926},null,{"$f":"Calcs!BT25592","v":1498.1328416701519},null,{"$f":"Calcs!BJ25592","v":2396.9243505313702},null,-898.79150886121829,false,null,null,-1138.4839439143555,-659.09907380808113,-748.97822469420294,-1048.6047930282334,-1288.2972280813706,null,{"$f":"IF(I25592,AND(SIGN(I25592)=SIGN(L25592:P25592)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25597","v":107983717},null,{"$f":"Calcs!BT25597","v":441.08252976120889},null,{"$f":"Calcs!BJ25597","v":7631.0101597514376},null,-7189.9276299902285,false,null,null,-7953.0286459653735,-6426.8266140150845,-7145.8193770141079,-7234.0358829663492,-7997.136898941495,null,{"$f":"IF(I25597,AND(SIGN(I25597)=SIGN(L25597:P25597)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25612","v":108079899},null,{"$f":"Calcs!BT25612","v":155.62178146375078},null,{"$f":"Calcs!BJ25612","v":2819.139471090718},null,-2663.5176896269672,false,null,null,-2945.4316367360393,-2381.6037425178956,-2647.9555114805921,-2679.0798677733424,-2960.9938148824144,null,{"$f":"IF(I25612,AND(SIGN(I25612)=SIGN(L25612:P25612)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25627","v":108235269},null,{"$f":"Calcs!BT25627","v":281.0604247985907},null,{"$f":"Calcs!BJ25627","v":7693.8868720377232},null,-7412.8264472391329,false,null,null,-8182.2151344429058,-6643.43776003536,-7384.7204047592732,-7440.9324897189917,-8210.3211769227637,null,{"$f":"IF(I25627,AND(SIGN(I25627)=SIGN(L25627:P25627)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25646","v":108265325},null,{"$f":"Calcs!BT25646","v":456.46005388047843},null,{"$f":"Calcs!BJ25646","v":21998.839527934535},null,-21542.379474054058,false,null,null,-23742.263426847512,-19342.495521260604,-21496.733468666007,-21588.025479442105,-23787.90943223556,null,{"$f":"IF(I25646,AND(SIGN(I25646)=SIGN(L25646:P25646)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25661","v":108279001},null,{"$f":"Calcs!BT25661","v":3.1340079744950344E-3},null,{"$f":"Calcs!BJ25661","v":19174.39358271773},null,-19174.390448709757,false,null,null,-21091.829806981532,-17256.951090437986,-19174.390135308957,-19174.390762110554,-21091.830120382328,null,{"$f":"IF(I25661,AND(SIGN(I25661)=SIGN(L25661:P25661)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25666","v":108300892},null,{"$f":"Calcs!BT25666","v":457.74341314899493},null,{"$f":"Calcs!BJ25666","v":4976.3713865689488},null,-4518.6279734199543,false,null,null,-5016.2651120768496,-4020.9908347630594,-4472.8536321050542,-4564.4023147348535,-5062.0394533917488,null,{"$f":"IF(I25666,AND(SIGN(I25666)=SIGN(L25666:P25666)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25681","v":108339877},null,{"$f":"Calcs!BT25681","v":355.88116062860195},null,{"$f":"Calcs!BJ25681","v":9018.302716182623},null,-8662.4215555540213,false,null,null,-9564.2518271722838,-7760.5912839357588,-8626.8334394911617,-8698.009671616881,-9599.8399432351434,null,{"$f":"IF(I25681,AND(SIGN(I25681)=SIGN(L25681:P25681)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25696","v":108349942},null,{"$f":"Calcs!BT25696","v":5936.0824218149301},null,{"$f":"Calcs!BJ25696","v":3125.5132602563808},null,2810.5691615585492,true,null,null,2498.0178355329108,3123.1204875841872,3404.1774037400428,2216.9609193770566,1904.4095933514182,null,{"$f":"IF(I25696,AND(SIGN(I25696)=SIGN(L25696:P25696)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25715","v":108372114},null,{"$f":"Calcs!BT25715","v":32.073590977156925},null,{"$f":"Calcs!BJ25715","v":2382.4066382996634},null,-2350.3330473225064,false,null,null,-2588.5737111524732,-2112.0923834925402,-2347.1256882247908,-2353.5404064202221,-2591.7810702501888,null,{"$f":"IF(I25715,AND(SIGN(I25715)=SIGN(L25715:P25715)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25730","v":108384848},null,{"$f":"Calcs!BT25730","v":30.676606463920109},null,{"$f":"Calcs!BJ25730","v":2972.126121366905},null,-2941.4495149029849,false,null,null,-3238.6621270396759,-2644.2369027662944,-2938.3818542565928,-2944.517175549377,-3241.729787686068,null,{"$f":"IF(I25730,AND(SIGN(I25730)=SIGN(L25730:P25730)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25749","v":108403336},null,{"$f":"Calcs!BT25749","v":3.1409911042601379E-4},null,{"$f":"Calcs!BJ25749","v":4021.5064103359637},null,-4021.5060962368534,false,null,null,-4423.6567372704503,-3619.355455203257,-4021.5060648269423,-4021.5061276467641,-4423.656768680361,null,{"$f":"IF(I25749,AND(SIGN(I25749)=SIGN(L25749:P25749)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25750","v":108403352},null,{"$f":"Calcs!BT25750","v":16.787898729460395},null,{"$f":"Calcs!BJ25750","v":1285.4683265026003},null,-1268.6804277731399,false,null,null,-1397.2272604233999,-1140.1335951228798,-1267.0016379001938,-1270.3592176460859,-1398.9060502963459,null,{"$f":"IF(I25750,AND(SIGN(I25750)=SIGN(L25750:P25750)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25765","v":108415434},null,{"$f":"Calcs!BT25765","v":5.8295073137060172E-4},null,{"$f":"Calcs!BJ25765","v":2292.7973110763728},null,-2292.7967281256415,false,null,null,-2522.0764592332789,-2063.5169970180041,-2292.7966698305681,-2292.7967864207144,-2522.0765175283518,null,{"$f":"IF(I25765,AND(SIGN(I25765)=SIGN(L25765:P25765)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25784","v":108458821},null,{"$f":"Calcs!BT25784","v":1785.2112675564745},null,{"$f":"Calcs!BJ25784","v":3404.1532129518196},null,-1618.9419453953451,false,null,null,-1959.3572666905275,-1278.5266241001632,-1440.4208186396975,-1797.4630721509925,-2137.8783934461749,null,{"$f":"IF(I25784,AND(SIGN(I25784)=SIGN(L25784:P25784)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25799","v":109446644},null,{"$f":"Calcs!BT25799","v":4472.3605542779505},null,{"$f":"Calcs!BJ25799","v":2973.0272207468047},null,1499.3333335311459,true,null,null,1202.0306114564651,1796.6360556058262,1946.5693889589415,1052.0972781033511,754.79455602867029,null,{"$f":"IF(I25799,AND(SIGN(I25799)=SIGN(L25799:P25799)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25814","v":109690170},null,{"$f":"Calcs!BT25814","v":1206.4404208161193},null,{"$f":"Calcs!BJ25814","v":5316.7867078641311},null,-4110.3462870480116,false,null,null,-4642.0249578344255,-3578.6676162615986,-3989.7022449664,-4230.9903291296232,-4762.6689999160371,null,{"$f":"IF(I25814,AND(SIGN(I25814)=SIGN(L25814:P25814)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25833","v":111690706},null,{"$f":"Calcs!BT25833","v":3487.5254691200462},null,{"$f":"Calcs!BJ25833","v":12049.701152316218},null,-8562.175683196172,false,null,null,-9767.1457984277949,-7357.2055679645509,-8213.4231362841674,-8910.9282301081766,-10115.8983453398,null,{"$f":"IF(I25833,AND(SIGN(I25833)=SIGN(L25833:P25833)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25834","v":111696450},null,{"$f":"Calcs!BT25834","v":4711.5893881975717},null,{"$f":"Calcs!BJ25834","v":9600.9135263639964},null,-4889.3241381664247,false,null,null,-5849.4154908028249,-3929.2327855300246,-4418.1651993466676,-5360.4830769861819,-6320.5744296225821,null,{"$f":"IF(I25834,AND(SIGN(I25834)=SIGN(L25834:P25834)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25853","v":112760570},null,{"$f":"Calcs!BT25853","v":1206.7327447895202},null,{"$f":"Calcs!BJ25853","v":2591.1613279762673},null,-1384.4285831867471,false,null,null,-1643.5447159843741,-1125.3124503891206,-1263.7553087077949,-1505.1018576656991,-1764.217990463326,null,{"$f":"IF(I25853,AND(SIGN(I25853)=SIGN(L25853:P25853)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25868","v":112821322},null,{"$f":"Calcs!BT25868","v":20678.98166847722},null,{"$f":"Calcs!BJ25868","v":20775.346814338314},null,-96.365145861094788,false,null,null,-2173.8998272949284,1981.1695355727352,1971.5330209866297,-2164.2633127088156,-4241.7979941426493,null,{"$f":"IF(I25868,AND(SIGN(I25868)=SIGN(L25868:P25868)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25883","v":112841257},null,{"$f":"Calcs!BT25883","v":5894.5109044615801},null,{"$f":"Calcs!BJ25883","v":10411.70272396646},null,-4517.1918195048802,false,null,null,-5558.3620919015266,-3476.0215471082338,-3927.7407290587216,-5106.6429099510378,-6147.8131823476842,null,{"$f":"IF(I25883,AND(SIGN(I25883)=SIGN(L25883:P25883)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25902","v":112876719},null,{"$f":"Calcs!BT25902","v":4855.7616475297173},null,{"$f":"Calcs!BJ25902","v":11962.594878925982},null,-7106.8332313962646,false,null,null,-8303.092719288863,-5910.5737435036672,-6621.2570666432921,-7592.4093961492363,-8788.6688840418356,null,{"$f":"IF(I25902,AND(SIGN(I25902)=SIGN(L25902:P25902)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25917","v":112940640},null,{"$f":"Calcs!BT25917","v":65.175575227786311},null,{"$f":"Calcs!BJ25917","v":1670.2377617194784},null,-1605.062186491692,false,null,null,-1772.08596266364,-1438.0384103197443,-1598.5446289689135,-1611.5797440144706,-1778.6035201864186,null,{"$f":"IF(I25917,AND(SIGN(I25917)=SIGN(L25917:P25917)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25922","v":112943675},null,{"$f":"Calcs!BT25922","v":1422.4424707139606},null,{"$f":"Calcs!BJ25922","v":2346.2625409503808},null,-923.82007023642018,false,null,null,-1158.4463243314585,-689.19381614138229,-781.57582316502408,-1066.0643173078163,-1300.6905714028546,null,{"$f":"IF(I25922,AND(SIGN(I25922)=SIGN(L25922:P25922)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25937","v":112992535},null,{"$f":"Calcs!BT25937","v":9114.3277711890132},null,{"$f":"Calcs!BJ25937","v":6585.5346347619397},null,2528.7931364270735,true,null,null,1870.2396729508791,3187.3465999032669,3440.2259135459753,1617.3603593081716,958.80689583197727,null,{"$f":"IF(I25937,AND(SIGN(I25937)=SIGN(L25937:P25937)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25952","v":112993645},null,{"$f":"Calcs!BT25952","v":1428.2682924657802},null,{"$f":"Calcs!BJ25952","v":8915.1768982608501},null,-7486.9086057950699,false,null,null,-8378.4262956211551,-6595.3909159689847,-7344.0817765484917,-7629.7354350416481,-8521.2531248677333,null,{"$f":"IF(I25952,AND(SIGN(I25952)=SIGN(L25952:P25952)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25971","v":113020085},null,{"$f":"Calcs!BT25971","v":54.250713974234145},null,{"$f":"Calcs!BJ25971","v":3640.8419834052929},null,-3586.5912694310587,false,null,null,-3950.6754677715885,-3222.5070710905293,-3581.1661980336353,-3592.016340828482,-3956.1005391690119,null,{"$f":"IF(I25971,AND(SIGN(I25971)=SIGN(L25971:P25971)), TRUE)","v":true}]
[null,{"$f":"Calcs!B25986","v":113027878},null,{"$f":"Calcs!BT25986","v":10537.658648692017},null,{"$f":"Calcs!BJ25986","v":10457.758914494632},null,79.899734197384532,true,null,null,-965.87615725207979,1125.675625646847,1133.6655990665877,-973.86613067181679,-2019.6420221212811,null,{"$f":"IF(I25986,AND(SIGN(I25986)=SIGN(L25986:P25986)), TRUE)","v":false}]
[null,{"$f":"Calcs!B26001","v":113089853},null,{"$f":"Calcs!BT26001","v":1067.7838966415493},null,{"$f":"Calcs!BJ26001","v":7517.0711492708715},null,-6449.2872526293222,false,null,null,-7200.99436755641,-5697.5801377022353,-6342.5088629651673,-6556.0656422934771,-7307.7727572205649,null,{"$f":"IF(I26001,AND(SIGN(I26001)=SIGN(L26001:P26001)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26006","v":113125447},null,{"$f":"Calcs!BT26006","v":9.6277930570522585},null,{"$f":"Calcs!BJ26006","v":8371.7138500284236},null,-8362.0860569713714,false,null,null,-9199.2574419742141,-7524.9146719685295,-8361.1232776656652,-8363.0488362770775,-9200.2202212799202,null,{"$f":"IF(I26006,AND(SIGN(I26006)=SIGN(L26006:P26006)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26021","v":113177617},null,{"$f":"Calcs!BT26021","v":325.26608763308377},null,{"$f":"Calcs!BJ26021","v":10477.783345159058},null,-10152.517257525975,false,null,null,-11200.295592041879,-9104.7389230100671,-10119.990648762665,-10185.043866289283,-11232.822200805189,null,{"$f":"IF(I26021,AND(SIGN(I26021)=SIGN(L26021:P26021)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26040","v":113243307},null,{"$f":"Calcs!BT26040","v":447.53736489336075},null,{"$f":"Calcs!BJ26040","v":4394.1610650008679},null,-3946.6237001075069,false,null,null,-4386.0398066075941,-3507.2075936074207,-3901.8699636181709,-3991.3774365968434,-4430.7935430969301,null,{"$f":"IF(I26040,AND(SIGN(I26040)=SIGN(L26040:P26040)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26055","v":114229629},null,{"$f":"Calcs!BT26055","v":138.63020487326776},null,{"$f":"Calcs!BJ26055","v":11562.106265637532},null,-11423.476060764264,false,null,null,-12579.68668732802,-10267.265434200512,-11409.613040276938,-11437.339081251592,-12593.549707815346,null,{"$f":"IF(I26055,AND(SIGN(I26055)=SIGN(L26055:P26055)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26070","v":114316358},null,{"$f":"Calcs!BT26070","v":1575.4948578451194},null,{"$f":"Calcs!BJ26070","v":17619.496541625329},null,-16044.00168378021,false,null,null,-17805.951337942744,-14282.052029617676,-15886.452197995697,-16201.551169564722,-17963.500823727256,null,{"$f":"IF(I26070,AND(SIGN(I26070)=SIGN(L26070:P26070)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26075","v":114317654},null,{"$f":"Calcs!BT26075","v":9586.7849291229286},null,{"$f":"Calcs!BJ26075","v":5386.5718487296435},null,4200.2130803932851,true,null,null,3661.5558955203205,4738.8702652662496,5158.8915733055783,3241.5345874809918,2702.8774026080273,null,{"$f":"IF(I26075,AND(SIGN(I26075)=SIGN(L26075:P26075)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26090","v":114336903},null,{"$f":"Calcs!BT26090","v":2619.7511593328063},null,{"$f":"Calcs!BJ26090","v":5523.9394430875836},null,-2904.1882837547773,false,null,null,-3456.5822280635366,-2351.794339446019,-2642.2131678214964,-3166.1633996880578,-3718.5573439968171,null,{"$f":"IF(I26090,AND(SIGN(I26090)=SIGN(L26090:P26090)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26105","v":114370024},null,{"$f":"Calcs!BT26105","v":12470.434954614191},null,{"$f":"Calcs!BJ26105","v":11108.552911088364},null,1361.8820435258276,true,null,null,251.02675241699035,2472.7373346346631,2608.9255389872487,114.83854806440831,-996.01674304442895,null,{"$f":"IF(I26105,AND(SIGN(I26105)=SIGN(L26105:P26105)), TRUE)","v":false}]
[null,{"$f":"Calcs!B26124","v":114684118},null,{"$f":"Calcs!BT26124","v":1392.5031079151167},null,{"$f":"Calcs!BJ26124","v":6637.097543722829},null,-5244.5944358077122,false,null,null,-5908.3041901799961,-4580.8846814354292,-5105.3441250162005,-5383.844746599224,-6047.5545009715079,null,{"$f":"IF(I26124,AND(SIGN(I26124)=SIGN(L26124:P26124)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26139","v":114966117},null,{"$f":"Calcs!BT26139","v":41.463411862614691},null,{"$f":"Calcs!BJ26139","v":3872.7248904993048},null,-3831.2614786366903,false,null,null,-4218.5339676866215,-3443.98898958676,-3827.1151374504288,-3835.4078198229518,-4222.680308872883,null,{"$f":"IF(I26139,AND(SIGN(I26139)=SIGN(L26139:P26139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26144","v":114998599},null,{"$f":"Calcs!BT26144","v":502.31109246127551},null,{"$f":"Calcs!BJ26144","v":8107.5916095646926},null,-7605.280517103417,false,null,null,-8416.0396780598876,-6794.5213561469482,-7555.0494078572892,-7655.5116263495447,-8466.2707873060153,null,{"$f":"IF(I26144,AND(SIGN(I26144)=SIGN(L26144:P26144)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26159","v":115149181},null,{"$f":"Calcs!BT26159","v":104.2131185332741},null,{"$f":"Calcs!BJ26159","v":6413.4246532012276},null,-6309.2115346679539,false,null,null,-6950.5539999880775,-5667.8690693478311,-6298.7902228146258,-6319.632846521281,-6960.9753118414046,null,{"$f":"IF(I26159,AND(SIGN(I26159)=SIGN(L26159:P26159)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26174","v":115257360},null,{"$f":"Calcs!BT26174","v":277.31450163533884},null,{"$f":"Calcs!BJ26174","v":1219.7881939232948},null,-942.47369228795594,false,null,null,-1064.4525116802856,-820.4948728956266,-914.74224212442209,-970.20514245148979,-1092.1839618438194,null,{"$f":"IF(I26174,AND(SIGN(I26174)=SIGN(L26174:P26174)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26193","v":115271163},null,{"$f":"Calcs!BT26193","v":371.75249172172641},null,{"$f":"Calcs!BJ26193","v":3672.1802173951141},null,-3300.4277256733876,false,null,null,-3667.6457474128993,-2933.2097039338764,-3263.2524765012149,-3337.6029748455603,-3704.820996585072,null,{"$f":"IF(I26193,AND(SIGN(I26193)=SIGN(L26193:P26193)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26208","v":115492700},null,{"$f":"Calcs!BT26208","v":3224.3212780837212},null,{"$f":"Calcs!BJ26208","v":14739.983412081379},null,-11515.662133997659,false,null,null,-12989.660475205797,-10041.663792789521,-11193.230006189286,-11838.094261806031,-13312.092603014171,null,{"$f":"IF(I26208,AND(SIGN(I26208)=SIGN(L26208:P26208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26213","v":115493712},null,{"$f":"Calcs!BT26213","v":1.8805135125603556E-3},null,{"$f":"Calcs!BJ26213","v":15829.312440225964},null,-15829.31055971245,false,null,null,-17412.241803735051,-14246.379315689854,-15829.3103716611,-15829.310747763802,-17412.241991786403,null,{"$f":"IF(I26213,AND(SIGN(I26213)=SIGN(L26213:P26213)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26228","v":115654238},null,{"$f":"Calcs!BT26228","v":1238.3882267455092},null,{"$f":"Calcs!BJ26228","v":11847.454402605554},null,-10609.066175860044,false,null,null,-11793.811616120602,-9424.3207355994891,-10485.227353185493,-10732.904998534596,-11917.650438795152,null,{"$f":"IF(I26228,AND(SIGN(I26228)=SIGN(L26228:P26228)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26243","v":115760152},null,{"$f":"Calcs!BT26243","v":2446.6777786433668},null,{"$f":"Calcs!BJ26243","v":4385.4504376618434},null,-1938.7726590184766,false,null,null,-2377.3177027846614,-1500.2276152522923,-1694.1048811541395,-2183.4404368828132,-2621.985480648998,null,{"$f":"IF(I26243,AND(SIGN(I26243)=SIGN(L26243:P26243)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26262","v":115949034},null,{"$f":"Calcs!BT26262","v":21805.333139854854},null,{"$f":"Calcs!BJ26262","v":21059.693729773113},null,745.63941008174152,true,null,null,-1360.329962895572,2851.6087830590513,2926.1727240672299,-1434.8939039037432,-3540.8632768810567,null,{"$f":"IF(I26262,AND(SIGN(I26262)=SIGN(L26262:P26262)), TRUE)","v":false}]
[null,{"$f":"Calcs!B26277","v":116266783},null,{"$f":"Calcs!BT26277","v":1251.7624859659309},null,{"$f":"Calcs!BJ26277","v":7897.0347211282897},null,-6645.2722351623588,false,null,null,-7434.9757072751881,-5855.5687630495304,-6520.095986565766,-6770.4484837589516,-7560.151955871781,null,{"$f":"IF(I26277,AND(SIGN(I26277)=SIGN(L26277:P26277)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26292","v":116268743},null,{"$f":"Calcs!BT26292","v":1247.2183135221512},null,{"$f":"Calcs!BJ26292","v":9903.883162316708},null,-8656.6648487945567,false,null,null,-9647.0531650262292,-7666.2765325628861,-8531.9430174423414,-8781.3866801467721,-9771.7749963784445,null,{"$f":"IF(I26292,AND(SIGN(I26292)=SIGN(L26292:P26292)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26297","v":116269830},null,{"$f":"Calcs!BT26297","v":883.84415608479298},null,{"$f":"Calcs!BJ26297","v":15303.671135284874},null,-14419.826979200081,false,null,null,-15950.194092728569,-12889.459865671593,-14331.442563591601,-14508.211394808561,-16038.578508337048,null,{"$f":"IF(I26297,AND(SIGN(I26297)=SIGN(L26297:P26297)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26312","v":116316393},null,{"$f":"Calcs!BT26312","v":274.81419306316832},null,{"$f":"Calcs!BJ26312","v":2617.2932099933387},null,-2342.4790169301705,false,null,null,-2604.2083379295045,-2080.7496959308369,-2314.9975976238534,-2369.9604362364871,-2631.6897572358212,null,{"$f":"IF(I26312,AND(SIGN(I26312)=SIGN(L26312:P26312)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26331","v":116414831},null,{"$f":"Calcs!BT26331","v":2635.0944239929936},null,{"$f":"Calcs!BJ26331","v":8857.1060493340228},null,-6222.0116253410288,false,null,null,-7107.7222302744321,-5336.3010204076272,-5958.5021829417292,-6485.5210677403284,-7371.2316726737317,null,{"$f":"IF(I26331,AND(SIGN(I26331)=SIGN(L26331:P26331)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26346","v":116484892},null,{"$f":"Calcs!BT26346","v":1036.9532911078784},null,{"$f":"Calcs!BJ26346","v":3454.2142896128757},null,-2417.2609985049976,false,null,null,-2762.6824274662849,-2071.8395695437102,-2313.5656693942092,-2520.9563276157851,-2866.3777565770729,null,{"$f":"IF(I26346,AND(SIGN(I26346)=SIGN(L26346:P26346)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26361","v":116524605},null,{"$f":"Calcs!BT26361","v":1617.2253579446271},null,{"$f":"Calcs!BJ26361","v":6062.1961393472575},null,-4444.9707814026306,false,null,null,-5051.1903953373567,-3838.7511674679054,-4283.2482456081671,-4606.6933171970932,-5212.9129311318193,null,{"$f":"IF(I26361,AND(SIGN(I26361)=SIGN(L26361:P26361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26371","v":116589757},null,{"$f":"Calcs!BT26371","v":2.3304940725665801E-3},null,{"$f":"Calcs!BJ26371","v":13099.982540665182},null,-13099.980210171108,false,null,null,-14409.978464237627,-11789.98195610459,-13099.979977121702,-13099.980443220516,-14409.978697287035,null,{"$f":"IF(I26371,AND(SIGN(I26371)=SIGN(L26371:P26371)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26382","v":116655953},null,{"$f":"Calcs!BT26382","v":743.97847432227559},null,{"$f":"Calcs!BJ26382","v":7371.7939048004882},null,{"$f":"D26382-F26382","v":-6627.8154304782129},{"$f":"H26382>0","v":false},null,null,-7364.9948209582626,-5890.6360399981641,-6553.4175830459853,-6702.2132779104404,-7439.3926683904901,null,{"$f":"IF(I26382,AND(SIGN(I26382)=SIGN(L26382:P26382)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26401","v":116706601},null,{"$f":"Calcs!BT26401","v":14483.423972427488},null,{"$f":"Calcs!BJ26401","v":12503.254506865393},null,1980.1694655620959,true,null,null,729.84401487555624,3230.4949162486355,3428.5118628048458,531.82706831934775,-718.49838236719188,null,{"$f":"IF(I26401,AND(SIGN(I26401)=SIGN(L26401:P26401)), TRUE)","v":false}]
[null,{"$f":"Calcs!B26416","v":116743012},null,{"$f":"Calcs!BT26416","v":408.98757986748728},null,{"$f":"Calcs!BJ26416","v":1977.1121616517523},null,-1568.124581784265,false,null,null,-1765.8357979494406,-1370.4133656190897,-1527.2258237975163,-1609.0233397710138,-1806.7345559361893,null,{"$f":"IF(I26416,AND(SIGN(I26416)=SIGN(L26416:P26416)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26431","v":116817752},null,{"$f":"Calcs!BT26431","v":65.660088138236802},null,{"$f":"Calcs!BJ26431","v":1084.7234090917652},null,-1019.0633209535284,false,null,null,-1127.5356618627052,-910.59098004435191,-1012.4973121397047,-1025.6293297673521,-1134.1016706765288,null,{"$f":"IF(I26431,AND(SIGN(I26431)=SIGN(L26431:P26431)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26450","v":116846457},null,{"$f":"Calcs!BT26450","v":306.24748247193969},null,{"$f":"Calcs!BJ26450","v":1281.3633182163935},null,-975.11583574445376,false,null,null,-1103.2521675660932,-846.9795039228145,-944.49108749725974,-1005.7405839916478,-1133.8769158132873,null,{"$f":"IF(I26450,AND(SIGN(I26450)=SIGN(L26450:P26450)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26451","v":116846494},null,{"$f":"Calcs!BT26451","v":290.27804996360959},null,{"$f":"Calcs!BJ26451","v":1217.2851400902414},null,-927.00709012663174,false,null,null,-1048.7356041356559,-805.2785761176076,-897.9792851302708,-956.03489512299279,-1077.7634091320169,null,{"$f":"IF(I26451,AND(SIGN(I26451)=SIGN(L26451:P26451)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26466","v":116868761},null,{"$f":"Calcs!BT26466","v":323.11953161392182},null,{"$f":"Calcs!BJ26466","v":10558.882289349967},null,-10235.762757736045,false,null,null,-11291.650986671044,-9179.8745288010487,-10203.450804574653,-10268.074710897437,-11323.962939832436,null,{"$f":"IF(I26466,AND(SIGN(I26466)=SIGN(L26466:P26466)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26485","v":116878269},null,{"$f":"Calcs!BT26485","v":99.096269551156638},null,{"$f":"Calcs!BJ26485","v":13065.941008535659},null,-12966.844738984502,false,null,null,-14273.438839838069,-11660.250638130936,-12956.935112029387,-12976.754365939618,-14283.348466793184,null,{"$f":"IF(I26485,AND(SIGN(I26485)=SIGN(L26485:P26485)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26500","v":117052436},null,{"$f":"Calcs!BT26500","v":2177.4499649256741},null,{"$f":"Calcs!BJ26500","v":2422.3553774751858},null,-244.90541254951177,false,null,null,-487.14095029703049,-2.6698748019930463,-27.160416056944086,-462.65040904207922,-704.88594678959794,null,{"$f":"IF(I26500,AND(SIGN(I26500)=SIGN(L26500:P26500)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26519","v":117300508},null,{"$f":"Calcs!BT26519","v":616.27220109106611},null,{"$f":"Calcs!BJ26519","v":3354.0921362907643},null,-2737.8199351996982,false,null,null,-3073.2291488287751,-2402.4107215706217,-2676.1927150905913,-2799.4471553088047,-3134.8563689378816,null,{"$f":"IF(I26519,AND(SIGN(I26519)=SIGN(L26519:P26519)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26534","v":117332822},null,{"$f":"Calcs!BT26534","v":1960.6957861661394},null,{"$f":"Calcs!BJ26534","v":3133.8233989821165},null,-1173.127612815977,false,null,null,-1486.5099527141888,-859.74527291776531,-977.05803419936274,-1369.1971914325909,-1682.5795313308026,null,{"$f":"IF(I26534,AND(SIGN(I26534)=SIGN(L26534:P26534)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26535","v":117332936},null,{"$f":"Calcs!BT26535","v":6807.0481652879644},null,{"$f":"Calcs!BJ26535","v":10922.325705909239},null,-4115.277540621275,false,null,null,-5207.5101112121993,-3023.0449700303507,-3434.572724092478,-4795.982357150071,-5888.2149277409953,null,{"$f":"IF(I26535,AND(SIGN(I26535)=SIGN(L26535:P26535)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26554","v":117538366},null,{"$f":"Calcs!BT26554","v":10878.749233571863},null,{"$f":"Calcs!BJ26554","v":26566.412162489287},null,-15687.662928917423,false,null,null,-18344.304145166356,-13031.021712668495,-14599.788005560236,-16775.53785227461,-19432.179068523539,null,{"$f":"IF(I26554,AND(SIGN(I26554)=SIGN(L26554:P26554)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26569","v":117747049},null,{"$f":"Calcs!BT26569","v":1632.9884700411042},null,{"$f":"Calcs!BJ26569","v":2635.8158083579301},null,-1002.8273383168259,false,null,null,-1266.4089191526193,-739.24575748103302,-839.52849131271546,-1166.1261853209364,-1429.7077661567298,null,{"$f":"IF(I26569,AND(SIGN(I26569)=SIGN(L26569:P26569)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26584","v":117887299},null,{"$f":"Calcs!BT26584","v":1653.9535146639187},null,{"$f":"Calcs!BJ26584","v":9425.6997580502975},null,-7771.7462433863784,false,null,null,-8714.3162191914089,-6829.1762675813497,-7606.3508919199867,-7937.1415948527701,-8879.7115706578006,null,{"$f":"IF(I26584,AND(SIGN(I26584)=SIGN(L26584:P26584)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26603","v":118388838},null,{"$f":"Calcs!BT26603","v":3736.0107366431535},null,{"$f":"Calcs!BJ26603","v":4064.9594248777612},null,-328.94868823460774,false,null,null,-735.44463072238386,77.547254253168376,44.652385429708374,-702.54976189892295,-1109.0457043866991,null,{"$f":"IF(I26603,AND(SIGN(I26603)=SIGN(L26603:P26603)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26618","v":118445001},null,{"$f":"Calcs!BT26618","v":1.4388095311503548},null,{"$f":"Calcs!BJ26618","v":4267.6066632017164},null,-4266.1678536705658,false,null,null,-4692.9285199907381,-3839.4071873503945,-4266.0239727174512,-4266.3117346236813,-4693.0724009438536,null,{"$f":"IF(I26618,AND(SIGN(I26618)=SIGN(L26618:P26618)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26623","v":118514234},null,{"$f":"Calcs!BT26623","v":412.60073649184164},null,{"$f":"Calcs!BJ26623","v":4939.9269227596997},null,-4527.3261862678582,false,null,null,-5021.3188785438288,-4033.3334939918886,-4486.0661126186742,-4568.5862599170423,-5062.5789521930128,null,{"$f":"IF(I26623,AND(SIGN(I26623)=SIGN(L26623:P26623)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26638","v":118666683},null,{"$f":"Calcs!BT26638","v":20803.58067392675},null,{"$f":"Calcs!BJ26638","v":17120.888218081207},null,{"$f":"D26638-F26638","v":3682.692455845543},{"$f":"H26638>0","v":true},null,null,1970.6036340374194,5394.781277653663,5763.0505232382202,1602.3343884528695,-109.75443335525415,null,{"$f":"IF(I26638,AND(SIGN(I26638)=SIGN(L26638:P26638)), TRUE)","v":false}]
[null,{"$f":"Calcs!B26653","v":118688345},null,{"$f":"Calcs!BT26653","v":7102.061993008575},null,{"$f":"Calcs!BJ26653","v":5623.5609856430829},null,1478.5010073654921,true,null,null,916.14490880118319,2040.8571059298001,2188.7072066663504,768.29480806463471,205.93870950032579,null,{"$f":"IF(I26653,AND(SIGN(I26653)=SIGN(L26653:P26653)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26672","v":118879898},null,{"$f":"Calcs!BT26672","v":4.0733690838123948E-4},null,{"$f":"Calcs!BJ26672","v":5000.300581212935},null,-5000.3001738760267,false,null,null,-5500.3302319973209,-4500.2701157547335,-5000.3001331423357,-5000.3002146097178,-5500.330272731012,null,{"$f":"IF(I26672,AND(SIGN(I26672)=SIGN(L26672:P26672)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26687","v":118960104},null,{"$f":"Calcs!BT26687","v":13919.280083232808},null,{"$f":"Calcs!BJ26687","v":15789.263578897117},null,-1869.9834956643081,false,null,null,-3448.9098535540197,-291.05713777459641,-478.05548734102558,-3261.9115039875887,-4840.8378618773004,null,{"$f":"IF(I26687,AND(SIGN(I26687)=SIGN(L26687:P26687)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26692","v":118977936},null,{"$f":"Calcs!BT26692","v":5728.9325887055056},null,{"$f":"Calcs!BJ26692","v":10604.938479878138},null,-4876.0058911726319,false,null,null,{"$f":"(1+L$7)*$D26692-(1+L$6)*$F26692","v":-5936.4997391604466},-3815.512043184819,-4303.1126323020808,-5448.8991500431821,-6509.3929980309968,null,{"$f":"IF(I26692,AND(SIGN(I26692)=SIGN(L26692:P26692)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26707","v":119594713},null,{"$f":"Calcs!BT26707","v":2419.7940461206799},null,{"$f":"Calcs!BJ26707","v":7352.4703292093227},null,-4932.6762830886428,false,null,null,-5667.9233160095755,-4197.429250167711,-4690.6968784765741,-5174.6556877007106,-5909.9027206216433,null,{"$f":"IF(I26707,AND(SIGN(I26707)=SIGN(L26707:P26707)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26722","v":119744570},null,{"$f":"Calcs!BT26722","v":2700.4368341177515},null,{"$f":"Calcs!BJ26722","v":4044.934994213339},null,-1344.4981600955875,false,null,null,-1748.9916595169216,-940.0046606742535,-1074.4544766838121,-1614.5418435073625,-2019.0353429286965,null,{"$f":"IF(I26722,AND(SIGN(I26722)=SIGN(L26722:P26722)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26741","v":119771979},null,{"$f":"Calcs!BT26741","v":401.39361584298786},null,{"$f":"Calcs!BJ26741","v":21716.495055566167},null,-21315.101439723177,false,null,null,-23486.750945279797,-19143.451934166565,-21274.96207813888,-21355.240801307478,-23526.890306864098,null,{"$f":"IF(I26741,AND(SIGN(I26741)=SIGN(L26741:P26741)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26756","v":120105350},null,{"$f":"Calcs!BT26756","v":13388.337478428386},null,{"$f":"Calcs!BJ26756","v":29508.001027092949},null,-16119.663548664563,false,null,null,-19070.463651373859,-13168.863445955269,-14780.829800821723,-17458.497296507401,-20409.297399216699,null,{"$f":"IF(I26756,AND(SIGN(I26756)=SIGN(L26756:P26756)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26771","v":120177811},null,{"$f":"Calcs!BT26771","v":2195.1973453686037},null,{"$f":"Calcs!BJ26771","v":5576.8039400416583},null,-3381.6065946730546,false,null,null,-3939.286988677221,-2823.9262006688891,-3162.086860136194,-3601.1263292099147,-4158.8067232140811,null,{"$f":"IF(I26771,AND(SIGN(I26771)=SIGN(L26771:P26771)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26776","v":120178992},null,{"$f":"Calcs!BT26776","v":8.9059069187650834},null,{"$f":"Calcs!BJ26776","v":3303.3302045564528},null,-3294.4242976376877,false,null,null,-3624.7573180933332,-2964.0912771820426,-3293.5337069458114,-3295.3148883295644,-3625.6479087852099,null,{"$f":"IF(I26776,AND(SIGN(I26776)=SIGN(L26776:P26776)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26791","v":120248082},null,{"$f":"Calcs!BT26791","v":7724.6890154418852},null,{"$f":"Calcs!BJ26791","v":15993.512771674232},null,-8268.8237562323466,false,null,null,-9868.1750333997716,-6669.4724790649234,-7496.3548546881575,-9041.2926577765356,-10640.643934943961,null,{"$f":"IF(I26791,AND(SIGN(I26791)=SIGN(L26791:P26791)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26810","v":120367205},null,{"$f":"Calcs!BT26810","v":4599.9476062972744},null,{"$f":"Calcs!BJ26810","v":5771.0409174865563},null,-1171.0933111892818,false,null,null,-1748.197402937938,-593.98921944062658,-711.09855055955359,-1631.0880718190092,-2208.1921635676654,null,{"$f":"IF(I26810,AND(SIGN(I26810)=SIGN(L26810:P26810)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26825","v":120460565},null,{"$f":"Calcs!BT26825","v":3607.2682045017059},null,{"$f":"Calcs!BJ26825","v":3348.8857843180135},null,258.38242018369237,true,null,null,-76.506158248109386,593.27099861549368,619.10924063386346,-102.34440026647826,-437.23297869828002,null,{"$f":"IF(I26825,AND(SIGN(I26825)=SIGN(L26825:P26825)), TRUE)","v":false}]
[null,{"$f":"Calcs!B26840","v":120462724},null,{"$f":"Calcs!BT26840","v":461.47837301257141},null,{"$f":"Calcs!BJ26840","v":3503.0739004340667},null,-3041.5955274214953,false,null,null,-3391.9029174649022,-2691.2881373780888,-2995.4476901202379,-3087.7433647227526,-3438.0507547661591,null,{"$f":"IF(I26840,AND(SIGN(I26840)=SIGN(L26840:P26840)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26845","v":120463055},null,{"$f":"Calcs!BT26845","v":0.47836802509638687},null,{"$f":"Calcs!BJ26845","v":2262.7606650797388},null,-2262.2822970546426,false,null,null,{"$f":"(1+L$7)*$D26845-(1+L$6)*$F26845","v":-2488.5583635626167},-2036.0062305466686,-2262.234460252133,-2262.3301338571523,-2488.6062003651264,null,{"$f":"IF(I26845,AND(SIGN(I26845)=SIGN(L26845:P26845)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26860","v":120475214},null,{"$f":"Calcs!BT26860","v":35706.760422425112},null,{"$f":"Calcs!BJ26860","v":22300.20720943408},null,13406.553212991032,true,null,null,11176.532492047623,15636.57393393444,16977.229255233546,9835.8771707485212,7605.8564498051128,null,{"$f":"IF(I26860,AND(SIGN(I26860)=SIGN(L26860:P26860)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26875","v":120517866},null,{"$f":"Calcs!BT26875","v":4103.7201150308883},null,{"$f":"Calcs!BJ26875","v":5726.5866814115379},null,-1622.8665663806496,false,null,null,-2195.5252345218041,-1050.207898239496,-1212.4945548775604,-2033.2385778837383,-2605.8972460248929,null,{"$f":"IF(I26875,AND(SIGN(I26875)=SIGN(L26875:P26875)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26894","v":120531022},null,{"$f":"Calcs!BT26894","v":13933.721486490977},null,{"$f":"Calcs!BJ26894","v":7729.4302364670757},null,{"$f":"D26894-F26894","v":6204.2912500239008},{"$f":"H26894>0","v":true},null,null,5431.348226377193,6977.2342736706087,7597.6633986730003,4810.9191013748032,4037.9760777280953,null,{"$f":"IF(I26894,AND(SIGN(I26894)=SIGN(L26894:P26894)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26909","v":120559639},null,{"$f":"Calcs!BT26909","v":44004.441927193817},null,{"$f":"Calcs!BJ26909","v":20662.20878108433},null,23342.233146109487,true,null,null,21276.012268001054,25408.454024217921,27742.677338828871,18941.788953390103,16875.56807528167,null,{"$f":"IF(I26909,AND(SIGN(I26909)=SIGN(L26909:P26909)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26914","v":120559938},null,{"$f":"Calcs!BT26914","v":8.2203393628788035E-4},null,{"$f":"Calcs!BJ26914","v":7138.4091654066451},null,-7138.4083433727092,false,null,null,-7852.2492599133739,-6424.5674268320445,-7138.4082611693148,-7138.4084255761027,-7852.2493421167674,null,{"$f":"IF(I26914,AND(SIGN(I26914)=SIGN(L26914:P26914)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26929","v":120561641},null,{"$f":"Calcs!BT26929","v":14148.806717812606},null,{"$f":"Calcs!BJ26929","v":15405.795731673426},null,-1256.9890138608207,false,null,null,-2797.568587028165,283.59055930652175,157.8916579204415,-2671.8696856420811,-4212.4492588094254,null,{"$f":"IF(I26929,AND(SIGN(I26929)=SIGN(L26929:P26929)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26944","v":120562569},null,{"$f":"Calcs!BT26944","v":6311.4388944889461},null,{"$f":"Calcs!BJ26944","v":8900.8594303357877},null,-2589.4205358468416,false,null,null,-3479.506478880422,-1699.334592813263,-1958.276646397946,-3220.5644252957363,-4110.6503683293167,null,{"$f":"IF(I26944,AND(SIGN(I26944)=SIGN(L26944:P26944)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26963","v":120649194},null,{"$f":"Calcs!BT26963","v":1965.3360287397948},null,{"$f":"Calcs!BJ26963","v":4177.4967252118158},null,-2212.1606964720213,false,null,null,-2629.9103689932035,-1794.4110239508398,-2015.6270935980415,-2408.6942993460007,-2826.4439718671829,null,{"$f":"IF(I26963,AND(SIGN(I26963)=SIGN(L26963:P26963)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26978","v":120735888},null,{"$f":"Calcs!BT26978","v":624.09874702018897},null,{"$f":"Calcs!BJ26978","v":1490.7187408129305},null,-866.61999379274152,false,null,null,-1015.6918678740346,-717.54811971144841,-804.21011909072263,-929.02986849476042,-1078.1017425760535,null,{"$f":"IF(I26978,AND(SIGN(I26978)=SIGN(L26978:P26978)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26983","v":120777907},null,{"$f":"Calcs!BT26983","v":6225.7665865056133},null,{"$f":"Calcs!BJ26983","v":3674.8835155348115},null,2550.8830709708018,true,null,null,2183.3947194173202,2918.3714225242829,3173.4597296213633,1928.3064123202403,1560.8180607667587,null,{"$f":"IF(I26983,AND(SIGN(I26983)=SIGN(L26983:P26983)), TRUE)","v":true}]
[null,{"$f":"Calcs!B26998","v":120827721},null,{"$f":"Calcs!BT26998","v":4873.5246243149377},null,{"$f":"Calcs!BJ26998","v":4467.4504812326513},null,406.07414308228635,true,null,null,{"$f":"(1+L$7)*$D26998-(1+L$6)*$F26998","v":-40.670905040979051},852.81919120555131,893.42660551378049,-81.278319349206868,-528.02336747247227,null,{"$f":"IF(I26998,AND(SIGN(I26998)=SIGN(L26998:P26998)), TRUE)","v":false}]
[null,{"$f":"Calcs!B27013","v":120936926},null,{"$f":"Calcs!BT27013","v":4.3320113047684572E-4},null,{"$f":"Calcs!BJ27013","v":2775.5863343955984},null,-2775.5859011944681,false,null,null,-3053.1445346340283,-2498.0272677549083,-2775.585857874355,-2775.5859445145811,-3053.1445779541414,null,{"$f":"IF(I27013,AND(SIGN(I27013)=SIGN(L27013:P27013)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27032","v":120955853},null,{"$f":"Calcs!BT27032","v":2.9136073180779931E-3},null,{"$f":"Calcs!BJ27032","v":20316.787352123029},null,-20316.784438515711,false,null,null,-22348.463173728014,-18285.105703303409,-20316.78414715498,-20316.784729876443,-22348.463465088746,null,{"$f":"IF(I27032,AND(SIGN(I27032)=SIGN(L27032:P27032)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27047","v":120985874},null,{"$f":"Calcs!BT27047","v":2691.7058253496944},null,{"$f":"Calcs!BJ27047","v":4595.6068374849565},null,-1903.9010121352621,false,null,null,-2363.4616958837578,-1444.3403283867665,-1634.7304296002926,-2173.0715946702317,-2632.6322784187273,null,{"$f":"IF(I27047,AND(SIGN(I27047)=SIGN(L27047:P27047)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27062","v":121041608},null,{"$f":"Calcs!BT27062","v":4108.6040070420286},null,{"$f":"Calcs!BJ27062","v":6806.7044714504846},null,-2698.100464408456,false,null,null,-3378.7709115535054,-2017.4300172634075,-2287.2400637042529,-3108.9608651126587,-3789.631312257708,null,{"$f":"IF(I27062,AND(SIGN(I27062)=SIGN(L27062:P27062)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27067","v":121062633},null,{"$f":"Calcs!BT27067","v":844.9248115838343},null,{"$f":"Calcs!BJ27067","v":3844.3903211091474},null,-2999.4655095253129,false,null,null,-3383.9045416362278,-2615.0264774143989,-2914.9730283669296,-3083.9579906836966,-3468.3970227946115,null,{"$f":"IF(I27067,AND(SIGN(I27067)=SIGN(L27067:P27067)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27082","v":121063067},null,{"$f":"Calcs!BT27082","v":4610.710886761286},null,{"$f":"Calcs!BJ27082","v":6275.6565702300013},null,-1664.9456834687153,false,null,null,-2292.5113404917156,-1037.380026445715,-1203.8745947925863,-2126.0167721448433,-2753.5824291678437,null,{"$f":"IF(I27082,AND(SIGN(I27082)=SIGN(L27082:P27082)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27101","v":121111461},null,{"$f":"Calcs!BT27101","v":8951.1332663733156},null,{"$f":"Calcs!BJ27101","v":4429.8045515835383},null,4521.3287147897772,true,null,null,4078.3482596314234,4964.3091699481311,5416.4420414271099,3626.2153881524455,3183.2349329940917,null,{"$f":"IF(I27101,AND(SIGN(I27101)=SIGN(L27101:P27101)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27116","v":121245267},null,{"$f":"Calcs!BT27116","v":91.578132830377399},null,{"$f":"Calcs!BJ27116","v":2094.9559361118791},null,-2003.3778032815017,false,null,null,-2212.8733968926899,-1793.8822096703138,-1994.2199899984639,-2012.5356165645394,-2222.0312101757277,null,{"$f":"IF(I27116,AND(SIGN(I27116)=SIGN(L27116:P27116)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27131","v":121338770},null,{"$f":"Calcs!BT27131","v":1030.8064242709415},null,{"$f":"Calcs!BJ27131","v":10028.234876742774},null,-8997.4284524718314,false,null,null,-10000.25194014611,-7994.6049647975551,-8894.3478100447373,-9100.5090948989273,-10103.332582573206,null,{"$f":"IF(I27131,AND(SIGN(I27131)=SIGN(L27131:P27131)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27150","v":121563586},null,{"$f":"Calcs!BT27150","v":396.47471456802339},null,{"$f":"Calcs!BJ27150","v":1555.9983847789483},null,{"$f":"D27150-F27150","v":-1159.523670210925},{"$f":"H27150>0","v":false},null,null,-1315.12350868882,-1003.9238317330302,-1119.8761987541225,-1199.1711416677272,-1354.7709801456222,null,{"$f":"IF(I27150,AND(SIGN(I27150)=SIGN(L27150:P27150)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27151","v":121595369},null,{"$f":"Calcs!BT27151","v":29066.783629837199},null,{"$f":"Calcs!BJ27151","v":30297.964816804422},null,-1231.1811869672238,false,null,null,{"$f":"(1+L$7)*$D27151-(1+L$6)*$F27151","v":-4260.9776686476689},1798.6152947132177,1675.497176016499,-4137.8595499509429,-7167.656031631388,null,{"$f":"IF(I27151,AND(SIGN(I27151)=SIGN(L27151:P27151)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27170","v":121850732},null,{"$f":"Calcs!BT27170","v":3510.5853970253188},null,{"$f":"Calcs!BJ27170","v":4445.1232410418206},null,-934.53784401650182,false,null,null,-1379.0501681206847,-490.02551991231985,-583.47930431396981,-1285.5963837190338,-1730.1087078232167,null,{"$f":"IF(I27170,AND(SIGN(I27170)=SIGN(L27170:P27170)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27185","v":121922487},null,{"$f":"Calcs!BT27185","v":1.5579537725329828E-4},null,{"$f":"Calcs!BJ27185","v":1501.8322998316853},null,-1501.8321440363081,false,null,null,-1652.0153740194769,-1351.6489140531396,-1501.8321284567703,-1501.8321596158457,-1652.0153895990145,null,{"$f":"IF(I27185,AND(SIGN(I27185)=SIGN(L27185:P27185)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27200","v":122563380},null,{"$f":"Calcs!BT27200","v":2688.7070957836377},null,{"$f":"Calcs!BJ27200","v":9742.5863733147853},null,-7053.8792775311476,false,null,null,-8028.1379148626265,-6079.6206401996687,-6785.0085679527838,-7322.7499871095115,-8297.0086244409904,null,{"$f":"IF(I27200,AND(SIGN(I27200)=SIGN(L27200:P27200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27219","v":122618137},null,{"$f":"Calcs!BT27219","v":205.62165400413457},null,{"$f":"Calcs!BJ27219","v":1151.4047632042923},null,-945.7831092001577,false,null,null,-1060.923585520587,-830.64263287972858,-925.22094379974419,-966.3452746005712,-1081.4857509210005,null,{"$f":"IF(I27219,AND(SIGN(I27219)=SIGN(L27219:P27219)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27234","v":122637609},null,{"$f":"Calcs!BT27234","v":8.6347345012396204},null,{"$f":"Calcs!BJ27234","v":3948.9178491774328},null,-3940.2831146761932,false,null,null,-4335.1748995939361,-3545.39132975845,-3939.4196412260694,-3941.1465881263171,-4336.0383730440608,null,{"$f":"IF(I27234,AND(SIGN(I27234)=SIGN(L27234:P27234)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27235","v":122639023},null,{"$f":"Calcs!BT27235","v":15.891330463158312},null,{"$f":"Calcs!BJ27235","v":2391.7179985586199},null,-2375.8266680954616,false,null,null,-2614.9984679513236,-2136.6548682395996,-2374.2375350491457,-2377.4158011417776,-2616.5876009976396,null,{"$f":"IF(I27235,AND(SIGN(I27235)=SIGN(L27235:P27235)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27254","v":122965115},null,{"$f":"Calcs!BT27254","v":3.6733098397689901E-4},null,{"$f":"Calcs!BJ27254","v":3923.1864557736503},null,-3923.1860884426665,false,null,null,-4315.5047340200317,-3530.8674428653017,-3923.1860517095679,-3923.1861251757646,-4315.5047707531303,null,{"$f":"IF(I27254,AND(SIGN(I27254)=SIGN(L27254:P27254)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27269","v":123053062},null,{"$f":"Calcs!BT27269","v":253.37372042829429},null,{"$f":"Calcs!BJ27269","v":16721.400826325982},null,-16468.027105897687,false,null,null,-18140.167188530286,-14795.887023265092,-16442.689733854859,-16493.364477940519,-18165.504560573117,null,{"$f":"IF(I27269,AND(SIGN(I27269)=SIGN(L27269:P27269)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27288","v":123322192},null,{"$f":"Calcs!BT27288","v":870.61221588835053},null,{"$f":"Calcs!BJ27288","v":2493.0416177205971},null,-1622.4294018322466,false,null,null,-1871.7335636043067,-1373.125240060187,-1535.3681802434114,-1709.4906234210816,-1958.7947851931417,null,{"$f":"IF(I27288,AND(SIGN(I27288)=SIGN(L27288:P27288)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27303","v":123461014},null,{"$f":"Calcs!BT27303","v":1.3535630469050375E-3},null,{"$f":"Calcs!BJ27303","v":3160.0554031525107},null,-3160.0540495894638,false,null,null,-3476.0595899047153,-2844.0485092742128,-3160.053914233159,-3160.0541849457686,-3476.05972526102,null,{"$f":"IF(I27303,AND(SIGN(I27303)=SIGN(L27303:P27303)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27318","v":123629049},null,{"$f":"Calcs!BT27318","v":30.229566756483791},null,{"$f":"Calcs!BJ27318","v":5942.0495553607234},null,-5911.8199886042394,false,null,null,-6506.0249441403121,-5317.6150330681676,-5908.7970319285914,-5914.8429452798882,-6509.0479008159609,null,{"$f":"IF(I27318,AND(SIGN(I27318)=SIGN(L27318:P27318)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27323","v":123630395},null,{"$f":"Calcs!BT27323","v":3350.8581838038149},null,{"$f":"Calcs!BJ27323","v":3223.9333369720171},null,126.92484683179782,true,null,null,-195.46848686540397,449.31818052899962,462.01066521217945,-208.1609715485838,-530.5543052457856,null,{"$f":"IF(I27323,AND(SIGN(I27323)=SIGN(L27323:P27323)), TRUE)","v":false}]
[null,{"$f":"Calcs!B27338","v":123686571},null,{"$f":"Calcs!BT27338","v":5281.7105401169429},null,{"$f":"Calcs!BJ27338","v":2577.6448372777822},null,2704.0657028391606,true,null,null,2446.3012191113821,2961.8301865669387,3232.2367568508553,2175.8946488274669,1918.1301650996884,null,{"$f":"IF(I27338,AND(SIGN(I27338)=SIGN(L27338:P27338)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27353","v":123737923},null,{"$f":"Calcs!BT27353","v":7603.3834534510925},null,{"$f":"Calcs!BJ27353","v":12622.399869318702},null,-5019.0164158676098,false,null,null,-6281.2564027994804,-3756.7764289357392,-4258.6780705224992,-5779.3547612127186,-7041.5947481445892,null,{"$f":"IF(I27353,AND(SIGN(I27353)=SIGN(L27353:P27353)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27372","v":123792445},null,{"$f":"Calcs!BT27372","v":2159.4166633176997},null,{"$f":"Calcs!BJ27372","v":2402.9316797306965},null,-243.51501641299683,false,null,null,-483.80818438606684,-3.2218484399272711,-27.573350081226636,-459.45668274476679,-699.74985071783681,null,{"$f":"IF(I27372,AND(SIGN(I27372)=SIGN(L27372:P27372)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27387","v":123822811},null,{"$f":"Calcs!BT27387","v":8.7093479737632151E-4},null,{"$f":"Calcs!BJ27387","v":2493.4421063338855},null,-2493.4412353990883,false,null,null,-2742.785446032477,-2244.0970247656996,-2493.4411483056083,-2493.4413224925679,-2742.7855331259566,null,{"$f":"IF(I27387,AND(SIGN(I27387)=SIGN(L27387:P27387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27392","v":123826091},null,{"$f":"Calcs!BT27392","v":6121.707163769559},null,{"$f":"Calcs!BJ27392","v":14120.227283017504},null,-7998.5201192479453,false,null,null,-9410.5428475496974,-6586.4973909461951,-7386.3494028709893,-8610.6908356249005,-10022.713563926653,null,{"$f":"IF(I27392,AND(SIGN(I27392)=SIGN(L27392:P27392)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27407","v":124275113},null,{"$f":"Calcs!BT27407","v":2.4751884902798338E-3},null,{"$f":"Calcs!BJ27407","v":18742.867101899436},null,-18742.864626710943,false,null,null,-20617.15133690089,-16868.577916521004,-18742.864379192095,-18742.864874229796,-20617.151584419742,null,{"$f":"IF(I27407,AND(SIGN(I27407)=SIGN(L27407:P27407)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27422","v":124365632},null,{"$f":"Calcs!BT27422","v":1392.8740836215588},null,{"$f":"Calcs!BJ27422","v":1832.2354057946561},null,-439.36132217309728,false,null,null,-622.58486275256314,-256.13778159363164,-300.07391381094135,-578.64873053525321,-761.87227111471907,null,{"$f":"IF(I27422,AND(SIGN(I27422)=SIGN(L27422:P27422)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27441","v":124566754},null,{"$f":"Calcs!BT27441","v":4.2650554473766533E-4},null,{"$f":"Calcs!BJ27441","v":3935.1009920189813},null,-3935.1005655134368,false,null,null,-4328.6106647153347,-3541.5904663115389,-3935.1005228628819,-3935.1006081639912,-4328.6107073658895,null,{"$f":"IF(I27441,AND(SIGN(I27441)=SIGN(L27441:P27441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27456","v":124605585},null,{"$f":"Calcs!BT27456","v":7.9309284603823471E-4},null,{"$f":"Calcs!BJ27456","v":7008.5507325478638},null,-7008.5499394550179,false,null,null,-7709.4050127098053,-6307.6948662002314,-7008.549860145733,-7008.550018764302,-7709.4050920190894,null,{"$f":"IF(I27456,AND(SIGN(I27456)=SIGN(L27456:P27456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27461","v":124612911},null,{"$f":"Calcs!BT27461","v":2801.6729474161111},null,{"$f":"Calcs!BJ27461","v":6171.3292864683608},null,-3369.6563390522497,false,null,null,-3986.7892676990859,-2752.5234104054134,-3089.4890443106383,-3649.8236337938606,-4266.9565624406969,null,{"$f":"IF(I27461,AND(SIGN(I27461)=SIGN(L27461:P27461)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27476","v":124843554},null,{"$f":"Calcs!BT27476","v":18.413391807725503},null,{"$f":"Calcs!BJ27476","v":4636.0561874270898},null,-4617.6427956193638,false,null,null,-5081.2484143620732,-4154.0371768766554,-4615.8014564385921,-4619.4841348001364,-5083.0897535428458,null,{"$f":"IF(I27476,AND(SIGN(I27476)=SIGN(L27476:P27476)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27491","v":124890951},null,{"$f":"Calcs!BT27491","v":350.60218165320282},null,{"$f":"Calcs!BJ27491","v":2598.2700008621382},null,-2247.6678192089353,false,null,null,-2507.4948192951492,-1987.8408191227213,-2212.607601043615,-2282.7280373742556,-2542.5550374604695,null,{"$f":"IF(I27491,AND(SIGN(I27491)=SIGN(L27491:P27491)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27510","v":124944395},null,{"$f":"Calcs!BT27510","v":7.4038647926499834E-4},null,{"$f":"Calcs!BJ27510","v":2623.2004170393429},null,-2623.1996766528637,false,null,null,-2885.5197183567984,-2360.8796349489294,-2623.1996026142156,-2623.1997506915118,-2885.5197923954465,null,{"$f":"IF(I27510,AND(SIGN(I27510)=SIGN(L27510:P27510)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27525","v":125032839},null,{"$f":"Calcs!BT27525","v":3127.9829882578624},null,{"$f":"Calcs!BJ27525","v":6134.2840897391798},null,-3006.3011014813173,false,null,null,-3619.7295104552359,-2392.8726925073997,-2693.502802655531,-3319.0994003071037,-3932.5278092810222,null,{"$f":"IF(I27525,AND(SIGN(I27525)=SIGN(L27525:P27525)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27540","v":125036028},null,{"$f":"Calcs!BT27540","v":1.0472536067027249E-2},null,{"$f":"Calcs!BJ27540","v":19012.195694335904},null,-19012.185221799838,false,null,null,-20913.404791233428,-17110.965652366249,-19012.18417454623,-19012.186269053444,-20913.405838487037,null,{"$f":"IF(I27540,AND(SIGN(I27540)=SIGN(L27540:P27540)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27545","v":125036930},null,{"$f":"Calcs!BT27545","v":5391.2578489184261},null,{"$f":"Calcs!BJ27545","v":6711.1879371811883},null,-1319.9300882627622,false,null,null,-1991.0488819808816,-648.81129454464372,-780.80430337091911,-1859.0558731546043,-2530.1746668727237,null,{"$f":"IF(I27545,AND(SIGN(I27545)=SIGN(L27545:P27545)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27560","v":125129763},null,{"$f":"Calcs!BT27560","v":2.3529555512595834E-3},null,{"$f":"Calcs!BJ27560","v":7236.6289978156374},null,-7236.6266448600863,false,null,null,-7960.2895446416505,-6512.9637450785231,-7236.6264095645311,-7236.6268801556416,-7960.2897799372058,null,{"$f":"IF(I27560,AND(SIGN(I27560)=SIGN(L27560:P27560)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27579","v":125209786},null,{"$f":"Calcs!BT27579","v":2237.8024227130759},null,{"$f":"Calcs!BJ27579","v":12833.657612828363},null,-10595.855190115288,false,null,null,-11879.220951398125,-9312.4894288324522,-10372.074947843979,-10819.635432386594,-12103.001193669432,null,{"$f":"IF(I27579,AND(SIGN(I27579)=SIGN(L27579:P27579)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27593","v":125247178},null,{"$f":"Calcs!BT27593","v":1.1219504015969051E-4},null,{"$f":"Calcs!BJ27593","v":1411.4219953818179},null,-1411.4218831867777,false,null,null,-1552.5640827249597,-1270.2796836485959,-1411.4218719672738,-1411.4218944062818,-1552.5640939444638,null,{"$f":"IF(I27593,AND(SIGN(I27593)=SIGN(L27593:P27593)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27610","v":125303665},null,{"$f":"Calcs!BT27610","v":73.592595790056976},null,{"$f":"Calcs!BJ27610","v":1541.8811611605299},null,-1468.288565370473,false,null,null,{"$f":"(1+L$7)*$D27610-(1+L$6)*$F27610","v":-1622.4766814865261},-1314.10044925442,-1460.9293057914672,-1475.6478249494787,-1629.8359410655319,null,{"$f":"IF(I27610,AND(SIGN(I27610)=SIGN(L27610:P27610)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27615","v":125360147},null,{"$f":"Calcs!BT27615","v":3.8940234219353442E-4},null,{"$f":"Calcs!BJ27615","v":7619.1957456594282},null,-7619.1953562570861,false,null,null,-8381.1149308230288,-6857.2757816911435,-7619.1953173168522,-7619.1953951973201,-8381.1149697632645,null,{"$f":"IF(I27615,AND(SIGN(I27615)=SIGN(L27615:P27615)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27630","v":125414840},null,{"$f":"Calcs!BT27630","v":876.56074733171545},null,{"$f":"Calcs!BJ27630","v":5476.6817867195468},null,-4600.1210393878318,false,null,null,-5147.7892180597864,-4052.4528607158768,-4512.4649646546595,-4687.7771141210033,-5235.4452927929588,null,{"$f":"IF(I27630,AND(SIGN(I27630)=SIGN(L27630:P27630)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27645","v":125548976},null,{"$f":"Calcs!BT27645","v":1.2135795268477523E-3},null,{"$f":"Calcs!BJ27645","v":11526.062290441578},null,-11526.06107686205,false,null,null,-12678.667305906209,-10373.454847817895,-11526.060955504097,-11526.061198220004,-12678.667427264163,null,{"$f":"IF(I27645,AND(SIGN(I27645)=SIGN(L27645:P27645)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27664","v":125678782},null,{"$f":"Calcs!BT27664","v":56.383121066107378},null,{"$f":"Calcs!BJ27664","v":3615.8114450747653},null,-3559.4283240086579,false,null,null,-3921.0094685161348,-3197.8471795011815,-3553.7900119020474,-3565.0666361152685,-3926.6477806227454,null,{"$f":"IF(I27664,AND(SIGN(I27664)=SIGN(L27664:P27664)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27679","v":125811107},null,{"$f":"Calcs!BT27679","v":6317.9252325723592},null,{"$f":"Calcs!BJ27679","v":7289.3933726163896},null,-971.46814004403041,false,null,null,-1700.40747730567,-242.52880278239172,-339.67561678679431,-1603.2606633012665,-2332.2000005629061,null,{"$f":"IF(I27679,AND(SIGN(I27679)=SIGN(L27679:P27679)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27684","v":125856164},null,{"$f":"Calcs!BT27684","v":5.5737257804766074},null,{"$f":"Calcs!BJ27684","v":2224.2136360507257},null,-2218.6399102702489,false,null,null,-2441.0612738753216,-1996.2185466651765,-2218.0825376922012,-2219.1972828482967,-2441.6186464533694,null,{"$f":"IF(I27684,AND(SIGN(I27684)=SIGN(L27684:P27684)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27699","v":125956531},null,{"$f":"Calcs!BT27699","v":95.018430934890148},null,{"$f":"Calcs!BJ27699","v":7289.9941055363224},null,-7194.9756746014318,false,null,null,-7923.9750851550652,-6465.9762640478002,-7185.473831507943,-7204.4775176949215,-7933.476928248554,null,{"$f":"IF(I27699,AND(SIGN(I27699)=SIGN(L27699:P27699)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27714","v":126014430},null,{"$f":"Calcs!BT27714","v":409.08783769677166},null,{"$f":"Calcs!BJ27714","v":1401.8102686628945},null,-992.72243096612283,false,null,null,-1132.9034578324124,-852.54140409983347,-951.81364719644557,-1033.6312147357999,-1173.8122416020897,null,{"$f":"IF(I27714,AND(SIGN(I27714)=SIGN(L27714:P27714)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27733","v":126892702},null,{"$f":"Calcs!BT27733","v":2813.6923328649905},null,{"$f":"Calcs!BJ27733","v":10873.265850781403},null,-8059.573517916413,false,null,null,-9146.9001029945539,-6972.2469328382722,-7778.2042846299137,-8340.9427512029106,-9428.2693362810533,null,{"$f":"IF(I27733,AND(SIGN(I27733)=SIGN(L27733:P27733)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27748","v":126915365},null,{"$f":"Calcs!BT27748","v":3809.226235350699},null,{"$f":"Calcs!BJ27748","v":8630.3293720594393},null,-4821.1031367087398,false,null,null,-5684.1360739146839,-3958.0701995027962,-4440.1805131736701,-5202.0257602438105,-6065.0586974497546,null,{"$f":"IF(I27748,AND(SIGN(I27748)=SIGN(L27748:P27748)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27767","v":126959010},null,{"$f":"Calcs!BT27767","v":5371.2165356694986},null,{"$f":"Calcs!BJ27767","v":7803.4205077721135},null,-2432.2039721026149,false,null,null,-3212.5460228798274,-1651.8619213254033,-1895.0823185356649,-2969.3256256695649,-3749.6676764467775,null,{"$f":"IF(I27767,AND(SIGN(I27767)=SIGN(L27767:P27767)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27768","v":126959466},null,{"$f":"Calcs!BT27768","v":11423.217041751774},null,{"$f":"Calcs!BJ27768","v":15056.369416579257},null,-3633.1523748274831,false,null,null,-5138.7893164854104,-2127.5154331695576,-2490.8306706523053,-4775.4740790026608,-6281.1110206605881,null,{"$f":"IF(I27768,AND(SIGN(I27768)=SIGN(L27768:P27768)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27783","v":127054131},null,{"$f":"Calcs!BT27783","v":586.35932011583373},null,{"$f":"Calcs!BJ27783","v":25741.405619115081},null,-25155.046298999248,false,null,null,-27729.186860910759,-22580.905737087742,-25096.410366987664,-25213.682231010829,-27787.822792922339,null,{"$f":"IF(I27783,AND(SIGN(I27783)=SIGN(L27783:P27783)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27802","v":127108014},null,{"$f":"Calcs!BT27802","v":9062.0257527137619},null,{"$f":"Calcs!BJ27802","v":8197.4011810946267},null,864.62457161913517,true,null,null,44.884453509672312,1684.364689728598,1770.8271468905114,-41.578003652241023,-861.31812176170388,null,{"$f":"IF(I27802,AND(SIGN(I27802)=SIGN(L27802:P27802)), TRUE)","v":false}]
[null,{"$f":"Calcs!B27817","v":127127307},null,{"$f":"Calcs!BT27817","v":488.44997831163948},null,{"$f":"Calcs!BJ27817","v":7382.1064865926646},null,-6893.6565082810248,false,null,null,-7631.8671569402923,-6155.4458596217582,-6844.8115104498611,-6942.5015061121894,-7680.7121547714569,null,{"$f":"IF(I27817,AND(SIGN(I27817)=SIGN(L27817:P27817)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27832","v":127233350},null,{"$f":"Calcs!BT27832","v":3.3445308287127773E-4},null,{"$f":"Calcs!BJ27832","v":4255.1915161897732},null,-4255.1911817366899,false,null,null,-4680.7103333556679,-3829.6720301177133,-4255.191148291382,-4255.1912151819988,-4680.7103668009768,null,{"$f":"IF(I27832,AND(SIGN(I27832)=SIGN(L27832:P27832)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27851","v":127280778},null,{"$f":"Calcs!BT27851","v":683.78244042806534},null,{"$f":"Calcs!BJ27851","v":2693.2859243648218},null,-2009.5034839367563,false,null,null,-2278.8320763732386,-1740.174891500274,-1941.1252398939498,-2077.881727979563,-2347.2103204160453,null,{"$f":"IF(I27851,AND(SIGN(I27851)=SIGN(L27851:P27851)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27852","v":127281666},null,{"$f":"Calcs!BT27852","v":10949.847249704448},null,{"$f":"Calcs!BJ27852","v":21872.685614748665},null,-10922.838365044217,false,null,null,-13110.106926519087,-8735.5698035693513,-9827.8536400737721,-12017.823090014663,-14205.091651489533,null,{"$f":"IF(I27852,AND(SIGN(I27852)=SIGN(L27852:P27852)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27871","v":127394234},null,{"$f":"Calcs!BT27871","v":17972.873231270372},null,{"$f":"Calcs!BJ27871","v":25423.01717155076},null,-7450.1439402803881,false,null,null,-9992.4456574354663,-4907.8422231253135,-5652.8566171533494,-9247.4312634074249,-11789.732980562503,null,{"$f":"IF(I27871,AND(SIGN(I27871)=SIGN(L27871:P27871)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27886","v":127495019},null,{"$f":"Calcs!BT27886","v":372.90155272927467},null,{"$f":"Calcs!BJ27886","v":6638.0987652560507},null,-6265.1972125267757,false,null,null,-6929.0070890523812,-5601.3873360011712,-6227.9070572538485,-6302.4873677997039,-6966.2972443253093,null,{"$f":"IF(I27886,AND(SIGN(I27886)=SIGN(L27886:P27886)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27901","v":127597217},null,{"$f":"Calcs!BT27901","v":1.6292892109959212E-3},null,{"$f":"Calcs!BJ27901","v":7709.4058058026512},null,-7709.4041765134407,false,null,null,-8480.344757093706,-6938.4635959331754,-7709.4040135845189,-7709.4043394423616,-8480.344920022626,null,{"$f":"IF(I27901,AND(SIGN(I27901)=SIGN(L27901:P27901)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27920","v":127706450},null,{"$f":"Calcs!BT27920","v":2004.308823214752},null,{"$f":"Calcs!BJ27920","v":7778.0896029816213},null,-5773.7807797668693,false,null,null,-6551.5897400650329,-4995.9718194687075,-5573.3498974453942,-5974.2116620883444,-6752.020622386508,null,{"$f":"IF(I27920,AND(SIGN(I27920)=SIGN(L27920:P27920)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27935","v":127774376},null,{"$f":"Calcs!BT27935","v":3.5595108753425961},null,{"$f":"Calcs!BJ27935","v":921.20390828609129},null,-917.64439741074875,false,null,null,-1009.7647882393578,-825.52400658213969,-917.28844632321443,-918.00034849828296,-1010.1207393268921,null,{"$f":"IF(I27935,AND(SIGN(I27935)=SIGN(L27935:P27935)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27940","v":127786006},null,{"$f":"Calcs!BT27940","v":4914.2049712497192},null,{"$f":"Calcs!BJ27940","v":14418.5912999174},null,-9504.3863286676806,false,null,null,-10946.245458659421,-8062.5271986759417,-9012.9658315427077,-9995.8068257926534,-11437.665955784392,null,{"$f":"IF(I27940,AND(SIGN(I27940)=SIGN(L27940:P27940)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27955","v":127823480},null,{"$f":"Calcs!BT27955","v":821.61241804655037},null,{"$f":"Calcs!BJ27955","v":3871.723668966084},null,-3050.1112509195336,false,null,null,-3437.2836178161424,-2662.9388840229253,-2967.9500091148784,-3132.2724927241889,-3519.4448596207976,null,{"$f":"IF(I27955,AND(SIGN(I27955)=SIGN(L27955:P27955)), TRUE)","v":true}]
[null,{"$f":"Calcs!B27970","v":127856628},null,{"$f":"Calcs!BT27970","v":40475.816602030849},null,{"$f":"Calcs!BJ27970","v":35847.735775449109},null,4628.0808265817395,true,null,null,1043.3072490368286,8212.8544041266505,8675.6624867848295,580.49916637865681,-3004.2744111662541,null,{"$f":"IF(I27970,AND(SIGN(I27970)=SIGN(L27970:P27970)), TRUE)","v":false}]
[null,{"$f":"Calcs!B27989","v":127886384},null,{"$f":"Calcs!BT27989","v":862.74513637931534},null,{"$f":"Calcs!BJ27989","v":10652.997113472757},null,-9790.2519770934414,false,null,null,-10855.551688440719,-8724.9522657461657,-9703.9774634555106,-9876.5264907313722,-10941.82620207865,null,{"$f":"IF(I27989,AND(SIGN(I27989)=SIGN(L27989:P27989)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28004","v":127929903},null,{"$f":"Calcs!BT28004","v":12535.214284883581},null,{"$f":"Calcs!BJ28004","v":15590.020493786114},null,-3054.8062089025334,false,null,null,-4613.8082582811458,-1495.8041595239229,-1801.2847804141747,-4308.3276373908921,-5867.3296867695044,null,{"$f":"IF(I28004,AND(SIGN(I28004)=SIGN(L28004:P28004)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28019","v":128008648},null,{"$f":"Calcs!BT28019","v":3.5775202735521816E-4},null,{"$f":"Calcs!BJ28019","v":6818.4187633891715},null,-6818.4184056371441,false,null,null,-7500.2602819760623,-6136.5765292982269,-6818.4183698619418,-6818.4184414123465,-7500.2603177512647,null,{"$f":"IF(I28019,AND(SIGN(I28019)=SIGN(L28019:P28019)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28024","v":128021891},null,{"$f":"Calcs!BT28024","v":4.8363428021502841E-4},null,{"$f":"Calcs!BJ28024","v":6923.4469022240683},null,-6923.4464185897878,false,null,null,-7615.7911088121955,-6231.1017283673809,-6923.4463702263602,-6923.4464669532163,-7615.791157175624,null,{"$f":"IF(I28024,AND(SIGN(I28024)=SIGN(L28024:P28024)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28039","v":128100700},null,{"$f":"Calcs!BT28039","v":520.51798742113317},null,{"$f":"Calcs!BJ28039","v":3093.7745376532725},null,-2573.2565502321395,false,null,null,-2882.6340039974671,-2263.8790964668124,-2521.204751490026,-2625.3083489742526,-2934.6858027395801,null,{"$f":"IF(I28039,AND(SIGN(I28039)=SIGN(L28039:P28039)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28058","v":128259390},null,{"$f":"Calcs!BT28058","v":4.3193141203801133E-4},null,{"$f":"Calcs!BJ28058","v":3964.7371494023264},null,-3964.7367174709143,false,null,null,-4361.2104324111469,-3568.2630025306817,-3964.7366742777731,-3964.7367606640555,-4361.2104756042881,null,{"$f":"IF(I28058,AND(SIGN(I28058)=SIGN(L28058:P28058)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28073","v":128298988},null,{"$f":"Calcs!BT28073","v":2687.4525701463413},null,{"$f":"Calcs!BJ28073","v":3494.2631509417211},null,-806.81058079537979,false,null,null,-1156.2368958895522,-457.38426570120782,-538.06532378074553,-1075.5558378100141,-1424.9821529041865,null,{"$f":"IF(I28073,AND(SIGN(I28073)=SIGN(L28073:P28073)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28088","v":128351125},null,{"$f":"Calcs!BT28088","v":3.2628755434416234E-4},null,{"$f":"Calcs!BJ28088","v":3203.9089063075962},null,-3203.9085800200419,false,null,null,-3524.2994706508016,-2883.5176893892822,-3203.9085473912864,-3203.9086126487973,-3524.299503279557,null,{"$f":"IF(I28088,AND(SIGN(I28088)=SIGN(L28088:P28088)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28093","v":128383684},null,{"$f":"Calcs!BT28093","v":2.1185121333928691E-3},null,{"$f":"Calcs!BJ28093","v":16386.992834230128},null,-16386.990715717995,false,null,null,-18025.68999914101,-14748.291432294982,-16386.990503866782,-16386.990927569208,-18025.690210992223,null,{"$f":"IF(I28093,AND(SIGN(I28093)=SIGN(L28093:P28093)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28108","v":128406484},null,{"$f":"Calcs!BT28108","v":1975.4190698623745},null,{"$f":"Calcs!BJ28108","v":4109.5137831061011},null,-2134.0947132437268,false,null,null,-2545.0460915543372,-1723.1433349331166,-1936.552806257489,-2331.6366202299641,-2742.5879985405745,null,{"$f":"IF(I28108,AND(SIGN(I28108)=SIGN(L28108:P28108)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28123","v":128486368},null,{"$f":"Calcs!BT28123","v":25185.250812279584},null,{"$f":"Calcs!BJ28123","v":10983.400219435727},null,14201.850592843857,true,null,null,13103.510570900284,15300.190614787429,16720.375674071816,11683.325511615898,10584.985489672325,null,{"$f":"IF(I28123,AND(SIGN(I28123)=SIGN(L28123:P28123)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28142","v":128544872},null,{"$f":"Calcs!BT28142","v":3.0649911254840845E-3},null,{"$f":"Calcs!BJ28142","v":25388.975639421242},null,-25388.972574430118,false,null,null,-27927.870138372244,-22850.075010487995,-25388.972267931003,-25388.972880929228,-27927.870444871354,null,{"$f":"IF(I28142,AND(SIGN(I28142)=SIGN(L28142:P28142)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28157","v":128574377},null,{"$f":"Calcs!BT28157","v":6238.2916318095122},null,{"$f":"Calcs!BJ28157","v":6197.6614127920757},null,40.630219017436502,true,null,null,-579.13592226177207,660.39636029664416,664.45938219838808,-583.19894416351417,-1202.9650854427227,null,{"$f":"IF(I28157,AND(SIGN(I28157)=SIGN(L28157:P28157)), TRUE)","v":false}]
[null,{"$f":"Calcs!B28162","v":128580393},null,{"$f":"Calcs!BT28162","v":363.77448153097293},null,{"$f":"Calcs!BJ28162","v":23492.662055500437},null,-23128.887573969463,false,null,null,-25478.153779519507,-20779.621368419419,-23092.510125816367,-23165.265022122563,-25514.531227672607,null,{"$f":"IF(I28162,AND(SIGN(I28162)=SIGN(L28162:P28162)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28177","v":128618690},null,{"$f":"Calcs!BT28177","v":10785.398709288746},null,{"$f":"Calcs!BJ28177","v":12207.894154565158},null,-1422.4954452764123,false,null,null,-2643.2848607329288,-201.70602981989759,-343.95557434753755,-2501.035316205287,-3721.8247316618035,null,{"$f":"IF(I28177,AND(SIGN(I28177)=SIGN(L28177:P28177)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28192","v":128630271},null,{"$f":"Calcs!BT28192","v":2.2622346455136721E-4},null,{"$f":"Calcs!BJ28192","v":4134.7445657432727},null,-4134.7443395198079,false,null,null,-4548.2187960941355,-3721.2698829454812,-4134.7443168974614,-4134.7443621421544,-4548.218818716482,null,{"$f":"IF(I28192,AND(SIGN(I28192)=SIGN(L28192:P28192)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28211","v":128695411},null,{"$f":"Calcs!BT28211","v":2363.6948486124948},null,{"$f":"Calcs!BJ28211","v":5145.4777035299967},null,-2781.7828549175019,false,null,null,-3296.3306252705024,-2267.2350845645024,-2545.4133700562525,-3018.1523397787514,-3532.7001101317519,null,{"$f":"IF(I28211,AND(SIGN(I28211)=SIGN(L28211:P28211)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28226","v":128718239},null,{"$f":"Calcs!BT28226","v":1.1898200022540379},null,{"$f":"Calcs!BJ28226","v":2764.1724089168783},null,-2762.9825889146241,false,null,null,-3039.399829806312,-2486.5653480229362,-2762.863606914399,-2763.1015709148496,-3039.5188118065375,null,{"$f":"IF(I28226,AND(SIGN(I28226)=SIGN(L28226:P28226)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28231","v":128760858},null,{"$f":"Calcs!BT28231","v":45.863065734969496},null,{"$f":"Calcs!BJ28231","v":10502.813883489584},null,-10456.950817754614,false,null,null,-11507.232206103574,-9406.669429405656,-10452.364511181117,-10461.537124328112,-11511.818512677071,null,{"$f":"IF(I28231,AND(SIGN(I28231)=SIGN(L28231:P28231)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28246","v":128782493},null,{"$f":"Calcs!BT28246","v":10.205389062865606},null,{"$f":"Calcs!BJ28246","v":16530.167513480748},null,-16519.962124417882,false,null,null,-18172.978875765959,-14866.94537306981,-16518.941585511595,-16520.982663324168,-18173.999414672246,null,{"$f":"IF(I28246,AND(SIGN(I28246)=SIGN(L28246:P28246)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28261","v":128835658},null,{"$f":"Calcs!BT28261","v":9.305730742140895},null,{"$f":"Calcs!BJ28261","v":15104.428050173872},null,-15095.122319431732,false,null,null,-16605.56512444912,-13584.679514414345,-15094.191746357517,-15096.052892505946,-16606.495697523333,null,{"$f":"IF(I28261,AND(SIGN(I28261)=SIGN(L28261:P28261)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28280","v":128865492},null,{"$f":"Calcs!BT28280","v":9881.9649978609741},null,{"$f":"Calcs!BJ28280","v":26686.558746475821},null,-16804.593748614847,false,null,null,-19473.249623262433,-14135.937873967265,-15816.397248828749,-17792.790248400946,-20461.446123048532,null,{"$f":"IF(I28280,AND(SIGN(I28280)=SIGN(L28280:P28280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28295","v":128896429},null,{"$f":"Calcs!BT28295","v":1.3475717505571083E-3},null,{"$f":"Calcs!BJ28295","v":10956.367238038756},null,-10956.365890467005,false,null,null,-12052.002614270881,-9860.7291666631318,-10956.36575570983,-10956.366025224181,-12052.002749028057,null,{"$f":"IF(I28295,AND(SIGN(I28295)=SIGN(L28295:P28295)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28310","v":128947789},null,{"$f":"Calcs!BT28310","v":288.38918190448658},null,{"$f":"Calcs!BJ28310","v":14454.63527511336},null,-14166.246093208872,false,null,null,-15611.709620720212,-12720.782565697536,-14137.407175018425,-14195.085011399322,-15640.54853891066,null,{"$f":"IF(I28310,AND(SIGN(I28310)=SIGN(L28310:P28310)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28315","v":129015870},null,{"$f":"Calcs!BT28315","v":2.5089945211220765E-4},null,{"$f":"Calcs!BJ28315","v":2660.5459802284918},null,-2660.5457293290397,false,null,null,-2926.6003273518891,-2394.4911313061907,-2660.5457042390944,-2660.5457544189849,-2926.6003524418343,null,{"$f":"IF(I28315,AND(SIGN(I28315)=SIGN(L28315:P28315)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28330","v":129057844},null,{"$f":"Calcs!BT28330","v":8808.0676227303084},null,{"$f":"Calcs!BJ28330","v":3253.9699829686519},null,5554.097639761656,true,null,null,5228.7006414647913,5879.4946380585216,6434.9044020346882,4673.2908774886255,4347.8938791917608,null,{"$f":"IF(I28330,AND(SIGN(I28330)=SIGN(L28330:P28330)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28349","v":129068383},null,{"$f":"Calcs!BT28349","v":14.713434670233113},null,{"$f":"Calcs!BJ28349","v":1389.8957324175637},null,-1375.1822977473307,false,null,null,-1514.1718709890872,-1236.1927245055745,-1373.7109542803073,-1376.6536412143539,-1515.6432144561104,null,{"$f":"IF(I28349,AND(SIGN(I28349)=SIGN(L28349:P28349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28364","v":129112777},null,{"$f":"Calcs!BT28364","v":15871.334004159193},null,{"$f":"Calcs!BJ28364","v":5796.4719444303719},null,10074.862059728821,true,null,null,9495.2148652857832,10654.509254171859,11661.995460144741,8487.7286593129011,7908.0814648698633,null,{"$f":"IF(I28364,AND(SIGN(I28364)=SIGN(L28364:P28364)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28379","v":129159247},null,{"$f":"Calcs!BT28379","v":2.04918147681542},null,{"$f":"Calcs!BJ28379","v":14097.199187753418},null,-14095.150006276603,false,null,null,-15504.869925051946,-12685.430087501261,-14094.945088128921,-14095.354924424284,-15505.074843199627,null,{"$f":"IF(I28379,AND(SIGN(I28379)=SIGN(L28379:P28379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28384","v":129160579},null,{"$f":"Calcs!BT28384","v":4.834872915125743E-3},null,{"$f":"Calcs!BJ28384","v":12736.53912410591},null,-12736.534289232994,false,null,null,-14010.188201643588,-11462.880376822402,-12736.533805745703,-12736.534772720286,-14010.188685130879,null,{"$f":"IF(I28384,AND(SIGN(I28384)=SIGN(L28384:P28384)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28399","v":129197951},null,{"$f":"Calcs!BT28399","v":0.80665611208769405},null,{"$f":"Calcs!BJ28399","v":10065.280073471955},null,-10064.473417359866,false,null,null,-11071.001424707065,-9057.9454100126713,-10064.392751748659,-10064.554082971075,-11071.082090318272,null,{"$f":"IF(I28399,AND(SIGN(I28399)=SIGN(L28399:P28399)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28418","v":129202070},null,{"$f":"Calcs!BT28418","v":8005.139139440862},null,{"$f":"Calcs!BJ28418","v":5675.8247496772274},null,2329.3143897636346,true,null,null,1761.7319147959115,2896.8968647313568,3129.8283037077217,1528.8004758195484,961.21800085182531,null,{"$f":"IF(I28418,AND(SIGN(I28418)=SIGN(L28418:P28418)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28433","v":129254918},null,{"$f":"Calcs!BT28433","v":1844.0099534693609},null,{"$f":"Calcs!BJ28433","v":3003.7647218166921},null,-1159.7547683473313,false,null,null,-1460.1312405290009,-859.37829616566205,-975.35377300039499,-1344.1557636942673,-1644.532235875937,null,{"$f":"IF(I28433,AND(SIGN(I28433)=SIGN(L28433:P28433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28448","v":129310421},null,{"$f":"Calcs!BT28448","v":0.23688339163476257},null,{"$f":"Calcs!BJ28448","v":1530.1668692218427},null,-1529.9299858302079,false,null,null,-1682.9466727523923,-1376.9132989080238,-1529.9062974910444,-1529.9536741693714,-1682.9703610915558,null,{"$f":"IF(I28448,AND(SIGN(I28448)=SIGN(L28448:P28448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28467","v":129350611},null,{"$f":"Calcs!BT28467","v":9.1076561409764167E-2},null,{"$f":"Calcs!BJ28467","v":2119.0853750625074},null,-2118.9942985010975,false,null,null,-2330.9028360073485,-1907.0857609948469,-2118.9851908449568,-2119.0034061572387,-2330.9119436634896,null,{"$f":"IF(I28467,AND(SIGN(I28467)=SIGN(L28467:P28467)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28468","v":129350783},null,{"$f":"Calcs!BT28468","v":0.10790517127817623},null,{"$f":"Calcs!BJ28468","v":1675.54423584555},null,-1675.4363306742719,false,null,null,-1842.9907542588271,-1507.8819070897168,-1675.425540157144,-1675.4471211913997,-1843.0015447759549,null,{"$f":"IF(I28468,AND(SIGN(I28468)=SIGN(L28468:P28468)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28483","v":129364014},null,{"$f":"Calcs!BT28483","v":2013.9727000170512},null,{"$f":"Calcs!BJ28483","v":6001.421992280736},null,-3987.4492922636846,false,null,null,-4587.5914914917585,-3387.3070930356107,-3786.0520222619793,-4188.8465622653894,-4788.9887614934632,null,{"$f":"IF(I28483,AND(SIGN(I28483)=SIGN(L28483:P28483)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28502","v":129419994},null,{"$f":"Calcs!BT28502","v":4.3041349726991029E-3},null,{"$f":"Calcs!BJ28502","v":17270.070226531156},null,-17270.065922396185,false,null,null,-18997.072945049302,-15543.058899743068,-17270.065491982685,-17270.066352809681,-18997.073375462798,null,{"$f":"IF(I28502,AND(SIGN(I28502)=SIGN(L28502:P28502)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28517","v":129501254},null,{"$f":"Calcs!BT28517","v":2194.9218635642201},null,{"$f":"Calcs!BJ28517","v":2713.310355029244},null,-518.38849146502389,false,null,null,-789.7195269679487,-247.05745596209954,-298.89630510860161,-737.88067782144594,-1009.2117133243707,null,{"$f":"IF(I28517,AND(SIGN(I28517)=SIGN(L28517:P28517)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28536","v":129589887},null,{"$f":"Calcs!BT28536","v":17397.755345463098},null,{"$f":"Calcs!BJ28536","v":15518.933764927415},null,1878.8215805356831,true,null,null,326.92820404293889,3430.7149570284237,3618.5971150819951,139.04604598937294,-1412.8473305033713,null,{"$f":"IF(I28536,AND(SIGN(I28536)=SIGN(L28536:P28536)), TRUE)","v":false}]
[null,{"$f":"Calcs!B28551","v":129692200},null,{"$f":"Calcs!BT28551","v":9.327909815226576E-5},null,{"$f":"Calcs!BJ28551","v":2693.2859243648218},null,-2693.2858310857237,false,null,null,-2962.6144235222059,-2423.9572386492414,-2693.2858217578137,-2693.2858404136337,-2962.6144328501159,null,{"$f":"IF(I28551,AND(SIGN(I28551)=SIGN(L28551:P28551)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28552","v":129692359},null,{"$f":"Calcs!BT28552","v":6.7442341730838962E-4},null,{"$f":"Calcs!BJ28552","v":8760.7885378381507},null,-8760.7878634147328,false,null,null,-9636.8667171985489,-7884.7090096309184,-8760.7877959723919,-8760.7879308570755,-9636.8667846408916,null,{"$f":"IF(I28552,AND(SIGN(I28552)=SIGN(L28552:P28552)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28571","v":129751190},null,{"$f":"Calcs!BT28571","v":1.2312580016794072},null,{"$f":"Calcs!BJ28571","v":11181.642083013507},null,-11180.410825011828,false,null,null,-12298.57503331318,-10062.246616710478,-11180.28769921166,-11180.533950811996,-12298.698159113348,null,{"$f":"IF(I28571,AND(SIGN(I28571)=SIGN(L28571:P28571)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28586","v":129827058},null,{"$f":"Calcs!BT28586","v":2.1946276936546383E-4},null,{"$f":"Calcs!BJ28586","v":4187.0083297774172},null,-4187.0081103146476,false,null,null,-4605.7089432923894,-3768.3072773369058,-4187.0080883683713,-4187.0081322609249,-4605.7089652386667,null,{"$f":"IF(I28586,AND(SIGN(I28586)=SIGN(L28586:P28586)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28601","v":129871255},null,{"$f":"Calcs!BT28601","v":5.2405273686417786E-4},null,{"$f":"Calcs!BJ28601","v":1869.0803582171932},null,-1869.0798341644563,false,null,null,-2055.9878699861756,-1682.171798342737,-1869.0797817591827,-1869.07988656973,-2055.9879223914495,null,{"$f":"IF(I28601,AND(SIGN(I28601)=SIGN(L28601:P28601)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28620","v":130030966},null,{"$f":"Calcs!BT28620","v":895.21999515380583},null,{"$f":"Calcs!BJ28620","v":2182.7630645753711},null,-1287.5430694215652,false,null,null,-1505.8193758791026,-1069.2667629640282,-1198.0210699061845,-1377.0650689369459,-1595.3413753944833,null,{"$f":"IF(I28620,AND(SIGN(I28620)=SIGN(L28620:P28620)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28635","v":130096905},null,{"$f":"Calcs!BT28635","v":2.7189390927624117},null,{"$f":"Calcs!BJ28635","v":30327.00024126783},null,-30324.281302175066,false,null,null,-33356.981326301859,-27291.581278048285,-30324.009408265792,-30324.553196084344,-33357.253220211132,null,{"$f":"IF(I28635,AND(SIGN(I28635)=SIGN(L28635:P28635)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28640","v":130133319},null,{"$f":"Calcs!BT28640","v":209.5210555159621},null,{"$f":"Calcs!BJ28640","v":3768.3976067376639},null,-3558.8765512217019,false,null,null,-3935.7163118954686,-3182.0367905479357,-3537.9244456701053,-3579.828656773298,-3956.6684174470647,null,{"$f":"IF(I28640,AND(SIGN(I28640)=SIGN(L28640:P28640)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28655","v":130251417},null,{"$f":"Calcs!BT28655","v":8.0507241295890708E-4},null,{"$f":"Calcs!BJ28655","v":3957.9288429764233},null,-3957.9280379040101,false,null,null,-4353.7209222016536,-3562.1351536063685,-3957.9279573967692,-3957.9281184112515,-4353.721002708895,null,{"$f":"IF(I28655,AND(SIGN(I28655)=SIGN(L28655:P28655)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28670","v":130309041},null,{"$f":"Calcs!BT28670","v":2003.5726080379766},null,{"$f":"Calcs!BJ28670","v":3744.6686564003244},null,-1741.0960483623478,false,null,null,-2115.5629140023811,-1366.6291827223156,-1540.73878755855,-1941.4533091661453,-2315.9201748061787,null,{"$f":"IF(I28670,AND(SIGN(I28670)=SIGN(L28670:P28670)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28689","v":130433813},null,{"$f":"Calcs!BT28689","v":2172.1975679182669},null,{"$f":"Calcs!BJ28689","v":9009.8924553035667},null,-6837.6948873852998,false,null,null,-7738.6841329156578,-5936.7056418549437,-6620.4751305934733,-7054.9146441771263,-7955.9038897074843,null,{"$f":"IF(I28689,AND(SIGN(I28689)=SIGN(L28689:P28689)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28704","v":130601589},null,{"$f":"Calcs!BT28704","v":2.5079889834955793E-4},null,{"$f":"Calcs!BJ28704","v":2843.2689100413468},null,-2843.2686592424484,false,null,null,-3127.5955502465831,-2558.9417682383137,-2843.2686341625586,-2843.2686843223382,-3127.595575326473,null,{"$f":"IF(I28704,AND(SIGN(I28704)=SIGN(L28704:P28704)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28709","v":130659306},null,{"$f":"Calcs!BT28709","v":0.4400869433563912},null,{"$f":"Calcs!BJ28709","v":6101.6442677561718},null,-6101.2041808128151,false,null,null,-6711.3686075884325,-5491.0397540371978,-6101.1601721184797,-6101.2481895071514,-6711.4126162827688,null,{"$f":"IF(I28709,AND(SIGN(I28709)=SIGN(L28709:P28709)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28724","v":130677761},null,{"$f":"Calcs!BT28724","v":24.621692330798851},null,{"$f":"Calcs!BJ28724","v":13015.879931874608},null,-12991.258239543809,false,null,null,-14292.846232731272,-11689.670246356349,-12988.796070310729,-12993.72040877689,-14295.308401964352,null,{"$f":"IF(I28724,AND(SIGN(I28724)=SIGN(L28724:P28724)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28739","v":130780215},null,{"$f":"Calcs!BT28739","v":2.7462646369258437E-4},null,{"$f":"Calcs!BJ28739","v":3106.4900511251808},null,-3106.4897764987172,false,null,null,-3417.1387816112356,-2795.8407713861993,-3106.4897490360709,-3106.4898039613636,-3417.1388090738819,null,{"$f":"IF(I28739,AND(SIGN(I28739)=SIGN(L28739:P28739)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28758","v":130920051},null,{"$f":"Calcs!BT28758","v":45.060296445584868},null,{"$f":"Calcs!BJ28758","v":4014.4978596034161},null,-3969.4375631578314,false,null,null,-4370.887349118173,-3567.9877771974898,-3964.9315335132728,-3973.94359280239,-4375.3933787627311,null,{"$f":"IF(I28758,AND(SIGN(I28758)=SIGN(L28758:P28758)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28773","v":131065797},null,{"$f":"Calcs!BT28773","v":660.66157299803706},null,{"$f":"Calcs!BJ28773","v":3400.4486932789018},null,-2739.7871202808647,false,null,null,-3079.8319896087551,-2399.7422509529747,-2673.7209629810609,-2805.8532775806684,-3145.8981469085588,null,{"$f":"IF(I28773,AND(SIGN(I28773)=SIGN(L28773:P28773)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28788","v":131222000},null,{"$f":"Calcs!BT28788","v":1.1319576162804879E-4},null,{"$f":"Calcs!BJ28788","v":1257.2338792657647},null,-1257.2337660700032,false,null,null,-1382.9571539965796,-1131.5103781434268,-1257.2337547504269,-1257.2337773895792,-1382.9571653161559,null,{"$f":"IF(I28788,AND(SIGN(I28788)=SIGN(L28788:P28788)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28793","v":131257540},null,{"$f":"Calcs!BT28793","v":76.289239309582115},null,{"$f":"Calcs!BJ28793","v":1982.4186357778244},null,-1906.1293964682422,false,null,null,-2104.3712600460249,-1707.8875328904599,-1898.5004725372842,-1913.7583203992006,-2112.000183976983,null,{"$f":"IF(I28793,AND(SIGN(I28793)=SIGN(L28793:P28793)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28815","v":131351294},null,{"$f":"Calcs!BT28815","v":1612.5714193647166},null,{"$f":"Calcs!BJ28815","v":3907.6675220087241},null,-2295.0961026440073,false,null,null,-2685.8628548448805,-1904.3293504431351,-2133.838960707536,-2456.3532445804794,-2847.1199967813518,null,{"$f":"IF(I28815,AND(SIGN(I28815)=SIGN(L28815:P28815)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28828","v":131353311},null,{"$f":"Calcs!BT28828","v":11151.091904898352},null,{"$f":"Calcs!BJ28828","v":20206.652983468717},null,-9055.5610785703648,false,null,null,-11076.226376917239,-7034.8957802234945,-7940.4518880805281,-10170.6702690602,-12191.335567407074,null,{"$f":"IF(I28828,AND(SIGN(I28828)=SIGN(L28828:P28828)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28843","v":131478078},null,{"$f":"Calcs!BT28843","v":4161.8474211341763},null,{"$f":"Calcs!BJ28843","v":1406.2156434090675},null,2755.6317777251088,true,null,null,2615.010213384202,2896.2533420660156,3171.8165198385268,2339.4470356116913,2198.8254712707844,null,{"$f":"IF(I28843,AND(SIGN(I28843)=SIGN(L28843:P28843)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28858","v":131531774},null,{"$f":"Calcs!BT28858","v":17081.884184744165},null,{"$f":"Calcs!BJ28858","v":17745.650454811192},null,-663.7662700670262,false,null,null,-2438.3313155481483,1110.7987754140922,1044.4221484073933,-2371.954688541442,-4146.5197340225641,null,{"$f":"IF(I28858,AND(SIGN(I28858)=SIGN(L28858:P28858)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28863","v":131558902},null,{"$f":"Calcs!BT28863","v":9300.1435494361922},null,{"$f":"Calcs!BJ28863","v":2828.1504648897071},null,6471.9930845464851,true,null,null,6189.1780380575146,6754.8081310354555,7402.0074394901048,5541.9787296028653,5259.1636831138949,null,{"$f":"IF(I28863,AND(SIGN(I28863)=SIGN(L28863:P28863)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28878","v":131603465},null,{"$f":"Calcs!BT28878","v":1834.1454701409912},null,{"$f":"Calcs!BJ28878","v":13367.308690035219},null,{"$f":"D28878-F28878","v":-11533.163219894228},{"$f":"H28878>0","v":false},null,null,-12869.89408889775,-10196.432350890705,-11349.748672880129,-11716.577766908327,-13053.30863591185,null,{"$f":"IF(I28878,AND(SIGN(I28878)=SIGN(L28878:P28878)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28893","v":131701598},null,{"$f":"Calcs!BT28893","v":1063.0846513532806},null,{"$f":"Calcs!BJ28893","v":7758.9662716970961},null,-6695.8816203438155,false,null,null,-7471.7782475135255,-5919.9849931741064,-6589.5731552084872,-6802.1900854791438,-7578.0867126488538,null,{"$f":"IF(I28893,AND(SIGN(I28893)=SIGN(L28893:P28893)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28912","v":131786278},null,{"$f":"Calcs!BT28912","v":917.73279749885523},null,{"$f":"Calcs!BJ28912","v":3891.8482217838291},null,-2974.1154242849739,false,null,null,-3363.3002464633569,-2584.9306021065909,-2882.3421445350882,-3065.8887040348595,-3455.0735262132425,null,{"$f":"IF(I28912,AND(SIGN(I28912)=SIGN(L28912:P28912)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28927","v":131860158},null,{"$f":"Calcs!BT28927","v":1.6432303772262458E-4},null,{"$f":"Calcs!BJ28927","v":1956.5871202207197},null,-1956.5869558976819,false,null,null,-2152.2456679197544,-1760.92824387561,-1956.5869394653782,-1956.5869723299859,-2152.2456843520581,null,{"$f":"IF(I28927,AND(SIGN(I28927)=SIGN(L28927:P28927)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28932","v":131874685},null,{"$f":"Calcs!BT28932","v":25225.294009036254},null,{"$f":"Calcs!BJ28932","v":12214.902705297705},null,13010.391303738548,true,null,null,11788.901033208776,14231.881574268318,15532.920704642174,10487.861902834922,9266.3716323051503,null,{"$f":"IF(I28932,AND(SIGN(I28932)=SIGN(L28932:P28932)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28947","v":131904021},null,{"$f":"Calcs!BT28947","v":3189.3763645220706},null,{"$f":"Calcs!BJ28947","v":4542.8424626842034},null,-1353.4660981621328,false,null,null,-1807.7503444305539,-899.18185189371252,-1034.5284617099255,-1672.4037346143396,-2126.6879808827607,null,{"$f":"IF(I28947,AND(SIGN(I28947)=SIGN(L28947:P28947)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28962","v":131934759},null,{"$f":"Calcs!BT28962","v":5.1660915522688811E-4},null,{"$f":"Calcs!BJ28962","v":3746.3707330067996},null,-3746.3702163976445,false,null,null,-4121.0072896983247,-3371.7331430969648,-3746.3701647367288,-3746.3702680585598,-4121.0073413592399,null,{"$f":"IF(I28962,AND(SIGN(I28962)=SIGN(L28962:P28962)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28981","v":131959667},null,{"$f":"Calcs!BT28981","v":6.0120957004983211E-4},null,{"$f":"Calcs!BJ28981","v":4537.2356220981646},null,-4537.2350208885946,false,null,null,-4990.9585830984115,-4083.5114586787781,-4537.2349607676379,-4537.2350810095513,-4990.9586432193682,null,{"$f":"IF(I28981,AND(SIGN(I28981)=SIGN(L28981:P28981)), TRUE)","v":true}]
[null,{"$f":"Calcs!B28996","v":132055505},null,{"$f":"Calcs!BT28996","v":1458.1774735395238},null,{"$f":"Calcs!BJ28996","v":3814.6540415724799},null,-2356.476568032956,false,null,null,-2737.9419721902041,-1975.011163875708,-2210.6588206790038,-2502.2943153869082,-2883.7597195441567,null,{"$f":"IF(I28996,AND(SIGN(I28996)=SIGN(L28996:P28996)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29001","v":132106899},null,{"$f":"Calcs!BT29001","v":4399.8121929756526},null,{"$f":"Calcs!BJ29001","v":11422.936472519794},null,-7023.1242795441412,false,null,null,-8165.4179267961208,-5880.8306322921617,-6583.1430602465753,-7463.1054988417063,-8605.399146093685,null,{"$f":"IF(I29001,AND(SIGN(I29001)=SIGN(L29001:P29001)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29016","v":132140459},null,{"$f":"Calcs!BT29016","v":1.8547675188074209E-3},null,{"$f":"Calcs!BJ29016","v":15338.713888947612},null,-15338.712034180093,false,null,null,-16872.583423074859,-13804.840645285332,-15338.71184870334,-15338.712219656845,-16872.583608551609,null,{"$f":"IF(I29016,AND(SIGN(I29016)=SIGN(L29016:P29016)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29031","v":132147327},null,{"$f":"Calcs!BT29031","v":1473.6451921266466},null,{"$f":"Calcs!BJ29031","v":4155.0693628676618},null,-2681.4241707410151,false,null,null,-3096.9311070277813,-2265.917234454249,-2534.0596515283505,-2828.7886899536798,-3244.2956262404459,null,{"$f":"IF(I29031,AND(SIGN(I29031)=SIGN(L29031:P29031)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29050","v":132171341},null,{"$f":"Calcs!BT29050","v":9.2205681794439442E-3},null,{"$f":"Calcs!BJ29050","v":16877.591385508473},null,-16877.582164940293,false,null,null,-18565.341303491143,-15189.823026389446,-16877.581242883476,-16877.583086997111,-18565.34222554796,null,{"$f":"IF(I29050,AND(SIGN(I29050)=SIGN(L29050:P29050)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29065","v":132270799},null,{"$f":"Calcs!BT29065","v":1.3228861917014001E-4},null,{"$f":"Calcs!BJ29065","v":2382.9072490662738},null,-2382.9071167776547,false,null,null,-2621.1978416842821,-2144.6163918710272,-2382.9071035487927,-2382.9071300065166,-2621.1978549131441,null,{"$f":"IF(I29065,AND(SIGN(I29065)=SIGN(L29065:P29065)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29080","v":132348357},null,{"$f":"Calcs!BT29080","v":3.9955055206064571E-4},null,{"$f":"Calcs!BJ29080","v":4423.5969780775695},null,-4423.5965785270173,false,null,null,-4865.9562763347749,-3981.2368807192606,-4423.5965385719619,-4423.5966184820727,-4865.9563162898303,null,{"$f":"IF(I29080,AND(SIGN(I29080)=SIGN(L29080:P29080)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29085","v":132372331},null,{"$f":"Calcs!BT29085","v":4.6452780682309367},null,{"$f":"Calcs!BJ29085","v":15371.754199543908},null,-15367.108921475678,false,null,null,-16904.28434143007,-13829.933501521287,-15366.644393668854,-15367.573449282499,-16904.748869236893,null,{"$f":"IF(I29085,AND(SIGN(I29085)=SIGN(L29085:P29085)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29100","v":132395929},null,{"$f":"Calcs!BT29100","v":1.3356146360625871},null,{"$f":"Calcs!BJ29100","v":4515.6092369805883},null,-4514.2736223445254,false,null,null,-4965.8345460425844,-4062.7126986464673,-4514.1400608809199,-4514.4071838081318,-4965.9681075061908,null,{"$f":"IF(I29100,AND(SIGN(I29100)=SIGN(L29100:P29100)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29119","v":132518453},null,{"$f":"Calcs!BT29119","v":6.5246864630807977E-4},null,{"$f":"Calcs!BJ29119","v":6131.7810359061268},null,-6131.7803834374809,false,null,null,-6744.9584870280942,-5518.6022798468684,-6131.7803181906156,-6131.7804486843452,-6744.9585522749585,null,{"$f":"IF(I29119,AND(SIGN(I29119)=SIGN(L29119:P29119)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29134","v":132605180},null,{"$f":"Calcs!BT29134","v":1.5950785734730744E-4},null,{"$f":"Calcs!BJ29134","v":2225.5152240439133},null,{"$f":"D29134-F29134","v":-2225.5150645360559},{"$f":"H29134>0","v":false},null,null,-2448.0665869404475,-2002.9635421316648,-2225.5150485852701,-2225.5150804868417,-2448.0666028912333,null,{"$f":"IF(I29134,AND(SIGN(I29134)=SIGN(L29134:P29134)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29149","v":132631675},null,{"$f":"Calcs!BT29149","v":5.4774302143414388E-3},null,{"$f":"Calcs!BJ29149","v":42812.23276053524},null,-42812.227283105029,false,null,null,-47093.450559158555,-38531.004007051502,-42812.226735362005,-42812.227830848045,-47093.451106901572,null,{"$f":"IF(I29149,AND(SIGN(I29149)=SIGN(L29149:P29149)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29168","v":132664309},null,{"$f":"Calcs!BT29168","v":3.9776675640723624E-4},null,{"$f":"Calcs!BJ29168","v":2365.3858722349041},null,-2365.3854744681475,false,null,null,-2601.9240616916381,-2128.8468872446574,-2365.3854346914723,-2365.3855142448233,-2601.9241014683139,null,{"$f":"IF(I29168,AND(SIGN(I29168)=SIGN(L29168:P29168)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29169","v":132672890},null,{"$f":"Calcs!BT29169","v":9.387448675113319E-5},null,{"$f":"Calcs!BJ29169","v":1558.5014386120008},null,-1558.501344737514,false,null,null,-1714.3514885987142,-1402.6512008763141,-1558.5013353500653,-1558.5013541249627,-1714.3514979861629,null,{"$f":"IF(I29169,AND(SIGN(I29169)=SIGN(L29169:P29169)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29188","v":132801010},null,{"$f":"Calcs!BT29188","v":4973.6318007681957},null,{"$f":"Calcs!BJ29188","v":10884.279287646832},null,-5910.6474868786363,false,null,null,-6999.0754156433204,-4822.219558113954,-5413.2843068018165,-6408.0106669554561,-7496.4385957201403,null,{"$f":"IF(I29188,AND(SIGN(I29188)=SIGN(L29188:P29188)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29203","v":132835452},null,{"$f":"Calcs!BT29203","v":2276.7083389725649},null,{"$f":"Calcs!BJ29203","v":17652.53685222163},null,-15375.828513249066,false,null,null,-17141.082198471231,-13610.574828026904,-15148.157679351809,-15603.499347146322,-17368.753032368484,null,{"$f":"IF(I29203,AND(SIGN(I29203)=SIGN(L29203:P29203)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29218","v":132849288},null,{"$f":"Calcs!BT29218","v":2.3552767959245102E-3},null,{"$f":"Calcs!BJ29218","v":4527.5237732259211},null,-4527.521417949125,false,null,null,-4980.2737952717171,-4074.7690406265328,-4527.5211824214457,-4527.5216534768051,-4980.2740307993972,null,{"$f":"IF(I29218,AND(SIGN(I29218)=SIGN(L29218:P29218)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29237","v":133056834},null,{"$f":"Calcs!BT29237","v":6.8580421191200003E-4},null,{"$f":"Calcs!BJ29237","v":3801.3377951806397},null,-3801.3371093764276,false,null,null,-4181.4708888944924,-3421.2033298583638,-3801.3370407960065,-3801.3371779568488,-4181.4709574749131,null,{"$f":"IF(I29237,AND(SIGN(I29237)=SIGN(L29237:P29237)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29252","v":133113985},null,{"$f":"Calcs!BT29252","v":4.2089448726301271E-4},null,{"$f":"Calcs!BJ29252","v":4311.9607771234114},null,-4311.960356228924,false,null,null,-4743.1564339412653,-3880.7642785165831,-4311.9603141394755,-4311.9603983183724,-4743.1564760307137,null,{"$f":"IF(I29252,AND(SIGN(I29252)=SIGN(L29252:P29252)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29253","v":133113997},null,{"$f":"Calcs!BT29253","v":1.6909716356394711E-4},null,{"$f":"Calcs!BJ29253","v":1830.7335734948242},null,-1830.7334043976607,false,null,null,-2013.8067617471434,-1647.6600470481783,-1830.7333874879444,-1830.7334213073771,-2013.8067786568597,null,{"$f":"IF(I29253,AND(SIGN(I29253)=SIGN(L29253:P29253)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29272","v":133176921},null,{"$f":"Calcs!BT29272","v":1581.0908848833935},null,{"$f":"Calcs!BJ29272","v":11752.338356949547},null,-10171.247472066154,false,null,null,-11346.481307761109,-8996.013636371199,-10013.138383577814,-10329.356560554494,-11504.590396249449,null,{"$f":"IF(I29272,AND(SIGN(I29272)=SIGN(L29272:P29272)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29287","v":133207370},null,{"$f":"Calcs!BT29287","v":1424.4100631244119},null,{"$f":"Calcs!BJ29287","v":2412.9438950629078},null,-988.53383193849595,false,null,null,-1229.8282214447868,-747.23944243220512,-846.09282562605472,-1130.9748382509372,-1372.269227757228,null,{"$f":"IF(I29287,AND(SIGN(I29287)=SIGN(L29287:P29287)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29306","v":133218564},null,{"$f":"Calcs!BT29306","v":2276.1993669362},null,{"$f":"Calcs!BJ29306","v":13842.888918315253},null,-11566.689551379053,false,null,null,-12950.978443210579,-10182.400659547528,-11339.069614685433,-11794.309488072673,-13178.598379904199,null,{"$f":"IF(I29306,AND(SIGN(I29306)=SIGN(L29306:P29306)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29321","v":133245209},null,{"$f":"Calcs!BT29321","v":2655.4436262032386},null,{"$f":"Calcs!BJ29321","v":4983.8805480681076},null,-2328.436921864869,false,null,null,-2826.8249766716799,-1830.048867058058,-2062.8925592445448,-2593.9812844851926,-3092.3693392920036,null,{"$f":"IF(I29321,AND(SIGN(I29321)=SIGN(L29321:P29321)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29336","v":133262245},null,{"$f":"Calcs!BT29336","v":5156.4790648673916},null,{"$f":"Calcs!BJ29336","v":9121.3284119510754},null,-3964.8493470836838,false,null,null,-4876.9821882787928,-3052.7165058885766,-3449.2014405969439,-4480.4972535704228,-5392.6300947655318,null,{"$f":"IF(I29336,AND(SIGN(I29336)=SIGN(L29336:P29336)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29341","v":133268491},null,{"$f":"Calcs!BT29341","v":7.4920786516941007E-5},null,{"$f":"Calcs!BJ29341","v":931.1660625416414},null,-931.16598762085482,false,null,null,-1024.2825938750191,-838.0493813666908,-931.16598012877625,-931.1659951129335,-1024.2826013670979,null,{"$f":"IF(I29341,AND(SIGN(I29341)=SIGN(L29341:P29341)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29356","v":133342486},null,{"$f":"Calcs!BT29356","v":4808.5321169601975},null,{"$f":"Calcs!BJ29356","v":7706.8026298162777},null,-2898.2705128560801,false,null,null,-3668.9507758377094,-2127.5902498744526,-2417.4173011600597,-3379.1237245520997,-4149.803987533729,null,{"$f":"IF(I29356,AND(SIGN(I29356)=SIGN(L29356:P29356)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29371","v":133368580},null,{"$f":"Calcs!BT29371","v":6.2692996934288203E-5},null,{"$f":"Calcs!BJ29371","v":1902.0205466601685},null,-1902.0204839671717,false,null,null,-2092.2225386331888,-1711.8184293011548,-1902.0204776978719,-1902.0204902364712,-2092.2225449024886,null,{"$f":"IF(I29371,AND(SIGN(I29371)=SIGN(L29371:P29371)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29390","v":133455967},null,{"$f":"Calcs!BT29390","v":5.8323798174342301E-4},null,{"$f":"Calcs!BJ29390","v":4785.8389287969694},null,{"$f":"D29390-F29390","v":-4785.8383455589874},{"$f":"H29390>0","v":false},null,null,-5264.4222384386849,-4307.2544526792908,-4785.8382872351895,-4785.8384038827862,-5264.4222967624837,null,{"$f":"IF(I29390,AND(SIGN(I29390)=SIGN(L29390:P29390)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29405","v":133502516},null,{"$f":"Calcs!BT29405","v":6.7616783923085677E-5},null,{"$f":"Calcs!BJ29405","v":886.30132563800282},null,-886.30125802121893,false,null,null,-974.93139058501924,-797.67112545741861,-886.30125125954055,-886.30126478289731,-974.93139734669762,null,{"$f":"IF(I29405,AND(SIGN(I29405)=SIGN(L29405:P29405)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29410","v":133539671},null,{"$f":"Calcs!BT29410","v":1.0757552918221336E-3},null,{"$f":"Calcs!BJ29410","v":3456.9175877525736},null,-3456.9165119972818,false,null,null,-3802.6082707725395,-3111.2247532220244,-3456.9164044217528,-3456.9166195728108,-3802.6083783480685,null,{"$f":"IF(I29410,AND(SIGN(I29410)=SIGN(L29410:P29410)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29425","v":133603696},null,{"$f":"Calcs!BT29425","v":540.53487688724238},null,{"$f":"Calcs!BJ29425","v":4268.3075182749708},null,-3727.7726413877285,false,null,null,-4154.6033932152259,-3300.9418895602316,-3673.719153699004,-3781.8261290764526,-4208.6568809039509,null,{"$f":"IF(I29425,AND(SIGN(I29425)=SIGN(L29425:P29425)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29440","v":133616218},null,{"$f":"Calcs!BT29440","v":16023.516557847994},null,{"$f":"Calcs!BJ29440","v":6749.6348440568818},null,9273.8817137911119,true,null,null,8598.9182293854228,9948.8451981967992,10876.233369575913,7671.5300580063122,6996.5665736006231,null,{"$f":"IF(I29440,AND(SIGN(I29440)=SIGN(L29440:P29440)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29459","v":133685791},null,{"$f":"Calcs!BT29459","v":4.2418455660708787E-4},null,{"$f":"Calcs!BJ29459","v":3130.0187571558763},null,-3130.0183329713195,false,null,null,-3443.0202086869076,-2817.0164572557319,-3130.0182905528641,-3130.0183753897754,-3443.0202511053635,null,{"$f":"IF(I29459,AND(SIGN(I29459)=SIGN(L29459:P29459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29474","v":133760632},null,{"$f":"Calcs!BT29474","v":1.0580058897176059E-2},null,{"$f":"Calcs!BJ29474","v":35865.757763047091},null,-35865.747182988198,false,null,null,-39452.322959292913,-32279.171406683487,-35865.746124982303,-35865.748240994086,-39452.324017298801,null,{"$f":"IF(I29474,AND(SIGN(I29474)=SIGN(L29474:P29474)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29479","v":133764210},null,{"$f":"Calcs!BT29479","v":103.85097136089104},null,{"$f":"Calcs!BJ29479","v":5175.714593833276},null,-5071.863622472385,false,null,null,-5589.4350818557132,-4554.2921630890578,-5061.4785253362961,-5082.2487196084739,-5599.8201789918021,null,{"$f":"IF(I29479,AND(SIGN(I29479)=SIGN(L29479:P29479)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29494","v":133834459},null,{"$f":"Calcs!BT29494","v":22271.250533395156},null,{"$f":"Calcs!BJ29494","v":7909.1495016802664},null,14362.10103171489,true,null,null,13571.186081546863,15153.015981882916,16589.226085054408,12134.975978375376,11344.061028207348,null,{"$f":"IF(I29494,AND(SIGN(I29494)=SIGN(L29494:P29494)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29509","v":133856292},null,{"$f":"Calcs!BT29509","v":2610.8039526307271},null,{"$f":"Calcs!BJ29509","v":3447.0054945736833},null,-836.20154194295628,false,null,null,-1180.9020914003249,-491.50099248558809,-575.12114667988317,-1097.2819372060289,-1441.9824866633976,null,{"$f":"IF(I29509,AND(SIGN(I29509)=SIGN(L29509:P29509)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29528","v":133920346},null,{"$f":"Calcs!BT29528","v":4.2587834843743622E-4},null,{"$f":"Calcs!BJ29528","v":4850.3175955364122},null,-4850.3171696580639,false,null,null,-5335.3489292117056,-4365.2854101044231,-4850.3171270702287,-4850.3172122458982,-5335.3489717995399,null,{"$f":"IF(I29528,AND(SIGN(I29528)=SIGN(L29528:P29528)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29543","v":133991132},null,{"$f":"Calcs!BT29543","v":6.1954269642683357E-4},null,{"$f":"Calcs!BJ29543","v":6336.2304729898788},null,-6336.229853447182,false,null,null,-6969.8529007461702,-5702.6068061481947,-6336.2297914929131,-6336.2299154014518,-6969.85296270044,null,{"$f":"IF(I29543,AND(SIGN(I29543)=SIGN(L29543:P29543)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29558","v":134040432},null,{"$f":"Calcs!BT29558","v":2243.9514585457086},null,{"$f":"Calcs!BJ29558","v":5436.933291850668},null,-3192.9818333049593,false,null,null,-3736.6751624900267,-2649.2885041198929,-2968.5866874503881,-3417.37697915953,-3961.0703083445974,null,{"$f":"IF(I29558,AND(SIGN(I29558)=SIGN(L29558:P29558)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29563","v":134050479},null,{"$f":"Calcs!BT29563","v":2.5191964386976906E-3},null,{"$f":"Calcs!BJ29563","v":8420.2730943896477},null,-8420.2705751932081,false,null,null,-9262.2978846321748,-7578.243265754244,-8420.2703232735657,-8420.2708271128522,-9262.2981365518172,null,{"$f":"IF(I29563,AND(SIGN(I29563)=SIGN(L29563:P29563)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29578","v":134162279},null,{"$f":"Calcs!BT29578","v":1793.7490154019811},null,{"$f":"Calcs!BJ29578","v":2864.2945622389907},null,-1070.5455468370096,false,null,null,-1356.9750030609089,-784.11609061311083,-891.17064529681124,-1249.9204483772078,-1536.349904601107,null,{"$f":"IF(I29578,AND(SIGN(I29578)=SIGN(L29578:P29578)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29597","v":134192353},null,{"$f":"Calcs!BT29597","v":809.54515536827489},null,{"$f":"Calcs!BJ29597","v":2667.8548974210062},null,-1858.3097420527313,false,null,null,-2125.0952317948322,-1591.5242523106306,-1777.3552265159037,-1939.2642575895588,-2206.0497473316595,null,{"$f":"IF(I29597,AND(SIGN(I29597)=SIGN(L29597:P29597)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29612","v":134198696},null,{"$f":"Calcs!BT29612","v":3.6677901516668499E-2},null,{"$f":"Calcs!BJ29612","v":122249.14920629916},null,-122249.11252839764,false,null,null,-134474.02744902758,-110024.19760776772,-122249.10886060749,-122249.1161961878,-134474.03111681773,null,{"$f":"IF(I29612,AND(SIGN(I29612)=SIGN(L29612:P29612)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29627","v":134479629},null,{"$f":"Calcs!BT29627","v":5903.8687695209474},null,{"$f":"Calcs!BJ29627","v":11492.020758312055},null,-5588.1519887911081,false,null,null,-6737.3540646223146,-4438.9499129599035,-4997.7651118390131,-6178.5388657432031,-7327.7409415744096,null,{"$f":"IF(I29627,AND(SIGN(I29627)=SIGN(L29627:P29627)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29632","v":134481366},null,{"$f":"Calcs!BT29632","v":2.5126868395091151E-3},null,{"$f":"Calcs!BJ29632","v":22975.030522825124},null,-22975.028010138285,false,null,null,-25272.5310624208,-20677.524957855774,-22975.027758869601,-22975.028261406969,-25272.531313689484,null,{"$f":"IF(I29632,AND(SIGN(I29632)=SIGN(L29632:P29632)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29647","v":134762348},null,{"$f":"Calcs!BT29647","v":3236.0964414745836},null,{"$f":"Calcs!BJ29647","v":6191.3537171327807},null,-2955.2572756581972,false,null,null,-3574.392647371476,-2336.1219039449193,-2631.6476315107384,-3278.8669198056555,-3898.0022915189343,null,{"$f":"IF(I29647,AND(SIGN(I29647)=SIGN(L29647:P29647)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29666","v":135136570},null,{"$f":"Calcs!BT29666","v":1.8071949552904698E-3},null,{"$f":"Calcs!BJ29666","v":6139.3903195586072},null,-6139.3885123636519,false,null,null,-6753.3275443195134,-5525.4494804077913,-6139.3883316441561,-6139.3886930831477,-6753.3277250390092,null,{"$f":"IF(I29666,AND(SIGN(I29666)=SIGN(L29666:P29666)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29681","v":135146444},null,{"$f":"Calcs!BT29681","v":4.945903071416069E-4},null,{"$f":"Calcs!BJ29681","v":4259.997379549236},null,-4259.9968849589286,false,null,null,-4685.9966229138527,-3833.9971470040055,-4259.9968354998982,-4259.9969344179599,-4685.9966723728839,null,{"$f":"IF(I29681,AND(SIGN(I29681)=SIGN(L29681:P29681)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29696","v":137103285},null,{"$f":"Calcs!BT29696","v":99.511848529613417},null,{"$f":"Calcs!BJ29696","v":5813.4927104951303},null,-5713.9808619655169,false,null,null,-6295.3301330150307,-5132.6315909160039,-5704.0296771125559,-5723.9320468184778,-6305.2813178679917,null,{"$f":"IF(I29696,AND(SIGN(I29696)=SIGN(L29696:P29696)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29701","v":137105950},null,{"$f":"Calcs!BT29701","v":346.61590072358467},null,{"$f":"Calcs!BJ29701","v":17549.41103429985},null,-17202.795133576266,false,null,null,{"$f":"(1+L$7)*$D29701-(1+L$6)*$F29701","v":-18957.736237006255},-15447.854030146282,-17168.133543503907,-17237.456723648625,-18992.397827078614,null,{"$f":"IF(I29701,AND(SIGN(I29701)=SIGN(L29701:P29701)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29716","v":138754013},null,{"$f":"Calcs!BT29716","v":3344.9525403021853},null,{"$f":"Calcs!BJ29716","v":17476.321862374713},null,-14131.369322072527,false,null,null,-15879.001508309999,-12383.737135835056,-13796.874068042309,-14465.864576102746,-16213.496762340217,null,{"$f":"IF(I29716,AND(SIGN(I29716)=SIGN(L29716:P29716)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29731","v":139821063},null,{"$f":"Calcs!BT29731","v":2.0922367772868711E-4},null,{"$f":"Calcs!BJ29731","v":2406.9365658635807},null,-2406.9363566399029,false,null,null,-2647.6300132262613,-2166.2427000535449,-2406.9363357175353,-2406.9363775622705,-2647.630034148629,null,{"$f":"IF(I29731,AND(SIGN(I29731)=SIGN(L29731:P29731)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29750","v":140727335},null,{"$f":"Calcs!BT29750","v":6967.3644053634725},null,{"$f":"Calcs!BJ29750","v":7013.7570845206155},null,-46.392679157142993,false,null,null,-747.76838760920509,654.9830292949182,650.34376137920481,-743.12911969348988,-1444.504828145552,null,{"$f":"IF(I29750,AND(SIGN(I29750)=SIGN(L29750:P29750)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29765","v":140979903},null,{"$f":"Calcs!BT29765","v":27.162636617304599},null,{"$f":"Calcs!BJ29765","v":1672.039960479276},null,-1644.8773238619715,false,null,null,-1812.0813199098993,-1477.6733278140439,-1642.1610602002411,-1647.5935875237019,-1814.7975835716297,null,{"$f":"IF(I29765,AND(SIGN(I29765)=SIGN(L29765:P29765)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29784","v":143510578},null,{"$f":"Calcs!BT29784","v":1079.689237909193},null,{"$f":"Calcs!BJ29784","v":2719.0173177686047},null,-1639.3280798594117,false,null,null,-1911.2298116362724,-1367.4263480825514,-1531.3591560684922,-1747.2970036503309,-2019.1987354271917,null,{"$f":"IF(I29784,AND(SIGN(I29784)=SIGN(L29784:P29784)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29785","v":143510649},null,{"$f":"Calcs!BT29785","v":3056.2399862052343},null,{"$f":"Calcs!BJ29785","v":10232.484069519882},null,-7176.2440833146475,false,null,null,-8199.4924902666353,-6152.9956763626587,-6870.6200846941238,-7481.8680819351703,-8505.116488887159,null,{"$f":"IF(I29785,AND(SIGN(I29785)=SIGN(L29785:P29785)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29800","v":145904412},null,{"$f":"Calcs!BT29800","v":5.5458233769064407},null,{"$f":"Calcs!BJ29800","v":1376.4793638724002},null,-1370.9335404954938,false,null,null,-1508.581476882734,-1233.2856041082539,-1370.378958157803,-1371.4881228331844,-1509.1360592204246,null,{"$f":"IF(I29800,AND(SIGN(I29800)=SIGN(L29800:P29800)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29819","v":148251465},null,{"$f":"Calcs!BT29819","v":2.4647327373372718E-4},null,{"$f":"Calcs!BJ29819","v":3534.3120122705668},null,-3534.311765797293,false,null,null,-3887.74296702435,-3180.8805645702364,-3534.3117411499657,-3534.3117904446203,-3887.7429916716774,null,{"$f":"IF(I29819,AND(SIGN(I29819)=SIGN(L29819:P29819)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29834","v":149218414},null,{"$f":"Calcs!BT29834","v":1.6977324165168284E-4},null,{"$f":"Calcs!BJ29834","v":2356.8754892025249},null,-2356.8753194292831,false,null,null,-2592.5628683495356,-2121.1877705090305,-2356.8753024519592,-2356.8753364066074,-2592.5628853268599,null,{"$f":"IF(I29834,AND(SIGN(I29834)=SIGN(L29834:P29834)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29849","v":149754573},null,{"$f":"Calcs!BT29849","v":96.046552203481241},null,{"$f":"Calcs!BJ29849","v":3010.7732725492406},null,-2914.7267203457595,false,null,null,-3215.804047600684,-2613.6493930908355,-2905.1220651254112,-2924.3313755661075,-3225.408702821032,null,{"$f":"IF(I29849,AND(SIGN(I29849)=SIGN(L29849:P29849)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29868","v":151054982},null,{"$f":"Calcs!BT29868","v":110.87033401764188},null,{"$f":"Calcs!BJ29868","v":15626.064468982067},null,-15515.194134964426,false,null,null,-17077.800581862633,-13952.58768806622,-15504.107101562662,-15526.281168366189,-17088.887615264401,null,{"$f":"IF(I29868,AND(SIGN(I29868)=SIGN(L29868:P29868)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29869","v":151057699},null,{"$f":"Calcs!BT29869","v":2.5382462254128768E-3},null,{"$f":"Calcs!BJ29869","v":8480.3463863829147},null,-8480.3438481366902,false,null,null,-9328.3784867749819,-7632.3092094983976,-8480.3435943120676,-8480.344101961311,-9328.3787405996027,null,{"$f":"IF(I29869,AND(SIGN(I29869)=SIGN(L29869:P29869)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29888","v":154113780},null,{"$f":"Calcs!BT29888","v":2.2729991664505178E-4},null,{"$f":"Calcs!BJ29888","v":4780.732698977542},null,-4780.7324716776257,false,null,null,-5258.8057415753801,-4302.6592017798712,-4780.7324489476341,-4780.7324944076172,-5258.8057643053717,null,{"$f":"IF(I29888,AND(SIGN(I29888)=SIGN(L29888:P29888)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29903","v":155417191},null,{"$f":"Calcs!BT29903","v":2679.2675668939646},null,{"$f":"Calcs!BJ29903","v":3502.6734118207792},null,-823.40584492681455,false,null,null,-1173.6731861088929,-473.13850374473668,-555.47908823741773,-1091.3326016162109,-1441.5999427982892,null,{"$f":"IF(I29903,AND(SIGN(I29903)=SIGN(L29903:P29903)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29918","v":156176784},null,{"$f":"Calcs!BT29918","v":2008.6657759857653},null,{"$f":"Calcs!BJ29918","v":5073.0893866781107},null,-3064.4236106923454,false,null,null,-3571.7325493601566,-2557.1146720245342,-2863.5570330937685,-3265.2901882909218,-3772.599126958733,null,{"$f":"IF(I29918,AND(SIGN(I29918)=SIGN(L29918:P29918)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29937","v":158091201},null,{"$f":"Calcs!BT29937","v":1.0584890408438241E-4},null,{"$f":"Calcs!BJ29937","v":1508.7407284109113},null,-1508.7406225620073,false,null,null,-1659.6146954030985,-1357.8665497209163,-1508.7406119771167,-1508.7406331468976,-1659.6147059879888,null,{"$f":"IF(I29937,AND(SIGN(I29937)=SIGN(L29937:P29937)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29952","v":161832443},null,{"$f":"Calcs!BT29952","v":1.4363699485329562E-2},null,{"$f":"Calcs!BJ29952","v":31106.951815647084},null,-31106.937451947597,false,null,null,-34217.632633512309,-27996.242270382892,-31106.936015577649,-31106.938888317549,-34217.634069882253,null,{"$f":"IF(I29952,AND(SIGN(I29952)=SIGN(L29952:P29952)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29957","v":161839697},null,{"$f":"Calcs!BT29957","v":7.7075702358797571E-4},null,{"$f":"Calcs!BJ29957","v":6900.9194177265927},null,-6900.9186469695687,false,null,null,-7591.0105887422287,-6210.8267051969096,-6900.9185698938663,-6900.9187240452711,-7591.0106658179311,null,{"$f":"IF(I29957,AND(SIGN(I29957)=SIGN(L29957:P29957)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29972","v":163177487},null,{"$f":"Calcs!BT29972","v":7.5583976706639078E-4},null,{"$f":"Calcs!BJ29972","v":7839.0639943547867},null,-7839.0632385150193,false,null,null,-8622.9696379505003,-7055.156839079541,-7839.0631629310428,-7839.0633140989967,-8622.9697135344759,null,{"$f":"IF(I29972,AND(SIGN(I29972)=SIGN(L29972:P29972)), TRUE)","v":true}]
[null,{"$f":"Calcs!B29987","v":164403525},null,{"$f":"Calcs!BT29987","v":1.1738591301480028E-4},null,{"$f":"Calcs!BJ29987","v":1331.6246391840946},null,-1331.6245217981816,false,null,null,-1464.7869857165913,-1198.4620578797721,-1331.6245100595902,-1331.6245335367728,-1464.7869974551825,null,{"$f":"IF(I29987,AND(SIGN(I29987)=SIGN(L29987:P29987)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30006","v":169510288},null,{"$f":"Calcs!BT30006","v":1839.413372789626},null,{"$f":"Calcs!BJ30006","v":3584.4732110849445},null,-1745.0598382953185,false,null,null,-2103.5071594038131,-1386.6125171868243,-1561.1185010163558,-1929.001175574281,-2287.4484966827758,null,{"$f":"IF(I30006,AND(SIGN(I30006)=SIGN(L30006:P30006)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30023","v":172665417},null,{"$f":"Calcs!BT30023","v":37.001656692213146},null,{"$f":"Calcs!BJ30023","v":13532.510243016701},null,-13495.508586324488,false,null,null,-14848.759610626159,-12142.257562022818,-13491.808420655267,-13499.208751993709,-14852.45977629538,null,{"$f":"IF(I30023,AND(SIGN(I30023)=SIGN(L30023:P30023)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30024","v":173538070},null,{"$f":"Calcs!BT30024","v":1198.7126211949003},null,{"$f":"Calcs!BJ30024","v":2918.8611357995401},null,-1720.1485146046398,false,null,null,-2012.0346281845941,-1428.2624010246859,-1600.2772524851496,-1840.0197767241298,-2131.9058903040841,null,{"$f":"IF(I30024,AND(SIGN(I30024)=SIGN(L30024:P30024)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30025","v":49221437},null,{"$f":"Calcs!BT30025","v":10252.342829166169},null,{"$f":"Calcs!BJ30025","v":13362.302582369115},null,-3109.9597532029456,false,null,null,-4446.1900114398577,-1773.7294949660336,-2084.7254702863283,-4135.194036119563,-5471.424294356475,null,{"$f":"IF(I30025,AND(SIGN(I30025)=SIGN(L30025:P30025)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30026","v":49221481},null,{"$f":"Calcs!BT30026","v":1815.8764107974243},null,{"$f":"Calcs!BJ30026","v":3207.0126930605807},null,-1391.1362822631563,false,null,null,-1711.8375515692146,-1070.4350129570985,-1209.5486411834138,-1572.7239233428986,-1893.4251926489569,null,{"$f":"IF(I30026,AND(SIGN(I30026)=SIGN(L30026:P30026)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30027","v":49231744},null,{"$f":"Calcs!BT30027","v":20614.042547998233},null,{"$f":"Calcs!BJ30027","v":26746.632038469088},null,-6132.5894904708548,false,null,null,-8807.2526943177654,-3457.9262866239478,-4071.1852356710297,-8193.9937452706763,-10868.656949117587,null,{"$f":"IF(I30027,AND(SIGN(I30027)=SIGN(L30027:P30027)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30028","v":49232308},null,{"$f":"Calcs!BT30028","v":2001.5517760996304},null,{"$f":"Calcs!BJ30028","v":3450.6098920932795},null,-1449.0581159936492,false,null,null,-1794.1191052029776,-1103.9971267843212,-1248.902938383686,-1649.2132936036121,-1994.2742828129406,null,{"$f":"IF(I30028,AND(SIGN(I30028)=SIGN(L30028:P30028)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30029","v":49232324},null,{"$f":"Calcs!BT30029","v":4483.6577314089718},null,{"$f":"Calcs!BJ30029","v":6942.1697448953046},null,-2458.5120134863328,false,null,null,-3152.7289879758637,-1764.2950389968028,-2010.1462403454352,-2906.8777866272299,-3601.0947611167608,null,{"$f":"IF(I30029,AND(SIGN(I30029)=SIGN(L30029:P30029)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30030","v":49232407},null,{"$f":"Calcs!BT30030","v":1699.6517739404594},null,{"$f":"Calcs!BJ30030","v":2976.0308853464667},null,{"$f":"D30030-F30030","v":-1276.3791114060073},{"$f":"H30030>0","v":false},null,null,-1573.982199940654,-978.77602287136051,-1106.4139340119611,-1446.3442888000532,-1743.9473773346999,null,{"$f":"IF(I30030,AND(SIGN(I30030)=SIGN(L30030:P30030)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30031","v":49232425},null,{"$f":"Calcs!BT30031","v":4535.3761239657733},null,{"$f":"Calcs!BJ30031","v":7008.6508547011872},null,-2473.2747307354139,false,null,null,-3174.139816205533,-1772.4096452652957,-2019.7371183388359,-2926.8123431319909,-3627.67742860211,null,{"$f":"IF(I30031,AND(SIGN(I30031)=SIGN(L30031:P30031)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30032","v":49232434},null,{"$f":"Calcs!BT30032","v":9712.6345518317485},null,{"$f":"Calcs!BJ30032","v":12832.656391295135},null,-3120.0218394633866,false,null,null,-4403.2874785929016,-1836.7562003338735,-2148.7583842802105,-4091.2852946465609,-5374.5509337760759,null,{"$f":"IF(I30032,AND(SIGN(I30032)=SIGN(L30032:P30032)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30033","v":49241307},null,{"$f":"Calcs!BT30033","v":3260.190445359256},null,{"$f":"Calcs!BJ30033","v":5821.0018719942891},null,-2560.8114266350331,false,null,null,-3142.9116138344625,-1978.7112394356045,-2234.7923820991073,-2886.8304711709584,-3468.9306583703878,null,{"$f":"IF(I30033,AND(SIGN(I30033)=SIGN(L30033:P30033)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30034","v":49241335},null,{"$f":"Calcs!BT30034","v":12378.749001823564},null,{"$f":"Calcs!BJ30034","v":16910.631696104774},null,-4531.8826942812102,false,null,null,-6222.9458638916894,-2840.8195246707328,-3294.0077940988522,-5769.7575944635664,-7460.8207640740457,null,{"$f":"IF(I30034,AND(SIGN(I30034)=SIGN(L30034:P30034)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30035","v":49241388},null,{"$f":"Calcs!BT30035","v":9541.4197820109293},null,{"$f":"Calcs!BJ30035","v":13916.979311773617},null,-4375.5595297626878,false,null,null,-5767.2574609400508,-2983.8615985853266,-3421.4175515615934,-5329.7015079637804,-6721.3994391411434,null,{"$f":"IF(I30035,AND(SIGN(I30035)=SIGN(L30035:P30035)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30036","v":49241411},null,{"$f":"Calcs!BT30036","v":2516.1874221037456},null,{"$f":"Calcs!BJ30036","v":3934.500259099048},null,-1418.3128369953024,false,null,null,-1811.7628629052074,-1024.8628110853979,-1166.6940947849275,-1669.9315792056768,-2063.3816051155818,null,{"$f":"IF(I30036,AND(SIGN(I30036)=SIGN(L30036:P30036)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30037","v":49241459},null,{"$f":"Calcs!BT30037","v":2704.2332995967072},null,{"$f":"Calcs!BJ30037","v":4947.9366950254689},null,-2243.7033954287617,false,null,null,-2738.4970649313091,-1748.9097259262153,-1973.2800654690909,-2514.1267253884325,-3008.9203948909799,null,{"$f":"IF(I30037,AND(SIGN(I30037)=SIGN(L30037:P30037)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30038","v":49281953},null,{"$f":"Calcs!BT30038","v":15932.556981094905},null,{"$f":"Calcs!BJ30038","v":18462.525072597513},null,-2529.9680915026074,false,null,null,-4376.2205987623602,-683.71558424285831,-936.71239339311433,-4123.2237896120969,-5969.4762968718496,null,{"$f":"IF(I30038,AND(SIGN(I30038)=SIGN(L30038:P30038)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30039","v":49282043},null,{"$f":"Calcs!BT30039","v":8527.5175666295345},null,{"$f":"Calcs!BJ30039","v":11618.174671497918},null,-3090.6571048683836,false,null,null,-4252.4745720181763,-1928.8396377185927,-2237.9053482054296,-3943.4088615313367,-5105.2263286811294,null,{"$f":"IF(I30039,AND(SIGN(I30039)=SIGN(L30039:P30039)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30040","v":49289670},null,{"$f":"Calcs!BT30040","v":8897.143965424515},null,{"$f":"Calcs!BJ30040","v":27115.081562694464},null,-18217.937597269949,false,null,null,-20929.445753539399,-15506.429441000502,-17328.223200727494,-19107.6519938124,-21819.160150081851,null,{"$f":"IF(I30040,AND(SIGN(I30040)=SIGN(L30040:P30040)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30041","v":49289919},null,{"$f":"Calcs!BT30041","v":920.77835411065985},null,{"$f":"Calcs!BJ30041","v":6631.5908252901099},null,-5710.8124711794499,false,null,null,-6373.9715537084612,-5047.6533886504394,-5618.7346357683837,-5802.890306590516,-6466.0493891195274,null,{"$f":"IF(I30041,AND(SIGN(I30041)=SIGN(L30041:P30041)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30042","v":49347295},null,{"$f":"Calcs!BT30042","v":2186.638462378337},null,{"$f":"Calcs!BJ30042","v":3046.7171255918797},null,-860.07866321354277,false,null,null,-1164.7503757727309,-555.40695065435466,-641.41481697570907,-1078.7425094513765,-1383.4142220105646,null,{"$f":"IF(I30042,AND(SIGN(I30042)=SIGN(L30042:P30042)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30043","v":49434491},null,{"$f":"Calcs!BT30043","v":485.4730180585301},null,{"$f":"Calcs!BJ30043","v":3804.7419483935914},null,-3319.2689303350612,false,null,null,-3699.743125174421,-2938.7947354957023,-3270.7216285292084,-3367.8162321409145,-3748.2904269802743,null,{"$f":"IF(I30043,AND(SIGN(I30043)=SIGN(L30043:P30043)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30044","v":49722415},null,{"$f":"Calcs!BT30044","v":1511.9373064781887},null,{"$f":"Calcs!BJ30044","v":2261.559199239874},null,-749.62189276168533,false,null,null,-975.7778126856731,-523.46597283769802,-598.42816211386639,-900.81562340950427,-1126.971543333492,null,{"$f":"IF(I30044,AND(SIGN(I30044)=SIGN(L30044:P30044)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30045","v":49722421},null,{"$f":"Calcs!BT30045","v":18750.804330662391},null,{"$f":"Calcs!BJ30045","v":19275.516957573069},null,-524.7126269106775,false,null,null,-2452.2643226679866,1402.8390688466279,1350.367806155562,-2399.793059976917,-4327.3447557342261,null,{"$f":"IF(I30045,AND(SIGN(I30045)=SIGN(L30045:P30045)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30046","v":49722698},null,{"$f":"Calcs!BT30046","v":90564.78088949903},null,{"$f":"Calcs!BJ30046","v":55017.123250500728},null,35547.657638998302,true,null,null,30045.945313948221,41049.369964048376,44604.135727948211,26491.179550048408,20989.467224998327,null,{"$f":"IF(I30046,AND(SIGN(I30046)=SIGN(L30046:P30046)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30047","v":49723865},null,{"$f":"Calcs!BT30047","v":11126.747281984633},null,{"$f":"Calcs!BJ30047","v":12866.697923424657},null,-1739.9506414400239,false,null,null,-3026.6204337824911,-453.28084909755853,-627.27591324155946,-2852.6253696384865,-4139.2951619809537,null,{"$f":"IF(I30047,AND(SIGN(I30047)=SIGN(L30047:P30047)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30048","v":49723973},null,{"$f":"Calcs!BT30048","v":28566.608942928182},null,{"$f":"Calcs!BJ30048","v":25201.747212708888},null,3364.8617302192943,true,null,null,844.68700894840367,5885.0364514901812,6221.5226245121157,508.20083592647643,-2011.9738853444142,null,{"$f":"IF(I30048,AND(SIGN(I30048)=SIGN(L30048:P30048)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30049","v":49724125},null,{"$f":"Calcs!BT30049","v":1795.1950753778899},null,{"$f":"Calcs!BJ30049","v":4764.6130322926838},null,-2969.4179569147936,false,null,null,-3445.8792601440628,-2492.9566536855255,-2789.8984493770049,-3148.9374644525828,-3625.398767681852,null,{"$f":"IF(I30049,AND(SIGN(I30049)=SIGN(L30049:P30049)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30050","v":49724167},null,{"$f":"Calcs!BT30050","v":1021.8146000175109},null,{"$f":"Calcs!BJ30050","v":2965.2176927876799},null,-1943.403092770169,false,null,null,-2239.924862048937,-1646.8813234914012,-1841.2216327684177,-2045.58455277192,-2342.1063220506885,null,{"$f":"IF(I30050,AND(SIGN(I30050)=SIGN(L30050:P30050)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30051","v":49724197},null,{"$f":"Calcs!BT30051","v":12801.735833100762},null,{"$f":"Calcs!BJ30051","v":18548.630124454525},null,-5746.894291353763,false,null,null,-7601.757303799217,-3892.0312789083127,-4466.7207080436856,-7027.0678746638387,-8881.9308871092926,null,{"$f":"IF(I30051,AND(SIGN(I30051)=SIGN(L30051:P30051)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30052","v":49724215},null,{"$f":"Calcs!BT30052","v":2659.9789934558216},null,{"$f":"Calcs!BJ30052","v":6775.8668482272751},null,-4115.8878547714539,false,null,null,-4793.4745395941809,-3438.3011699487265,-3849.889955425871,-4381.8857541170355,-5059.4724389397634,null,{"$f":"IF(I30052,AND(SIGN(I30052)=SIGN(L30052:P30052)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30053","v":49787448},null,{"$f":"Calcs!BT30053","v":23574.31859618254},null,{"$f":"Calcs!BJ30053","v":28903.263221027395},null,-5328.9446248448548,false,null,null,-8219.2709469475958,-2438.6183027421175,-2971.5127652265983,-7686.3764844631078,-10576.702806565849,null,{"$f":"IF(I30053,AND(SIGN(I30053)=SIGN(L30053:P30053)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30054","v":49787711},null,{"$f":"Calcs!BT30054","v":3324.1671094143794},null,{"$f":"Calcs!BJ30054","v":10398.68684403459},null,-7074.5197346202103,false,null,null,-8114.3884190236704,-6034.6510502167521,-6742.1030236787719,-7406.9364455616487,-8446.8051299651088,null,{"$f":"IF(I30054,AND(SIGN(I30054)=SIGN(L30054:P30054)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30055","v":49788239},null,{"$f":"Calcs!BT30055","v":6696.9520837735208},null,{"$f":"Calcs!BJ30055","v":10514.828541888239},null,-3817.8764581147179,false,null,null,-4869.3593123035434,-2766.3936039258942,-3148.1812497373649,-4487.5716664920701,-5539.0545206808956,null,{"$f":"IF(I30055,AND(SIGN(I30055)=SIGN(L30055:P30055)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30056","v":49788514},null,{"$f":"Calcs!BT30056","v":6513.1943250847398},null,{"$f":"Calcs!BJ30056","v":9512.6057871338944},null,-2999.4114620491546,false,null,null,-3950.6720407625453,-2048.1508833357657,-2348.0920295406804,-3650.7308945576287,-4601.9914732710195,null,{"$f":"IF(I30056,AND(SIGN(I30056)=SIGN(L30056:P30056)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30057","v":49788518},null,{"$f":"Calcs!BT30057","v":6454.5964621758358},null,{"$f":"Calcs!BJ30057","v":9440.6179588952982},null,-2986.0214967194624,false,null,null,-3930.0832926089934,-2041.9597008299334,-2340.5618505018783,-3631.4811429370457,-4575.5429388265766,null,{"$f":"IF(I30057,AND(SIGN(I30057)=SIGN(L30057:P30057)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30058","v":49788524},null,{"$f":"Calcs!BT30058","v":4610.7683868829672},null,{"$f":"Calcs!BJ30058","v":7078.7363620266642},null,-2467.967975143697,false,null,null,{"$f":"(1+L$7)*$D30058-(1+L$6)*$F30058","v":-3175.8416113463636},-1760.0943389410304,-2006.8911364553996,-2929.0448138319935,-3636.9184500346601,null,{"$f":"IF(I30058,AND(SIGN(I30058)=SIGN(L30058:P30058)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30059","v":49788530},null,{"$f":"Calcs!BT30059","v":22459.467312321496},null,{"$f":"Calcs!BJ30059","v":21108.753584900955},null,1350.7137274205415,true,null,null,-760.16163106955719,3461.5890859106366,3596.6604586526919,-895.2330038116088,-3006.1083623017075,null,{"$f":"IF(I30059,AND(SIGN(I30059)=SIGN(L30059:P30059)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30060","v":49788544},null,{"$f":"Calcs!BT30060","v":1763.0061526950533},null,{"$f":"Calcs!BJ30060","v":2963.1151275679154},null,-1200.1089748728621,false,null,null,-1496.4204876296537,-903.79746211607039,-1023.8083596033566,-1376.4095901423673,-1672.721102899159,null,{"$f":"IF(I30060,AND(SIGN(I30060)=SIGN(L30060:P30060)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30061","v":49814951},null,{"$f":"Calcs!BT30061","v":1310.6117139161795},null,{"$f":"Calcs!BJ30061","v":2129.7984454679736},null,-819.18673155179408,false,null,null,-1032.1665760985918,-606.20688700499682,-688.12556016017606,-950.2479029434121,-1163.2277474902098,null,{"$f":"IF(I30061,AND(SIGN(I30061)=SIGN(L30061:P30061)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30062","v":49814961},null,{"$f":"Calcs!BT30062","v":12034.70989074468},null,{"$f":"Calcs!BJ30062","v":15261.619830889586},null,-3226.9099401449057,false,null,null,-4753.0719232338652,-1700.7479570559481,-2023.4389510704368,-4430.3809292193728,-5956.5429123083322,null,{"$f":"IF(I30062,AND(SIGN(I30062)=SIGN(L30062:P30062)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30063","v":49815031},null,{"$f":"Calcs!BT30063","v":16333.455871827691},null,{"$f":"Calcs!BJ30063","v":19378.642775494849},null,-3045.1869036671578,false,null,null,-4983.051181216646,-1107.3226261176733,-1411.8413164843878,-4678.532490849926,-6616.3967683994142,null,{"$f":"IF(I30063,AND(SIGN(I30063)=SIGN(L30063:P30063)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30064","v":49815187},null,{"$f":"Calcs!BT30064","v":2681.5330056247049},null,{"$f":"Calcs!BJ30064","v":3924.6882880734815},null,-1243.1552824487767,false,null,null,-1635.6241112561256,-850.68645364142867,-975.00198188630611,-1511.3085830112473,-1903.7774118185962,null,{"$f":"IF(I30064,AND(SIGN(I30064)=SIGN(L30064:P30064)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30065","v":49816663},null,{"$f":"Calcs!BT30065","v":42000.150736874697},null,{"$f":"Calcs!BJ30065","v":38002.364514940957},null,3997.7862219337403,true,null,null,197.54977043964027,7798.0226734278331,8197.8012956212115,-202.22885175373085,-4002.4653032478309,null,{"$f":"IF(I30065,AND(SIGN(I30065)=SIGN(L30065:P30065)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30066","v":49816673},null,{"$f":"Calcs!BT30066","v":4934.0256731149075},null,{"$f":"Calcs!BJ30066","v":7377.0002567732372},null,-2442.9745836583297,false,null,null,-3180.6746093356542,-1705.2745579810062,-1949.5720163468386,-2936.3771509698199,-3674.0771766471444,null,{"$f":"IF(I30066,AND(SIGN(I30066)=SIGN(L30066:P30066)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30067","v":49816679},null,{"$f":"Calcs!BT30067","v":3063.266310100003},null,{"$f":"Calcs!BJ30067","v":3934.300014792404},null,-871.03370469240099,false,null,null,-1264.4637061716417,-477.60370321316077,-564.70707368240028,-1177.3603357024012,-1570.7903371816419,null,{"$f":"IF(I30067,AND(SIGN(I30067)=SIGN(L30067:P30067)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30068","v":49816685},null,{"$f":"Calcs!BT30068","v":3400.1692103774139},null,{"$f":"Calcs!BJ30068","v":4327.8801995016283},null,-927.71098912421439,false,null,null,-1360.4990090743777,-494.92296917405156,-587.69406808647273,-1267.7279101619556,-1700.5159301121189,null,{"$f":"IF(I30068,AND(SIGN(I30068)=SIGN(L30068:P30068)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30069","v":49816691},null,{"$f":"Calcs!BT30069","v":1715.5888024185265},null,{"$f":"Calcs!BJ30069","v":2289.8937686300314},null,-574.30496621150496,false,null,null,-803.29434307450811,-345.31558934850182,-402.74608596965209,-745.86384645335761,-974.85322331636075,null,{"$f":"IF(I30069,AND(SIGN(I30069)=SIGN(L30069:P30069)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30070","v":49816749},null,{"$f":"Calcs!BT30070","v":7741.9533804704388},null,{"$f":"Calcs!BJ30070","v":11996.636411055501},null,-4254.6830305850617,false,null,null,-5454.3466716906132,-3055.019389479512,-3480.4876925380177,-5028.8783686321058,-6228.5420097376573,null,{"$f":"IF(I30070,AND(SIGN(I30070)=SIGN(L30070:P30070)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30071","v":49860264},null,{"$f":"Calcs!BT30071","v":66885.534433689143},null,{"$f":"Calcs!BJ30071","v":54167.086168796006},null,12718.448264893137,true,null,null,7301.7396480135285,18135.156881772738,19407.001708262054,6029.8948215242272,613.18620464461856,null,{"$f":"IF(I30071,AND(SIGN(I30071)=SIGN(L30071:P30071)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30072","v":49860337},null,{"$f":"Calcs!BT30072","v":2522.8216714753648},null,{"$f":"Calcs!BJ30072","v":4544.5445392906795},null,-2021.7228678153147,false,null,null,-2476.1773217443829,-1567.2684138862469,-1769.4407006677779,-2274.0050349628509,-2728.4594888919191,null,{"$f":"IF(I30072,AND(SIGN(I30072)=SIGN(L30072:P30072)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30073","v":49861435},null,{"$f":"Calcs!BT30073","v":2329.3165776978381},null,{"$f":"Calcs!BJ30073","v":3810.5490332862737},null,-1481.2324555884356,false,null,null,-1862.2873589170636,-1100.1775522598082,-1248.3007978186515,-1714.1641133582193,-2095.2190166868472,null,{"$f":"IF(I30073,AND(SIGN(I30073)=SIGN(L30073:P30073)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30074","v":49861469},null,{"$f":"Calcs!BT30074","v":11373.800172837351},null,{"$f":"Calcs!BJ30074","v":12633.413306184137},null,-1259.6131333467856,false,null,null,-2522.9544639652013,3.7281972716282326,-122.23311606304924,-2396.9931506305202,-3660.3344812489358,null,{"$f":"IF(I30074,AND(SIGN(I30074)=SIGN(L30074:P30074)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30075","v":49861487},null,{"$f":"Calcs!BT30075","v":3864.2141628309073},null,{"$f":"Calcs!BJ30075","v":5096.2176040955183},null,-1232.003441264611,false,null,null,-1741.6252016741628,-722.38168085505913,-845.58202498151968,-1618.4248575477018,-2128.0466179572536,null,{"$f":"IF(I30075,AND(SIGN(I30075)=SIGN(L30075:P30075)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30076","v":49861505},null,{"$f":"Calcs!BT30076","v":32304.050170622635},null,{"$f":"Calcs!BJ30076","v":27406.437028861812},null,4897.6131417608231,true,null,null,2156.9694388746393,7638.2568446470032,8128.018158823088,1667.2081246985617,-1073.435578187622,null,{"$f":"IF(I30076,AND(SIGN(I30076)=SIGN(L30076:P30076)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30077","v":49861641},null,{"$f":"Calcs!BT30077","v":1372.9053518379776},null,{"$f":"Calcs!BJ30077","v":2222.711803750894},null,-849.80645191291637,false,null,null,-1072.0776322880058,-627.53527153782693,-712.51591672911854,-987.0969870967142,-1209.3681674718036,null,{"$f":"IF(I30077,AND(SIGN(I30077)=SIGN(L30077:P30077)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30078","v":49861647},null,{"$f":"Calcs!BT30078","v":7344.8762263182334},null,{"$f":"Calcs!BJ30078","v":10032.239762875657},null,-2687.3635365574237,false,null,null,-3690.5875128449907,-1684.1395602698585,-1952.8759139255999,-3421.8511591892466,-4425.0751354768136,null,{"$f":"IF(I30078,AND(SIGN(I30078)=SIGN(L30078:P30078)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30079","v":49880144},null,{"$f":"Calcs!BT30079","v":2512.5142949415454},null,{"$f":"Calcs!BJ30079","v":4309.5578454436818},null,-1797.0435505021364,false,null,null,-2227.9993350465052,-1366.0877659577682,-1545.7921210079817,-2048.2949799962907,-2479.2507645406595,null,{"$f":"IF(I30079,AND(SIGN(I30079)=SIGN(L30079:P30079)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30080","v":49937862},null,{"$f":"Calcs!BT30080","v":3265.3944343117564},null,{"$f":"Calcs!BJ30080","v":5141.6730617037574},null,-1876.278627392001,false,null,null,-2390.4459335623769,-1362.1113212216251,-1549.7391839608249,-2202.8180708231766,-2716.9853769935526,null,{"$f":"IF(I30080,AND(SIGN(I30080)=SIGN(L30080:P30080)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30081","v":49992375},null,{"$f":"Calcs!BT30081","v":10911.283248922022},null,{"$f":"Calcs!BJ30081","v":18915.077205613467},null,-8003.7939566914447,false,null,null,-9895.3016772527935,-6112.2862361300995,-6912.665631799242,-9094.9222815836474,-10986.430002144996,null,{"$f":"IF(I30081,AND(SIGN(I30081)=SIGN(L30081:P30081)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30082","v":49992454},null,{"$f":"Calcs!BT30082","v":2376.7035612128875},null,{"$f":"Calcs!BJ30082","v":6648.1109805882606},null,-4271.4074193753731,false,null,null,-4936.2185174341994,-3606.5963213165469,-4033.7370632540842,-4509.0777754966621,-5173.8888735554883,null,{"$f":"IF(I30082,AND(SIGN(I30082)=SIGN(L30082:P30082)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30083","v":49992848},null,{"$f":"Calcs!BT30083","v":8691.1951869894492},null,{"$f":"Calcs!BJ30083","v":12074.731690646751},null,-3383.5365036573021,false,null,null,-4591.0096727219789,-2176.0633345926271,-2514.4169849583559,-4252.6560223562465,-5460.1291914209232,null,{"$f":"IF(I30083,AND(SIGN(I30083)=SIGN(L30083:P30083)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30084","v":49993597},null,{"$f":"Calcs!BT30084","v":39255.529706394926},null,{"$f":"Calcs!BJ30084","v":36472.498012179087},null,2783.0316942158388,true,null,null,-864.21810700207425,6430.2814954337446,6708.5846648553343,-1142.5212764236494,-4789.7710776415624,null,{"$f":"IF(I30084,AND(SIGN(I30084)=SIGN(L30084:P30084)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30085","v":50368196},null,{"$f":"Calcs!BT30085","v":11066.105680031966},null,{"$f":"Calcs!BJ30085","v":27581.650797175509},null,-16515.545117143542,false,null,null,-19273.710196861095,-13757.380037425994,-15408.934549140346,-17622.155685146739,-20380.320764864293,null,{"$f":"IF(I30085,AND(SIGN(I30085)=SIGN(L30085:P30085)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30086","v":50387285},null,{"$f":"Calcs!BT30086","v":912.15583797440695},null,{"$f":"Calcs!BJ30086","v":20451.952259107889},null,-19539.796421133484,false,null,null,-21584.991647044273,-17494.601195222695,-19448.580837336041,-19631.012004930923,-21676.207230841712,null,{"$f":"IF(I30086,AND(SIGN(I30086)=SIGN(L30086:P30086)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30087","v":50387317},null,{"$f":"Calcs!BT30087","v":134.00792988928862},null,{"$f":"Calcs!BJ30087","v":4169.8874415593355},null,-4035.8795116700467,false,null,null,-4452.8682558259807,-3618.8907675141131,-4022.4787186811182,-4049.2803046589756,-4466.2690488149101,null,{"$f":"IF(I30087,AND(SIGN(I30087)=SIGN(L30087:P30087)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30088","v":50387475},null,{"$f":"Calcs!BT30088","v":1265.7601850399101},null,{"$f":"Calcs!BJ30088","v":7539.0980230017376},null,-6273.337837961828,false,null,null,-7027.2476402620032,-5519.4280356616546,-6146.7618194578363,-6399.9138564658188,-7153.823658765994,null,{"$f":"IF(I30088,AND(SIGN(I30088)=SIGN(L30088:P30088)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30089","v":50438214},null,{"$f":"Calcs!BT30089","v":635.42748059943619},null,{"$f":"Calcs!BJ30089","v":7037.0855462446652},null,-6401.6580656452288,false,null,null,-7105.3666202696959,-5697.9495110207627,-6338.1153175852851,-6465.2008137051725,-7168.9093683296396,null,{"$f":"IF(I30089,AND(SIGN(I30089)=SIGN(L30089:P30089)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30090","v":50438226},null,{"$f":"Calcs!BT30090","v":372.43246657196931},null,{"$f":"Calcs!BJ30090","v":3596.387747330275},null,-3223.9552807583059,false,null,null,-3583.5940554913336,-2864.3165060252786,-3186.7120341011087,-3261.1985274155027,-3620.8373021485304,null,{"$f":"IF(I30090,AND(SIGN(I30090)=SIGN(L30090:P30090)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30091","v":50438244},null,{"$f":"Calcs!BT30091","v":1086.3759528042433},null,{"$f":"Calcs!BJ30091","v":7949.6989737757194},null,-6863.3230209714766,false,null,null,-7658.2929183490487,-6068.3531235939045,-6754.6854256910519,-6971.9606162519003,-7766.9305136294724,null,{"$f":"IF(I30091,AND(SIGN(I30091)=SIGN(L30091:P30091)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30092","v":50438256},null,{"$f":"Calcs!BT30092","v":586.01187640930686},null,{"$f":"Calcs!BJ30092","v":4787.5410054034455},null,-4201.5291289941388,false,null,null,-4680.2832295344833,-3722.7750284537942,-4142.9279413532076,-4260.130316635069,-4738.8844171754135,null,{"$f":"IF(I30092,AND(SIGN(I30092)=SIGN(L30092:P30092)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30093","v":50438685},null,{"$f":"Calcs!BT30093","v":3685.662569821538},null,{"$f":"Calcs!BJ30093","v":24838.303796149627},null,-21152.641226328087,false,null,null,-23636.471605943054,-18668.810846713124,-20784.074969345933,-21521.207483310242,-24005.037862925208,null,{"$f":"IF(I30093,AND(SIGN(I30093)=SIGN(L30093:P30093)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30094","v":50438701},null,{"$f":"Calcs!BT30094","v":11463.241127866364},null,{"$f":"Calcs!BJ30094","v":28263.482661299098},null,{"$f":"D30094-F30094","v":-16800.241533432734},{"$f":"H30094>0","v":false},null,null,-19626.589799562647,-13973.893267302825,-15653.917420646098,-17946.565646219373,-20772.913912349286,null,{"$f":"IF(I30094,AND(SIGN(I30094)=SIGN(L30094:P30094)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30095","v":50439909},null,{"$f":"Calcs!BT30095","v":350.11545469782845},null,{"$f":"Calcs!BJ30095","v":4750.5959308275851},null,-4400.4804761297564,false,null,null,-4875.5400692125149,-3925.4208830469979,-4365.4689306599739,-4435.4920215995398,-4910.5516146822984,null,{"$f":"IF(I30095,AND(SIGN(I30095)=SIGN(L30095:P30095)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30096","v":50439921},null,{"$f":"Calcs!BT30096","v":34.306245401526212},null,{"$f":"Calcs!BJ30096","v":3101.383821305752},null,-3067.0775759042258,false,null,null,-3377.2159580348011,-2756.9391937736505,-3063.6469513640732,-3070.5082004443784,-3380.6465825749538,null,{"$f":"IF(I30096,AND(SIGN(I30096)=SIGN(L30096:P30096)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30097","v":50439981},null,{"$f":"Calcs!BT30097","v":1012.4333782642007},null,{"$f":"Calcs!BJ30097","v":43750.377337163452},null,-42737.943958899254,false,null,null,-47112.981692615605,-38362.906225182909,-42636.700621072829,-42839.187296725671,-47214.225030442023,null,{"$f":"IF(I30097,AND(SIGN(I30097)=SIGN(L30097:P30097)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30098","v":50440054},null,{"$f":"Calcs!BT30098","v":342.10356339738564},null,{"$f":"Calcs!BJ30098","v":20916.519050522489},null,-20574.415487125105,false,null,null,-22666.067392177356,-18482.763582072857,-20540.205130785365,-20608.625843464841,-22700.277748517092,null,{"$f":"IF(I30098,AND(SIGN(I30098)=SIGN(L30098:P30098)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30099","v":50440065},null,{"$f":"Calcs!BT30099","v":1390.1114448706271},null,{"$f":"Calcs!BJ30099","v":10792.16690659049},null,-9402.0554617198632,false,null,null,-10481.272152378913,-8322.8387710608149,-9263.0443172327996,-9541.0666062069249,-10620.283296865975,null,{"$f":"IF(I30099,AND(SIGN(I30099)=SIGN(L30099:P30099)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30100","v":50644180},null,{"$f":"Calcs!BT30100","v":1131.1943632133164},null,{"$f":"Calcs!BJ30100","v":6851.3589518321469},null,-5720.1645886188307,false,null,null,-6405.3004838020461,-5035.0286934356163,-5607.045152297499,-5833.2840249401625,-6518.4199201233778,null,{"$f":"IF(I30100,AND(SIGN(I30100)=SIGN(L30100:P30100)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30101","v":83772044},null,{"$f":"Calcs!BT30101","v":32961.550554182955},null,{"$f":"Calcs!BJ30101","v":32613.790223144875},null,347.76033103808004,true,null,null,-2913.6186912764097,3609.1393533525661,3643.9153864563777,-2948.394724380214,-6209.7737466947037,null,{"$f":"IF(I30101,AND(SIGN(I30101)=SIGN(L30101:P30101)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30102","v":87454949},null,{"$f":"Calcs!BT30102","v":1921.8569811698251},null,{"$f":"Calcs!BJ30102","v":2543.1026943816528},null,-621.24571321182771,false,null,null,-875.55598264999321,-366.93544377366266,-429.06001509484486,-813.4314113288101,-1067.7416807669756,null,{"$f":"IF(I30102,AND(SIGN(I30102)=SIGN(L30102:P30102)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30103","v":87454952},null,{"$f":"Calcs!BT30103","v":3824.9188954989727},null,{"$f":"Calcs!BJ30103","v":5768.037252886892},null,-1943.1183573879193,false,null,null,-2519.9220826766091,-1366.3146320992305,-1560.6264678380221,-2325.6102469378166,-2902.4139722265063,null,{"$f":"IF(I30103,AND(SIGN(I30103)=SIGN(L30103:P30103)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30104","v":87455127},null,{"$f":"Calcs!BT30104","v":9244.1414518233069},null,{"$f":"Calcs!BJ30104","v":12693.486598177402},null,-3449.345146354095,false,null,null,-4718.6938061718356,-2179.9964865363545,-2524.9310011717644,-4373.7592915364257,-5643.1079513541663,null,{"$f":"IF(I30104,AND(SIGN(I30104)=SIGN(L30104:P30104)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30105","v":87489256},null,{"$f":"Calcs!BT30105","v":35154.342606940554},null,{"$f":"Calcs!BJ30105","v":36401.411283320384},null,-1247.0686763798294,false,null,null,-4887.2098047118707,2393.0724519522082,2268.365584314226,-4762.5029370738848,-8402.6440654059261,null,{"$f":"IF(I30105,AND(SIGN(I30105)=SIGN(L30105:P30105)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30106","v":87489266},null,{"$f":"Calcs!BT30106","v":20936.670647518898},null,{"$f":"Calcs!BJ30106","v":25296.863258364905},null,-4360.1926108460066,false,null,null,-6889.8789366825004,-1830.5062850095164,-2266.5255460941153,-6453.8596755978942,-8983.546001434388,null,{"$f":"IF(I30106,AND(SIGN(I30106)=SIGN(L30106:P30106)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30107","v":87489381},null,{"$f":"Calcs!BT30107","v":18805.471941292875},null,{"$f":"Calcs!BJ30107","v":23391.53868064511},null,-4586.0667393522344,false,null,null,-6925.220607416748,-2246.9128712877246,-2705.5195452229455,-6466.6139334815198,-8805.7678015460333,null,{"$f":"IF(I30107,AND(SIGN(I30107)=SIGN(L30107:P30107)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30108","v":87923257},null,{"$f":"Calcs!BT30108","v":15039.185912083041},null,{"$f":"Calcs!BJ30108","v":30008.611793703516},null,-14969.425881620475,false,null,null,-17970.287060990828,-11968.564702250125,-13465.50729041217,-16473.34447282878,-19474.205652199133,null,{"$f":"IF(I30108,AND(SIGN(I30108)=SIGN(L30108:P30108)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30109","v":87923297},null,{"$f":"Calcs!BT30109","v":4145.4314931097406},null,{"$f":"Calcs!BJ30109","v":12495.244734599624},null,-8349.8132414898828,false,null,null,{"$f":"(1+L$7)*$D30109-(1+L$6)*$F30109","v":-9599.3377149498483},-7100.2887680299218,-7935.2700921789092,-8764.3563908008582,-10013.880864260822,null,{"$f":"IF(I30109,AND(SIGN(I30109)=SIGN(L30109:P30109)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30110","v":89956727},null,{"$f":"Calcs!BT30110","v":1529.9285843591751},null,{"$f":"Calcs!BJ30110","v":32310.420098578881},null,-30780.491514219706,false,null,null,-34011.533524077604,-27549.449504361819,-30627.498655783787,-30933.484372655625,-34164.526382513519,null,{"$f":"IF(I30110,AND(SIGN(I30110)=SIGN(L30110:P30110)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30111","v":93692165},null,{"$f":"Calcs!BT30111","v":45657.759974827379},null,{"$f":"Calcs!BJ30111","v":42179.460751539511},null,3478.2992232878678,true,null,null,-739.64685186608403,7696.2452984418196,8044.07522077061,-1087.4767741948672,-5305.422849348819,null,{"$f":"IF(I30111,AND(SIGN(I30111)=SIGN(L30111:P30111)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30112","v":93794729},null,{"$f":"Calcs!BT30112","v":9201.2996195295436},null,{"$f":"Calcs!BJ30112","v":16972.707431164486},null,-7771.4078116349428,false,null,null,-9468.6785547513919,-6074.1370685184938,-6851.2778496819883,-8691.5377735878974,-10388.808516704346,null,{"$f":"IF(I30112,AND(SIGN(I30112)=SIGN(L30112:P30112)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30113","v":94168389},null,{"$f":"Calcs!BT30113","v":2431.6203704486065},null,{"$f":"Calcs!BJ30113","v":3960.5320189627982},null,-1528.9116485141917,false,null,null,-1924.9648504104721,-1132.8584466179118,-1285.7496114693308,-1772.0736855590521,-2168.1268874553325,null,{"$f":"IF(I30113,AND(SIGN(I30113)=SIGN(L30113:P30113)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30114","v":94168442},null,{"$f":"Calcs!BT30114","v":6911.3800664502714},null,{"$f":"Calcs!BJ30114","v":8419.4721171630736},null,-1508.0920507128021,false,null,null,-2350.0392624291098,-666.14483899649531,-816.9540440677747,-2199.2300573578295,-3041.1772690741373,null,{"$f":"IF(I30114,AND(SIGN(I30114)=SIGN(L30114:P30114)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30115","v":94225503},null,{"$f":"Calcs!BT30115","v":1811.7099784711088},null,{"$f":"Calcs!BJ30115","v":3818.3585612453981},null,-2006.6485827742893,false,null,null,-2388.4844388988295,-1624.8127266497497,-1825.4775849271782,-2187.8195806213998,-2569.6554367459403,null,{"$f":"IF(I30115,AND(SIGN(I30115)=SIGN(L30115:P30115)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30116","v":94225624},null,{"$f":"Calcs!BT30116","v":21749.182660919083},null,{"$f":"Calcs!BJ30116","v":24798.254934820783},null,-3049.0722739017001,false,null,null,-5528.8977673837799,-569.24678041962397,-874.15400780978962,-5223.9905399936069,-7703.8160334756867,null,{"$f":"IF(I30116,AND(SIGN(I30116)=SIGN(L30116:P30116)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30117","v":94987679},null,{"$f":"Calcs!BT30117","v":1688.3034707516122},null,{"$f":"Calcs!BJ30117","v":11168.626203081632},null,-9480.3227323300198,false,null,null,-10597.185352638184,-8363.4601120218576,-9311.4923852548582,-9649.1530794051814,-10766.015699713345,null,{"$f":"IF(I30117,AND(SIGN(I30117)=SIGN(L30117:P30117)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30118","v":95232689},null,{"$f":"Calcs!BT30118","v":67025.302528494794},null,{"$f":"Calcs!BJ30118","v":68710.830160366037},null,-1685.5276318712422,false,null,null,-8556.6106479078589,5185.55538416536,5017.0026209782372,-8388.0578847207216,-15259.140900757338,null,{"$f":"IF(I30118,AND(SIGN(I30118)=SIGN(L30118:P30118)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30119","v":95232700},null,{"$f":"Calcs!BT30119","v":401.08692405124344},null,{"$f":"Calcs!BJ30119","v":5358.2372793394879},null,-4957.1503552882441,false,null,null,-5492.9740832221933,-4421.3266273542959,-4917.0416628831199,-4997.2590476933692,-5533.0827756273184,null,{"$f":"IF(I30119,AND(SIGN(I30119)=SIGN(L30119:P30119)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30120","v":95245985},null,{"$f":"Calcs!BT30120","v":2075.9970849164706},null,{"$f":"Calcs!BJ30120","v":2900.7390260482393},null,-824.74194113176873,false,null,null,-1114.8158437365928,-534.66803852694466,-617.14223264012162,-1032.3416496234158,-1322.4155522282399,null,{"$f":"IF(I30120,AND(SIGN(I30120)=SIGN(L30120:P30120)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30121","v":95246575},null,{"$f":"Calcs!BT30121","v":1610.3154828729948},null,{"$f":"Calcs!BJ30121","v":2855.9844235132537},null,-1245.6689406402588,false,null,null,-1531.2673829915843,-960.07049828893332,-1084.6373923529593,-1406.7004889275584,-1692.2989312788839,null,{"$f":"IF(I30121,AND(SIGN(I30121)=SIGN(L30121:P30121)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30122","v":95246608},null,{"$f":"Calcs!BT30122","v":1233.3451791234945},null,{"$f":"Calcs!BJ30122","v":3485.0519128360866},null,-2251.7067337125918,false,null,null,-2600.2119249962007,-1903.2015424289837,-2128.3722158002424,-2375.0412516249417,-2723.5464429085505,null,{"$f":"IF(I30122,AND(SIGN(I30122)=SIGN(L30122:P30122)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30123","v":95288728},null,{"$f":"Calcs!BT30123","v":735.24290589427142},null,{"$f":"Calcs!BJ30123","v":4701.3358313931076},null,-3966.0929254988359,false,null,null,-4436.2265086381467,-3495.9593423595252,-3892.568634909409,-4039.6172160882634,-4509.7507992275741,null,{"$f":"IF(I30123,AND(SIGN(I30123)=SIGN(L30123:P30123)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30124","v":95290862},null,{"$f":"Calcs!BT30124","v":179.28761082868931},null,{"$f":"Calcs!BJ30124","v":5417.8099605661437},null,-5238.5223497374545,false,null,null,-5780.3033457940692,-4696.7413536808399,-5220.5935886545858,-5256.4511108203233,-5798.2321068769379,null,{"$f":"IF(I30124,AND(SIGN(I30124)=SIGN(L30124:P30124)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30125","v":95369017},null,{"$f":"Calcs!BT30125","v":7287.5883050271786},null,{"$f":"Calcs!BJ30125","v":8800.7372770136772},null,-1513.1489719864985,false,null,null,-2393.2226996878671,-633.07524428513079,-784.3901414837801,-2241.907802489216,-3121.9815301905846,null,{"$f":"IF(I30125,AND(SIGN(I30125)=SIGN(L30125:P30125)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30126","v":95449250},null,{"$f":"Calcs!BT30126","v":44.368519401437652},null,{"$f":"Calcs!BJ30126","v":3924.287799460194},null,-3879.9192800587562,false,null,null,-4272.348060004776,-3487.4905001127372,-3875.4824281186125,-3884.3561319989003,-4276.7849119449202,null,{"$f":"IF(I30126,AND(SIGN(I30126)=SIGN(L30126:P30126)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30127","v":96229916},null,{"$f":"Calcs!BT30127","v":504.50789515608443},null,{"$f":"Calcs!BJ30127","v":3937.6040458520338},null,-3433.0961506959493,false,null,null,-3826.8565552811533,-3039.3357461107462,-3382.6453611803408,-3483.5469402115577,-3877.3073447967618,null,{"$f":"IF(I30127,AND(SIGN(I30127)=SIGN(L30127:P30127)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30128","v":96229925},null,{"$f":"Calcs!BT30128","v":1670.0206159744166},null,{"$f":"Calcs!BJ30128","v":10756.12293139453},null,-9086.1023154201139,false,null,null,-10161.714608559567,-8010.49002228066,-8919.1002538226712,-9253.1043770175547,-10328.71667015701,null,{"$f":"IF(I30128,AND(SIGN(I30128)=SIGN(L30128:P30128)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30129","v":96735953},null,{"$f":"Calcs!BT30129","v":8944.7745328665897},null,{"$f":"Calcs!BJ30129","v":11274.755685603068},null,-2329.9811527364782,false,null,null,-3457.4567212967868,-1202.5055841761714,-1435.5036994498187,-3224.4586060231368,-4351.9341745834454,null,{"$f":"IF(I30129,AND(SIGN(I30129)=SIGN(L30129:P30129)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30130","v":96735978},null,{"$f":"Calcs!BT30130","v":2109.9642251727309},null,{"$f":"Calcs!BJ30130","v":2783.4959845080452},null,-673.53175933531429,false,null,null,-951.88135778611922,-395.18216088450981,-462.53533681804083,-884.52818185258729,-1162.8777803033922,null,{"$f":"IF(I30130,AND(SIGN(I30130)=SIGN(L30130:P30130)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30131","v":97528580},null,{"$f":"Calcs!BT30131","v":27145.61044455626},null,{"$f":"Calcs!BJ30131","v":30852.641546208924},null,-3707.0311016526648,false,null,null,-6792.2952562735591,-621.76694703177418,-992.4700571970352,-6421.5921461082908,-9506.856300729185,null,{"$f":"IF(I30131,AND(SIGN(I30131)=SIGN(L30131:P30131)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30132","v":97528597},null,{"$f":"Calcs!BT30132","v":2121.5547616489812},null,{"$f":"Calcs!BJ30132","v":3895.6528636100688},null,-1774.0981019610877,false,null,null,-2163.6633883220948,-1384.532815600081,-1561.9426257961895,-1986.2535781259858,-2375.8188644869929,null,{"$f":"IF(I30132,AND(SIGN(I30132)=SIGN(L30132:P30132)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30133","v":104258587},null,{"$f":"Calcs!BT30133","v":19731.088871577609},null,{"$f":"Calcs!BJ30133","v":30983.801567060887},null,-11252.712695483278,false,null,null,-14351.092852189373,-8154.3325387771911,-9279.6038083255153,-13225.821582641038,-16324.201739347132,null,{"$f":"IF(I30133,AND(SIGN(I30133)=SIGN(L30133:P30133)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30134","v":106699284},null,{"$f":"Calcs!BT30134","v":12474.808930274528},null,{"$f":"Calcs!BJ30134","v":16098.641032662443},null,-3623.8321023879143,false,null,null,-5233.6962056541597,-2013.9679991216708,-2376.3512093604604,-4871.3129954153665,-6481.1770986816118,null,{"$f":"IF(I30134,AND(SIGN(I30134)=SIGN(L30134:P30134)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30135","v":106753801},null,{"$f":"Calcs!BT30135","v":120.47260698666693},null,{"$f":"Calcs!BJ30135","v":1501.7321776783629},null,-1381.2595706916959,false,null,null,-1531.4327884595323,-1231.0863529238597,-1369.2123099930293,-1393.3068313903627,-1543.4800491581991,null,{"$f":"IF(I30135,AND(SIGN(I30135)=SIGN(L30135:P30135)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30136","v":107123423},null,{"$f":"Calcs!BT30136","v":3257.5244885685906},null,{"$f":"Calcs!BJ30136","v":12530.287488262364},null,-9272.7629996937721,false,null,null,-10525.791748520012,-8019.7342508675365,-8947.0105508369143,-9598.5154485506318,-10851.54419737687,null,{"$f":"IF(I30136,AND(SIGN(I30136)=SIGN(L30136:P30136)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30137","v":107873357},null,{"$f":"Calcs!BT30137","v":40.905220573999856},null,{"$f":"Calcs!BJ30137","v":3644.7467473848556},null,-3603.8415268108556,false,null,null,-3968.3162015493417,-3239.36685207237,-3599.7510047534556,-3607.9320488682556,-3972.4067236067417,null,{"$f":"IF(I30137,AND(SIGN(I30137)=SIGN(L30137:P30137)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30138","v":108362674},null,{"$f":"Calcs!BT30138","v":1968.8544478932188},null,{"$f":"Calcs!BJ30138","v":2756.8634917243635},null,-788.00904383114471,false,null,null,-1063.6953930035813,-512.32269465870854,-591.12359904182267,-984.89448862046652,-1260.5808377929031,null,{"$f":"IF(I30138,AND(SIGN(I30138)=SIGN(L30138:P30138)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30139","v":112828479},null,{"$f":"Calcs!BT30139","v":190.06693881132713},null,{"$f":"Calcs!BJ30139","v":2070.2257642413165},null,-1880.1588254299893,false,null,null,-2087.1814018541213,-1673.1362490058577,-1861.1521315488567,-1899.1655193111221,-2106.1880957352537,null,{"$f":"IF(I30139,AND(SIGN(I30139)=SIGN(L30139:P30139)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30140","v":113027332},null,{"$f":"Calcs!BT30140","v":2101.8292957899057},null,{"$f":"Calcs!BJ30140","v":3279.1006434525016},null,-1177.2713476625959,false,null,null,-1505.1814120078461,-849.36128331734562,-967.08841808360512,-1387.4542772415864,-1715.3643415868366,null,{"$f":"IF(I30140,AND(SIGN(I30140)=SIGN(L30140:P30140)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30141","v":113027400},null,{"$f":"Calcs!BT30141","v":3082.2106707477005},null,{"$f":"Calcs!BJ30141","v":7301.408031015043},null,-4219.1973602673424,false,null,null,-4949.3381633688477,-3489.0565571658381,-3910.976293192572,-4527.4184273421124,-5257.5592304436177,null,{"$f":"IF(I30141,AND(SIGN(I30141)=SIGN(L30141:P30141)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30142","v":113027553},null,{"$f":"Calcs!BT30142","v":1697.418177820613},null,{"$f":"Calcs!BJ30142","v":2859.6889431861732},null,-1162.2707653655602,false,null,null,-1448.2396596841777,-876.30187104694278,-992.52894758349885,-1332.0125831476214,-1617.9814774662389,null,{"$f":"IF(I30142,AND(SIGN(I30142)=SIGN(L30142:P30142)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30143","v":113028085},null,{"$f":"Calcs!BT30143","v":1488.5128050718583},null,{"$f":"Calcs!BJ30143","v":2492.8413734139535},null,-1004.3285683420952,false,null,null,-1253.612705683491,-755.04443100069989,-855.47728783490925,-1153.1798488492809,-1402.4639861906767,null,{"$f":"IF(I30143,AND(SIGN(I30143)=SIGN(L30143:P30143)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30144","v":113090591},null,{"$f":"Calcs!BT30144","v":2791.5686943299665},null,{"$f":"Calcs!BJ30144","v":4154.3685077944074},null,-1362.7998134644408,false,null,null,-1778.2366642438824,-947.36296268500018,-1083.6429440314441,-1641.9566828974375,-2057.3935336768791,null,{"$f":"IF(I30144,AND(SIGN(I30144)=SIGN(L30144:P30144)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30145","v":113127925},null,{"$f":"Calcs!BT30145","v":3625.7757018851917},null,{"$f":"Calcs!BJ30145","v":4879.1527756931791},null,-1253.3770738079875,false,null,null,-1741.2923513773057,-765.4617962386701,-890.79950361946794,-1615.9546439965065,-2103.8699215658248,null,{"$f":"IF(I30145,AND(SIGN(I30145)=SIGN(L30145:P30145)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30146","v":114675391},null,{"$f":"Calcs!BT30146","v":8078.3725397943272},null,{"$f":"Calcs!BJ30146","v":11944.572891328004},null,-3866.2003515336764,false,null,null,-5060.6576406664772,-2671.7430624008757,-3058.3630975542437,-4674.0376055131092,-5868.4948946459099,null,{"$f":"IF(I30146,AND(SIGN(I30146)=SIGN(L30146:P30146)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30147","v":114680550},null,{"$f":"Calcs!BT30147","v":9013.4894135995601},null,{"$f":"Calcs!BJ30147","v":13325.257385639934},null,-4311.7679720403739,false,null,null,-5644.2937106043682,-2979.2422334763814,-3410.4190306804176,-5213.1169134003294,-6545.6426519643237,null,{"$f":"IF(I30147,AND(SIGN(I30147)=SIGN(L30147:P30147)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30148","v":115269877},null,{"$f":"Calcs!BT30148","v":3735.0473725975085},null,{"$f":"Calcs!BJ30148","v":5013.6168276047774},null,-1278.569455007269,false,null,null,-1779.9311377677473,-777.20777224679159,-905.06471774751753,-1652.07419226702,-2153.4358750274982,null,{"$f":"IF(I30148,AND(SIGN(I30148)=SIGN(L30148:P30148)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30149","v":115493649},null,{"$f":"Calcs!BT30149","v":10662.611375832354},null,{"$f":"Calcs!BJ30149","v":12458.199537870441},null,-1795.5881620380878,false,null,null,-3041.4081158251338,-549.76820825104369,-729.3270244548512,-2861.8492996213226,-4107.6692534083686,null,{"$f":"IF(I30149,AND(SIGN(I30149)=SIGN(L30149:P30149)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30150","v":115653928},null,{"$f":"Calcs!BT30150","v":101.19938647256888},null,{"$f":"Calcs!BJ30150","v":872.94503038483333},null,-771.74564391226443,false,null,null,-859.04014695074784,-684.45114087378113,-761.62570526500758,-781.86558255952139,-869.1600855980048,null,{"$f":"IF(I30150,AND(SIGN(I30150)=SIGN(L30150:P30150)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30151","v":115996259},null,{"$f":"Calcs!BT30151","v":5646.5636249586096},null,{"$f":"Calcs!BJ30151","v":27175.154854687731},null,-21528.591229729122,false,null,null,-24246.106715197897,-18811.07574426035,-20963.93486723326,-22093.247592224983,-24810.763077693759,null,{"$f":"IF(I30151,AND(SIGN(I30151)=SIGN(L30151:P30151)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30152","v":116711457},null,{"$f":"Calcs!BT30152","v":23769.306799174825},null,{"$f":"Calcs!BJ30152","v":27992.15162579617},null,-4222.8448266213454,false,null,null,-7022.0599892009632,-1423.6296640417277,-1845.9141467038608,-6599.7755065388264,-9398.9906691184442,null,{"$f":"IF(I30152,AND(SIGN(I30152)=SIGN(L30152:P30152)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30153","v":118378114},null,{"$f":"Calcs!BT30153","v":2268.6341333517803},null,{"$f":"Calcs!BJ30153","v":8533.611371950281},null,-6264.9772385985007,false,null,null,-7118.3383757935289,-5411.6161014034724,-6038.1138252633227,-6491.8406519336786,-7345.2017891287069,null,{"$f":"IF(I30153,AND(SIGN(I30153)=SIGN(L30153:P30153)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30154","v":119754078},null,{"$f":"Calcs!BT30154","v":278.4588010011343},null,{"$f":"Calcs!BJ30154","v":2707.8036365965286},null,-2429.3448355953942,false,null,null,-2700.1251992550474,-2158.5644719357415,-2401.4989554952808,-2457.1907156955076,-2727.9710793551608,null,{"$f":"IF(I30154,AND(SIGN(I30154)=SIGN(L30154:P30154)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30155","v":120383575},null,{"$f":"Calcs!BT30155","v":2788.0043316063452},null,{"$f":"Calcs!BJ30155","v":8986.7642378861583},null,-6198.7599062798126,false,null,null,-7097.436330068429,-5300.0834824911981,-5919.9594731191783,-6477.5603394404479,-7376.2367632290643,null,{"$f":"IF(I30155,AND(SIGN(I30155)=SIGN(L30155:P30155)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30156","v":120383669},null,{"$f":"Calcs!BT30156","v":3363.1267090921428},null,{"$f":"Calcs!BJ30156","v":18644.747391643759},null,-15281.620682551616,false,null,null,-17146.095421715992,-13417.145943387241,-14945.308011642403,-15617.93335346083,-17482.408092625206,null,{"$f":"IF(I30156,AND(SIGN(I30156)=SIGN(L30156:P30156)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30157","v":120418422},null,{"$f":"Calcs!BT30157","v":2648.3476014678445},null,{"$f":"Calcs!BJ30157","v":10089.309390269262},null,-7440.9617888014172,false,null,null,-8449.8927278283445,-6432.0308497744909,-7176.1270286546323,-7705.7965489482012,-8714.7274879751276,null,{"$f":"IF(I30157,AND(SIGN(I30157)=SIGN(L30157:P30157)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30158","v":120506697},null,{"$f":"Calcs!BT30158","v":20933.318463357806},null,{"$f":"Calcs!BJ30158","v":25898.597399830804},null,{"$f":"D30158-F30158","v":-4965.2789364729979},{"$f":"H30158>0","v":false},null,null,-7555.1386764560812,-2375.4191964899182,-2871.9470901372151,-7058.610782808777,-9648.4705227918603,null,{"$f":"IF(I30158,AND(SIGN(I30158)=SIGN(L30158:P30158)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30159","v":120758002},null,{"$f":"Calcs!BT30159","v":3301.4206683087809},null,{"$f":"Calcs!BJ30159","v":3742.9665797938492},null,-441.54591148506825,false,null,null,-815.84256946445339,-67.249253505683555,-111.40384465418992,-771.68797831594611,-1145.9846362953313,null,{"$f":"IF(I30159,AND(SIGN(I30159)=SIGN(L30159:P30159)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30160","v":120957080},null,{"$f":"Calcs!BT30160","v":2020.0997410766906},null,{"$f":"Calcs!BJ30160","v":4700.5348541665298},null,-2680.4351130898394,false,null,null,{"$f":"(1+L$7)*$D30160-(1+L$6)*$F30160","v":-3150.488598506493},-2210.3816276731868,-2478.4251389821698,-2882.4450871975082,-3352.4985726141617,null,{"$f":"IF(I30160,AND(SIGN(I30160)=SIGN(L30160:P30160)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30161","v":121339632},null,{"$f":"Calcs!BT30161","v":21824.223154628169},null,{"$f":"Calcs!BJ30161","v":37391.619379676078},null,-15567.396225047909,false,null,null,-19306.558163015521,-11828.234287080304,-13384.973909585089,-17749.818540510725,-21488.980478478337,null,{"$f":"IF(I30161,AND(SIGN(I30161)=SIGN(L30161:P30161)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30162","v":123632367},null,{"$f":"Calcs!BT30162","v":912.15733913301256},null,{"$f":"Calcs!BJ30162","v":5767.0360313536712},null,-4854.8786922206582,false,null,null,-5431.5822953560255,-4278.1750890852909,-4763.6629583073573,-4946.09442613396,-5522.7980292693273,null,{"$f":"IF(I30162,AND(SIGN(I30162)=SIGN(L30162:P30162)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30163","v":125804160},null,{"$f":"Calcs!BT30163","v":904.16093860866579},null,{"$f":"Calcs!BJ30163","v":3914.6760727412702},null,-3010.5151341326045,false,null,null,-3401.9827414067322,-2619.0475268584778,-2920.099040271738,-3100.9312279934711,-3492.3988352675988,null,{"$f":"IF(I30163,AND(SIGN(I30163)=SIGN(L30163:P30163)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30164","v":127097043},null,{"$f":"Calcs!BT30164","v":5911.7110788992013},null,{"$f":"Calcs!BJ30164","v":15262.621052422804},null,-9350.9099735236032,false,null,null,-10877.172078765883,-7824.6478682813231,-8759.7388656336825,-9942.081081413522,-11468.343186655802,null,{"$f":"IF(I30164,AND(SIGN(I30164)=SIGN(L30164:P30164)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30165","v":127673748},null,{"$f":"Calcs!BT30165","v":1.3527881646950846E-3},null,{"$f":"Calcs!BJ30165","v":19361.622009430084},null,-19361.620656641921,false,null,null,-21297.782857584931,-17425.458455698914,-19361.620521363104,-19361.620791920737,-21297.782992863747,null,{"$f":"IF(I30165,AND(SIGN(I30165)=SIGN(L30165:P30165)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30166","v":127704822},null,{"$f":"Calcs!BT30166","v":16247.334878318152},null,{"$f":"Calcs!BJ30166","v":15776.247698965246},null,471.08717935290588,true,null,null,-1106.5375905436213,2048.7119492494294,2095.820667184722,-1153.6463084789084,-2731.2710783754355,null,{"$f":"IF(I30166,AND(SIGN(I30166)=SIGN(L30166:P30166)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30167","v":127786016},null,{"$f":"Calcs!BT30167","v":9062.7332122614171},null,{"$f":"Calcs!BJ30167","v":28626.926077858367},null,-19564.19286559695,false,null,null,-22426.88547338279,-16701.500257811113,-18657.919544370809,-20470.466186823091,-23333.158794608931,null,{"$f":"IF(I30167,AND(SIGN(I30167)=SIGN(L30167:P30167)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30168","v":127819528},null,{"$f":"Calcs!BT30168","v":4030.82963902336},null,{"$f":"Calcs!BJ30168","v":6997.0366849158218},null,-2966.2070458924618,false,null,null,-3665.9107143840447,-2266.5033774008798,-2563.1240819901259,-3369.2900097947977,-4068.9936782863806,null,{"$f":"IF(I30168,AND(SIGN(I30168)=SIGN(L30168:P30168)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30169","v":128509172},null,{"$f":"Calcs!BT30169","v":20733.345979405698},null,{"$f":"Calcs!BJ30169","v":25376.960981022592},null,-4643.615001616894,false,null,null,-7181.3110997191543,-2105.9189035146337,-2570.2804036763227,-6716.9495995574616,-9254.6456976597219,null,{"$f":"IF(I30169,AND(SIGN(I30169)=SIGN(L30169:P30169)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30170","v":129056529},null,{"$f":"Calcs!BT30170","v":7623.8377011102111},null,{"$f":"Calcs!BJ30170","v":8144.2363176805857},null,-520.39861657037454,false,null,null,-1334.8222483384343,294.0250151976843,241.98515354064784,-1282.7823866813951,-2097.2060184494549,null,{"$f":"IF(I30170,AND(SIGN(I30170)=SIGN(L30170:P30170)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30171","v":129113726},null,{"$f":"Calcs!BT30171","v":2074.6272504063763},null,{"$f":"Calcs!BJ30171","v":5190.4325503716263},null,-3115.80529996525,false,null,null,-3634.8485550024134,-2596.7620449280876,-2908.3425749246121,-3323.2680250058875,-3842.3112800430508,null,{"$f":"IF(I30171,AND(SIGN(I30171)=SIGN(L30171:P30171)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30172","v":129115451},null,{"$f":"Calcs!BT30172","v":7437.4901333815078},null,{"$f":"Calcs!BJ30172","v":14247.382417736588},null,-6809.8922843550799,false,null,null,-8234.6305261287416,-5385.154042581421,-6066.1432710169283,-7553.6412976932306,-8978.3795394668923,null,{"$f":"IF(I30172,AND(SIGN(I30172)=SIGN(L30172:P30172)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30173","v":129200773},null,{"$f":"Calcs!BT30173","v":5.3201225898646953E-4},null,{"$f":"Calcs!BJ30173","v":10432.72837616411},null,-10432.727844151852,false,null,null,-11476.000681768264,-9389.4550065354415,-10432.727790950625,-10432.727897353077,-11476.00073496949,null,{"$f":"IF(I30173,AND(SIGN(I30173)=SIGN(L30173:P30173)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30174","v":129362140},null,{"$f":"Calcs!BT30174","v":15307.41945524418},null,{"$f":"Calcs!BJ30174","v":23268.38843205891},null,-7960.9689768147291,false,null,null,-10287.807820020622,-5634.13013360884,-6430.2270312903092,-9491.7109223391471,-11818.54976554504,null,{"$f":"IF(I30174,AND(SIGN(I30174)=SIGN(L30174:P30174)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30175","v":129363036},null,{"$f":"Calcs!BT30175","v":17989.818331670507},null,{"$f":"Calcs!BJ30175","v":26012.736654618009},null,-8022.918322947502,false,null,null,-10624.191988409304,-5421.6446574857,-6223.936489780448,-9821.9001561145524,-12423.173821576354,null,{"$f":"IF(I30175,AND(SIGN(I30175)=SIGN(L30175:P30175)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30176","v":129363243},null,{"$f":"Calcs!BT30176","v":9554.6053192669478},null,{"$f":"Calcs!BJ30176","v":16592.243248540457},null,-7037.6379292735091,false,null,null,-8696.8622541275563,-5378.4136044194638,-6082.1773973468134,-7993.098461200203,-9652.3227860542502,null,{"$f":"IF(I30176,AND(SIGN(I30176)=SIGN(L30176:P30176)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30177","v":129379181},null,{"$f":"Calcs!BT30177","v":2005.6983807002994},null,{"$f":"Calcs!BJ30177","v":3646.3487018380101},null,-1640.6503211377108,false,null,null,-2005.2851913215122,-1276.0154509539097,-1440.0804830676807,-1841.2201592077406,-2205.8550293915423,null,{"$f":"IF(I30177,AND(SIGN(I30177)=SIGN(L30177:P30177)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30178","v":129379281},null,{"$f":"Calcs!BT30178","v":30077.251379652727},null,{"$f":"Calcs!BJ30178","v":33019.284944099432},null,-2942.033564446705,false,null,null,-6243.962058856654,359.89492996323679,65.691573518568475,-5949.7587024119784,-9251.6871968219275,null,{"$f":"IF(I30178,AND(SIGN(I30178)=SIGN(L30178:P30178)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30179","v":129379421},null,{"$f":"Calcs!BT30179","v":4317.0463018859227},null,{"$f":"Calcs!BJ30179","v":7261.9599026061305},null,-2944.9136007202078,false,null,null,-3671.1095909808218,-2218.7176104595947,-2513.2089705316148,-3376.6182309087999,-4102.8142211694139,null,{"$f":"IF(I30179,AND(SIGN(I30179)=SIGN(L30179:P30179)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30180","v":129379485},null,{"$f":"Calcs!BT30180","v":2478.4782091066545},null,{"$f":"Calcs!BJ30180","v":5218.1663868418509},null,-2739.6881777351964,false,null,null,-3261.5048164193822,-2217.8715390510115,-2491.8403568245308,-2987.5359986458616,-3509.3526373300474,null,{"$f":"IF(I30180,AND(SIGN(I30180)=SIGN(L30180:P30180)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30181","v":129382106},null,{"$f":"Calcs!BT30181","v":11924.499785960686},null,{"$f":"Calcs!BJ30181","v":26659.525765078855},null,-14735.025979118169,false,null,null,-17400.978555626054,-12069.073402610285,-13542.5760005221,-15927.475957714238,-18593.428534222126,null,{"$f":"IF(I30181,AND(SIGN(I30181)=SIGN(L30181:P30181)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30182","v":129971524},null,{"$f":"Calcs!BT30182","v":731.13219691560562},null,{"$f":"Calcs!BJ30182","v":3023.6890303277924},null,-2292.5568334121867,false,null,null,-2594.9257364449663,-1990.1879303794076,-2219.4436137206262,-2365.6700531037473,-2668.0389561365268,null,{"$f":"IF(I30182,AND(SIGN(I30182)=SIGN(L30182:P30182)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30183","v":131530457},null,{"$f":"Calcs!BT30183","v":1145.1094440779154},null,{"$f":"Calcs!BJ30183","v":3611.6063146352362},null,-2466.496870557321,false,null,null,-2827.6575020208447,-2105.3362390937973,-2351.9859261495294,-2581.0078149651126,-2942.1684464286363,null,{"$f":"IF(I30183,AND(SIGN(I30183)=SIGN(L30183:P30183)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30184","v":131727918},null,{"$f":"Calcs!BT30184","v":2.0297051875672878E-4},null,{"$f":"Calcs!BJ30184","v":5107.7316517275613},null,-5107.7314487570429,false,null,null,-5618.5046139297992,-4596.9582835842866,-5107.7314284599906,-5107.7314690540943,-5618.5046342268506,null,{"$f":"IF(I30184,AND(SIGN(I30184)=SIGN(L30184:P30184)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30185","v":132134074},null,{"$f":"Calcs!BT30185","v":3209.2824484109037},null,{"$f":"Calcs!BJ30185","v":12199.884382299389},null,-8990.6019338884853,false,null,null,-10210.590372118426,-7770.6134956585465,-8669.6736890473949,-9311.5301787295757,-10531.518616959516,null,{"$f":"IF(I30185,AND(SIGN(I30185)=SIGN(L30185:P30185)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30186","v":133012857},null,{"$f":"Calcs!BT30186","v":1116.9320569705685},null,{"$f":"Calcs!BJ30186","v":3776.6076233100775},null,-2659.6755663395088,false,null,null,-3037.3363286705171,-2282.0148040085014,-2547.982360642452,-2771.368772036566,-3149.0295343675743,null,{"$f":"IF(I30186,AND(SIGN(I30186)=SIGN(L30186:P30186)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30187","v":133301116},null,{"$f":"Calcs!BT30187","v":4817.7793407526606},null,{"$f":"Calcs!BJ30187","v":8213.3206034728428},null,-3395.5412627201822,false,null,null,-4216.8733230674679,-2574.2092023728983,-2913.7633286449154,-3877.3191967954481,-4698.6512571427338,null,{"$f":"IF(I30187,AND(SIGN(I30187)=SIGN(L30187:P30187)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30188","v":133985350},null,{"$f":"Calcs!BT30188","v":10266.34799869672},null,{"$f":"Calcs!BJ30188","v":17492.341406906246},null,-7225.993408209526,false,null,null,-8975.2275489001531,-5476.7592675189026,-6199.3586083398532,-8252.6282080791971,-10001.862348769824,null,{"$f":"IF(I30188,AND(SIGN(I30188)=SIGN(L30188:P30188)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30189","v":134183255},null,{"$f":"Calcs!BT30189","v":1143.0052668144149},null,{"$f":"Calcs!BJ30189","v":4349.4064624658822},null,-3206.4011956514673,false,null,null,-3641.3418418980559,-2771.4605494048792,-3092.1006689700257,-3320.7017223329085,-3755.6423685794971,null,{"$f":"IF(I30189,AND(SIGN(I30189)=SIGN(L30189:P30189)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30190","v":134772991},null,{"$f":"Calcs!BT30190","v":35762.814555526435},null,{"$f":"Calcs!BJ30190","v":56762.252382905135},null,-20999.437827378701,false,null,null,-26675.663065669221,-15323.212589088187,-17423.156371826051,-24575.719282931343,-30251.944521221863,null,{"$f":"IF(I30190,AND(SIGN(I30190)=SIGN(L30190:P30190)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30191","v":138753297},null,{"$f":"Calcs!BT30191","v":1698.6435721945829},null,{"$f":"Calcs!BJ30191","v":2523.1783858705539},null,-824.53481367597101,false,null,null,-1076.8526522630266,-572.21697508891589,-654.67045645651251,-994.39917089542928,-1246.7170094824849,null,{"$f":"IF(I30191,AND(SIGN(I30191)=SIGN(L30191:P30191)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30192","v":143513410},null,{"$f":"Calcs!BT30192","v":8235.6610773392949},null,{"$f":"Calcs!BJ30192","v":10168.40589139373},null,-1932.7448140544348,false,null,null,-2949.5854031938088,-915.90422491506251,-1109.1787063205047,-2756.3109217883639,-3773.1515109277379,null,{"$f":"IF(I30192,AND(SIGN(I30192)=SIGN(L30192:P30192)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30193","v":153544725},null,{"$f":"Calcs!BT30193","v":328.94055017537517},null,{"$f":"Calcs!BJ30193","v":9150.1635921078469},null,-8821.2230419324715,false,null,null,-9736.2394011432571,-7906.2066827216877,-8788.3289869149339,-8854.117096950009,-9769.1334561607946,null,{"$f":"IF(I30193,AND(SIGN(I30193)=SIGN(L30193:P30193)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30194","v":160463787},null,{"$f":"Calcs!BT30194","v":2688.9319424264359},null,{"$f":"Calcs!BJ30194","v":3675.9848592213552},null,-987.05291679491938,false,null,null,-1354.6514027170551,-619.45443087278409,-718.15972255227553,-1255.9461110375628,-1623.5445969596985,null,{"$f":"IF(I30194,AND(SIGN(I30194)=SIGN(L30194:P30194)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30195","v":161832718},null,{"$f":"Calcs!BT30195","v":3877.0484643077752},null,{"$f":"Calcs!BJ30195","v":5111.235927093835},null,-1234.1874627860598,false,null,null,-1745.3110554954437,-723.06387007667672,-846.48261635528161,-1621.892309216837,-2133.015901926221,null,{"$f":"IF(I30195,AND(SIGN(I30195)=SIGN(L30195:P30195)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30196","v":162281910},null,{"$f":"Calcs!BT30196","v":5341.1383871047938},null,{"$f":"Calcs!BJ30196","v":10909.309825977363},null,-5568.1714388725695,false,null,null,-6659.1024214703075,-4477.2404562748334,-5034.0576001620893,-6102.2852775830488,-7193.2162601807868,null,{"$f":"IF(I30196,AND(SIGN(I30196)=SIGN(L30196:P30196)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30197","v":49289626},null,{"$f":"Calcs!BT30197","v":350.97368775874867},null,{"$f":"Calcs!BJ30197","v":3795.6308324412794},null,-3444.6571446825305,false,null,null,-3824.2202279266589,-3065.0940614384026,-3409.5597759066559,-3479.7545134584057,-3859.317596702534,null,{"$f":"IF(I30197,AND(SIGN(I30197)=SIGN(L30197:P30197)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30198","v":49289650},null,{"$f":"Calcs!BT30198","v":882.07469261839356},null,{"$f":"Calcs!BJ30198","v":4406.8765784727748},null,-3524.801885854381,false,null,null,-3965.4895437016585,-3084.1142280071035,-3436.5944165925421,-3613.0093551162208,-4053.6970129634983,null,{"$f":"IF(I30198,AND(SIGN(I30198)=SIGN(L30198:P30198)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30199","v":49316443},null,{"$f":"Calcs!BT30199","v":1229.7631592436139},null,{"$f":"Calcs!BJ30199","v":5927.2314766690524},null,-4697.4683174254387,false,null,null,-5290.1914650923445,-4104.7451697585338,-4574.4920015010775,-4820.4446333497999,-5413.1677810167057,null,{"$f":"IF(I30199,AND(SIGN(I30199)=SIGN(L30199:P30199)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30200","v":49316455},null,{"$f":"Calcs!BT30200","v":628.40952160101085},null,{"$f":"Calcs!BJ30200","v":4045.8360935932383},null,-3417.4265719922273,false,null,null,-3822.0101813515512,-3012.8429626329034,-3354.5856198321262,-3480.2675241523284,-3884.8511335116523,null,{"$f":"IF(I30200,AND(SIGN(I30200)=SIGN(L30200:P30200)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30201","v":49434412},null,{"$f":"Calcs!BT30201","v":690.70303138594147},null,{"$f":"Calcs!BJ30201","v":3525.5012627782203},null,-2834.7982313922789,false,null,null,-3187.3483576701014,-2482.2481051144568,-2765.7279282536847,-2903.8685345308731,-3256.4186608086957,null,{"$f":"IF(I30201,AND(SIGN(I30201)=SIGN(L30201:P30201)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30202","v":49451038},null,{"$f":"Calcs!BT30202","v":7628.3767645458674},null,{"$f":"Calcs!BJ30202","v":9740.6840524016661},null,-2112.3072878557987,false,null,null,-3086.3756930959653,-1138.2388826156321,-1349.4696114012113,-2875.1449643103851,-3849.2133695505518,null,{"$f":"IF(I30202,AND(SIGN(I30202)=SIGN(L30202:P30202)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30203","v":49451053},null,{"$f":"Calcs!BT30203","v":749.4025728922245},null,{"$f":"Calcs!BJ30203","v":3799.535596420842},null,-3050.1330235286177,false,null,null,-3430.0865831707024,-2670.1794638865331,-2975.192766239395,-3125.07328081784,-3505.0268404599246,null,{"$f":"IF(I30203,AND(SIGN(I30203)=SIGN(L30203:P30203)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30204","v":49722959},null,{"$f":"Calcs!BT30204","v":3236.9960151884911},null,{"$f":"Calcs!BJ30204","v":3671.0788737085709},null,-434.08285852007975,false,null,null,-801.19074589093725,-66.974971149222711,-110.3832570012305,-757.782460038929,-1124.8903474097865,null,{"$f":"IF(I30204,AND(SIGN(I30204)=SIGN(L30204:P30204)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30205","v":49723003},null,{"$f":"Calcs!BT30205","v":2464.5288744125237},null,{"$f":"Calcs!BJ30205","v":2960.111462968252},null,-495.58258855572831,false,null,null,-791.59373485255355,-199.57144225890306,-249.12970111447567,-742.03547599698049,-1038.0466222938057,null,{"$f":"IF(I30205,AND(SIGN(I30205)=SIGN(L30205:P30205)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30206","v":49788538},null,{"$f":"Calcs!BT30206","v":688.40296847677575},null,{"$f":"Calcs!BJ30206","v":1387.4928007378332},null,-699.0898322610575,false,null,null,-837.83911233484093,-560.34055218727428,-630.24953541337982,-767.93012910873506,-906.6794091825185,null,{"$f":"IF(I30206,AND(SIGN(I30206)=SIGN(L30206:P30206)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30207","v":49788550},null,{"$f":"Calcs!BT30207","v":2774.2907003263945},null,{"$f":"Calcs!BJ30207","v":2746.3506656255418},null,27.940034700852721,true,null,null,-246.69503186170186,302.57510126340685,305.36910473349235,-249.48903533178645,-524.12410189434104,null,{"$f":"IF(I30207,AND(SIGN(I30207)=SIGN(L30207:P30207)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30208","v":49880379},null,{"$f":"Calcs!BT30208","v":1629.4175937328575},null,{"$f":"Calcs!BJ30208","v":6566.5114256307361},null,-4937.0938318978788,false,null,null,-5593.744974460953,-4280.4426893348054,-4774.1520725245928,-5100.0355912711639,-5756.6867338342381,null,{"$f":"IF(I30208,AND(SIGN(I30208)=SIGN(L30208:P30208)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30209","v":49938347},null,{"$f":"Calcs!BT30209","v":3712.3987185922688},null,{"$f":"Calcs!BJ30209","v":12645.42796458279},null,-8933.0292459905213,false,null,null,-10197.572042448801,-7668.4864495322417,-8561.7893741312946,-9304.269117849748,-10568.811914308028,null,{"$f":"IF(I30209,AND(SIGN(I30209)=SIGN(L30209:P30209)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30210","v":94399866},null,{"$f":"Calcs!BT30210","v":6610.8712963773614},null,{"$f":"Calcs!BJ30210","v":4452.9327690009468},null,2157.9385273764146,true,null,null,1712.6452504763192,2603.2318042765091,2819.025657014151,1496.8513977386783,1051.5581208385829,null,{"$f":"IF(I30210,AND(SIGN(I30210)=SIGN(L30210:P30210)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30211","v":96228567},null,{"$f":"Calcs!BT30211","v":378.64256688633913},null,{"$f":"Calcs!BJ30211","v":3183.9845977964951},null,-2805.3420309101562,false,null,null,{"$f":"(1+L$7)*$D30211-(1+L$6)*$F30211","v":-3123.7404906898059},-2486.9435711305068,-2767.4777742215219,-2843.2062875987899,-3161.6047473784397,null,{"$f":"IF(I30211,AND(SIGN(I30211)=SIGN(L30211:P30211)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30212","v":128865973},null,{"$f":"Calcs!BT30212","v":8673.1410992255405},null,{"$f":"Calcs!BJ30212","v":14310.459374329521},null,-5637.3182751039803,false,null,null,-7068.3642125369333,-4206.2723376710292,-4770.0041651814263,-6504.6323850265344,-7935.6783224594874,null,{"$f":"IF(I30212,AND(SIGN(I30212)=SIGN(L30212:P30212)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30213","v":133981940},null,{"$f":"Calcs!BT30213","v":2397.654335952057},null,{"$f":"Calcs!BJ30213","v":4805.863359461393},null,-2408.209023509336,false,null,null,-2888.795359455476,-1927.6226875631969,-2168.4435899141299,-2647.9744571045417,-3128.5607930506817,null,{"$f":"IF(I30213,AND(SIGN(I30213)=SIGN(L30213:P30213)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30214","v":49287033},null,{"$f":"Calcs!BT30214","v":6532.2538229930888},null,{"$f":"Calcs!BJ30214","v":6528.8654959816249},null,3.3883270114638435,true,null,null,-649.49822258669883,656.27487660962652,656.61370931077363,-649.83705528784503,-1302.7236048860077,null,{"$f":"IF(I30214,AND(SIGN(I30214)=SIGN(L30214:P30214)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30215","v":49313666},null,{"$f":"Calcs!BT30215","v":3480.3171393915886},null,{"$f":"Calcs!BJ30215","v":2581.9500898706328},null,898.36704952095579,true,null,null,640.17204053389241,1156.5620585080192,1246.3987634601149,550.33533558179715,292.14032659473378,null,{"$f":"IF(I30215,AND(SIGN(I30215)=SIGN(L30215:P30215)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30216","v":49313858},null,{"$f":"Calcs!BT30216","v":13908.881010180059},null,{"$f":"Calcs!BJ30216","v":6128.1766383865306},null,7780.7043717935285,true,null,null,7167.8867079548745,8393.5220356321806,9171.5924728115351,6389.8162707755237,5776.9986069368697,null,{"$f":"IF(I30216,AND(SIGN(I30216)=SIGN(L30216:P30216)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30217","v":49313916},null,{"$f":"Calcs!BT30217","v":30144.067259435829},null,{"$f":"Calcs!BJ30217","v":12666.453616780436},null,17477.613642655393,true,null,null,16210.968280977348,18744.259004333435,20492.02036859898,14463.20691671181,13196.561555033764,null,{"$f":"IF(I30217,AND(SIGN(I30217)=SIGN(L30217:P30217)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30218","v":49314018},null,{"$f":"Calcs!BT30218","v":4588.8020977582628},null,{"$f":"Calcs!BJ30218","v":4068.463700244035},null,520.33839751422784,true,null,null,113.49202748982407,927.18476753863115,979.21860729005493,61.458187738401648,-345.38818228600212,null,{"$f":"IF(I30218,AND(SIGN(I30218)=SIGN(L30218:P30218)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30219","v":49314383},null,{"$f":"Calcs!BT30219","v":933.49366786162955},null,{"$f":"Calcs!BJ30219","v":4357.2159904250075},null,-3423.7223225633779,false,null,null,-3859.443921605879,-2988.0007235208773,-3330.3729557772149,-3517.071689349541,-3952.7932883920421,null,{"$f":"IF(I30219,AND(SIGN(I30219)=SIGN(L30219:P30219)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30220","v":49315618},null,{"$f":"Calcs!BT30220","v":7170.6895767305532},null,{"$f":"Calcs!BJ30220","v":7036.3846911714127},null,134.30488555914053,true,null,null,-569.33358355800101,837.94335467628207,851.37384323219612,-582.76407211391506,-1286.4025412310566,null,{"$f":"IF(I30220,AND(SIGN(I30220)=SIGN(L30220:P30220)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30221","v":49341863},null,{"$f":"Calcs!BT30221","v":3.6488804658077072},null,{"$f":"Calcs!BJ30221","v":2324.6361558328044},null,-2320.9872753669965,false,null,null,-2553.450890950277,-2088.5236597837161,-2320.6223873204158,-2321.3521634135773,-2553.8157789968577,null,{"$f":"IF(I30221,AND(SIGN(I30221)=SIGN(L30221:P30221)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30222","v":49450229},null,{"$f":"Calcs!BT30222","v":11595.391812319527},null,{"$f":"Calcs!BJ30222","v":5146.3788029098978},null,{"$f":"D30222-F30222","v":6449.0130094096294},{"$f":"H30222>0","v":true},null,null,5934.3751291186391,6963.6508897006188,7608.5521906415834,5289.4738281776772,4774.8359478866869,null,{"$f":"IF(I30222,AND(SIGN(I30222)=SIGN(L30222:P30222)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30223","v":50347319},null,{"$f":"Calcs!BT30223","v":1655.4866517707528},null,{"$f":"Calcs!BJ30223","v":2624.5020050325315},null,-969.01535326177873,false,null,null,-1231.4655537650319,-706.56515275852553,-803.46668808470326,-1134.564018438854,-1397.0142189421072,null,{"$f":"IF(I30223,AND(SIGN(I30223)=SIGN(L30223:P30223)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30224","v":50359206},null,{"$f":"Calcs!BT30224","v":45246.486073757675},null,{"$f":"Calcs!BJ30224","v":20116.543045478815},null,25129.94302827886,true,null,null,23118.288723730977,27141.597332826739,29654.591635654629,20605.29442090309,18593.640116355207,null,{"$f":"IF(I30224,AND(SIGN(I30224)=SIGN(L30224:P30224)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30225","v":50367257},null,{"$f":"Calcs!BT30225","v":1198.3635522889811},null,{"$f":"Calcs!BJ30225","v":2933.4789701845693},null,-1735.1154178955883,false,null,null,-2028.4633149140457,-1441.7675208771313,-1615.2790626666902,-1854.9517731244864,-2148.2996701429438,null,{"$f":"IF(I30225,AND(SIGN(I30225)=SIGN(L30225:P30225)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30226","v":50367429},null,{"$f":"Calcs!BT30226","v":3405.8861649139499},null,{"$f":"Calcs!BJ30226","v":7489.3373128006488},null,-4083.4511478866989,false,null,null,-4832.3848791667651,-3334.5174166066345,-3742.8625313953034,-4424.0397643780943,-5172.9734956581597,null,{"$f":"IF(I30226,AND(SIGN(I30226)=SIGN(L30226:P30226)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30227","v":50367632},null,{"$f":"Calcs!BT30227","v":606.42053481641483},null,{"$f":"Calcs!BJ30227","v":8230.1411252309554},null,-7623.7205904145403,false,null,null,-8446.7347029376378,-6800.7064778914446,-7563.0785369328987,-7684.3626438961819,-8507.3767564192785,null,{"$f":"IF(I30227,AND(SIGN(I30227)=SIGN(L30227:P30227)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30228","v":50369433},null,{"$f":"Calcs!BT30228","v":18561.157315690161},null,{"$f":"Calcs!BJ30228","v":51622.982252881142},null,-33061.824937190977,false,null,null,-38224.123162479096,-27899.526711902869,-31205.709205621963,-34917.940668759999,-40080.238894048118,null,{"$f":"IF(I30228,AND(SIGN(I30228)=SIGN(L30228:P30228)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30229","v":50369928},null,{"$f":"Calcs!BT30229","v":21.880202969731727},null,{"$f":"Calcs!BJ30229","v":21020.64608997749},null,-20998.765887007758,false,null,null,-23100.83049600551,-18896.701278010009,-20996.577866710784,-21000.953907304731,-23103.018516302483,null,{"$f":"IF(I30229,AND(SIGN(I30229)=SIGN(L30229:P30229)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30230","v":50369983},null,{"$f":"Calcs!BT30230","v":3.249520075788098},null,{"$f":"Calcs!BJ30230","v":4321.6726259956567},null,-4318.4231059198682,false,null,null,-4750.5903685194344,-3886.255843320303,-4318.0981539122895,-4318.748057927447,-4750.9153205270131,null,{"$f":"IF(I30230,AND(SIGN(I30230)=SIGN(L30230:P30230)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30231","v":50370005},null,{"$f":"Calcs!BT30231","v":32.053772508947986},null,{"$f":"Calcs!BJ30231","v":27711.809596494244},null,-27679.755823985295,false,null,null,-30450.936783634723,-24908.574864335871,-27676.5504467344,-27682.96120123619,-30454.142160885618,null,{"$f":"IF(I30231,AND(SIGN(I30231)=SIGN(L30231:P30231)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30232","v":50370380},null,{"$f":"Calcs!BT30232","v":1.662049819818975},null,{"$f":"Calcs!BJ30232","v":2317.3272386402905},null,-2315.6651888204715,false,null,null,-2547.3979126845006,-2083.9324649564423,-2315.4989838384895,-2315.8313938024535,-2547.5641176664826,null,{"$f":"IF(I30232,AND(SIGN(I30232)=SIGN(L30232:P30232)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30233","v":50370419},null,{"$f":"Calcs!BT30233","v":4.7096870035962866},null,{"$f":"Calcs!BJ30233","v":6027.0532635311993},null,-6022.3435765276026,false,null,null,-6625.0489028807233,-5419.6382501744829,-6021.872607827243,-6022.8145452279623,-6625.519871581083,null,{"$f":"IF(I30233,AND(SIGN(I30233)=SIGN(L30233:P30233)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30234","v":50373378},null,{"$f":"Calcs!BT30234","v":8.8557525714350049E-4},null,{"$f":"Calcs!BJ30234","v":5402.6915154145026},null,-5402.690629839246,false,null,null,-5942.9597813806959,-4862.4214782977961,-5402.6905412817196,-5402.6907183967714,-5942.9598699382223,null,{"$f":"IF(I30234,AND(SIGN(I30234)=SIGN(L30234:P30234)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30235","v":50373433},null,{"$f":"Calcs!BT30235","v":7.4943697370599693E-4},null,{"$f":"Calcs!BJ30235","v":4618.8351770556874},null,-4618.8344276187136,false,null,null,-5080.7179453242825,-4156.9509099131446,-4618.8343526750159,-4618.8345025624112,-5080.7180202679801,null,{"$f":"IF(I30235,AND(SIGN(I30235)=SIGN(L30235:P30235)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30236","v":50373477},null,{"$f":"Calcs!BT30236","v":95.571658798183307},null,{"$f":"Calcs!BJ30236","v":4086.7860543019815},null,-3991.2143955037982,false,null,null,-4399.8930009339965,-3582.5357900736003,-3981.6572296239797,-4000.7715613836167,-4409.4501668138146,null,{"$f":"IF(I30236,AND(SIGN(I30236)=SIGN(L30236:P30236)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30237","v":50397022},null,{"$f":"Calcs!BT30237","v":106.77292036050244},null,{"$f":"Calcs!BJ30237","v":2424.8584313082392},null,-2318.085510947737,false,null,null,-2560.5713540785609,-2075.5996678169131,-2307.4082189116866,-2328.762802983787,-2571.2486461146109,null,{"$f":"IF(I30237,AND(SIGN(I30237)=SIGN(L30237:P30237)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30238","v":50397081},null,{"$f":"Calcs!BT30238","v":170.72993980720855},null,{"$f":"Calcs!BJ30238","v":3814.8542858791238},null,-3644.1243460719152,false,null,null,-4025.6097746598275,-3262.6389174840028,-3627.0513520911945,-3661.1973400526363,-4042.6827686405486,null,{"$f":"IF(I30238,AND(SIGN(I30238)=SIGN(L30238:P30238)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30239","v":50407581},null,{"$f":"Calcs!BT30239","v":40552.789744546091},null,{"$f":"Calcs!BJ30239","v":26558.402390223524},null,13994.387354322567,true,null,null,11338.547115300211,16650.22759334492,18049.666328777177,9939.1083798679574,7283.268140845601,null,{"$f":"IF(I30239,AND(SIGN(I30239)=SIGN(L30239:P30239)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30240","v":50407658},null,{"$f":"Calcs!BT30240","v":43043.133912983671},null,{"$f":"Calcs!BJ30240","v":27788.903654552279},null,15254.230258431391,true,null,null,12475.339892976161,18033.120623886618,19558.54364972976,10949.916867133023,8171.0265016777921,null,{"$f":"IF(I30240,AND(SIGN(I30240)=SIGN(L30240:P30240)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30241","v":50407669},null,{"$f":"Calcs!BT30241","v":2536.6179397346964},null,{"$f":"Calcs!BJ30241","v":2319.7301703200214},null,216.88776941467495,true,null,null,-15.085247617327241,448.86078644667714,470.54956338814463,-36.774024558794736,-268.74704159079693,null,{"$f":"IF(I30241,AND(SIGN(I30241)=SIGN(L30241:P30241)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30242","v":50407733},null,{"$f":"Calcs!BT30242","v":97663.342201223932},null,{"$f":"Calcs!BJ30242","v":53566.353248863335},null,44096.988952360596,true,null,null,38740.353627474258,49453.624277246927,53863.323172482997,34330.65473223821,28974.019407351872,null,{"$f":"IF(I30242,AND(SIGN(I30242)=SIGN(L30242:P30242)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30243","v":50408892},null,{"$f":"Calcs!BT30243","v":8184.1840720049013},null,{"$f":"Calcs!BJ30243","v":8650.8544134904751},null,-466.67034148557377,false,null,null,-1331.7557828346226,398.41509986347319,351.74806571491717,-1285.0887486860638,-2150.1741900351126,null,{"$f":"IF(I30243,AND(SIGN(I30243)=SIGN(L30243:P30243)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30244","v":50408961},null,{"$f":"Calcs!BT30244","v":34222.706253839322},null,{"$f":"Calcs!BJ30244","v":27146.119430224324},null,7076.5868236149981,true,null,null,4361.9748805925628,9791.1987666374298,10498.857448998933,3654.3161982310667,939.70425520863137,null,{"$f":"IF(I30244,AND(SIGN(I30244)=SIGN(L30244:P30244)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30245","v":50409007},null,{"$f":"Calcs!BT30245","v":4472.2819695227281},null,{"$f":"Calcs!BJ30245","v":5054.1662997002331},null,-581.88433017750503,false,null,null,-1087.3009601475287,-76.467700207482267,-134.65613322523222,-1029.1125271297778,-1534.5291570998015,null,{"$f":"IF(I30245,AND(SIGN(I30245)=SIGN(L30245:P30245)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30246","v":50409066},null,{"$f":"Calcs!BT30246","v":15501.555779339458},null,{"$f":"Calcs!BJ30246","v":13048.920242470902},null,2452.6355368685563,true,null,null,1147.7435126214641,3757.5275611156467,4002.7911148025032,902.4799589346112,-402.41206531248099,null,{"$f":"IF(I30246,AND(SIGN(I30246)=SIGN(L30246:P30246)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30247","v":50409080},null,{"$f":"Calcs!BT30247","v":2079.1762555630889},null,{"$f":"Calcs!BJ30247","v":2139.1098057269301},null,-59.933550163841119,false,null,null,-273.84453073653413,153.97743040885189,147.98407539246818,-267.85117572014997,-481.76215629284297,null,{"$f":"IF(I30247,AND(SIGN(I30247)=SIGN(L30247:P30247)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30248","v":50409453},null,{"$f":"Calcs!BT30248","v":16702.723658653747},null,{"$f":"Calcs!BJ30248","v":13969.042831501118},null,2733.6808271526297,true,null,null,1336.7765440025159,4130.5851103027417,4403.9531930180074,1063.4084612872557,-333.49582186285807,null,{"$f":"IF(I30248,AND(SIGN(I30248)=SIGN(L30248:P30248)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30249","v":50409521},null,{"$f":"Calcs!BT30249","v":40379.914624221099},null,{"$f":"Calcs!BJ30249","v":27744.849907090556},null,12635.064717130543,true,null,null,9860.5797264214852,15409.549707839597,16673.056179552656,8597.0732547084372,5822.5882639993797,null,{"$f":"IF(I30249,AND(SIGN(I30249)=SIGN(L30249:P30249)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30250","v":50409535},null,{"$f":"Calcs!BT30250","v":35002.599326371637},null,{"$f":"Calcs!BJ30250","v":25979.696344021711},null,9022.9029823499259,true,null,null,6424.9333479477536,11620.872616752098,12523.16291498709,5522.6430497127621,2924.6734153105899,null,{"$f":"IF(I30250,AND(SIGN(I30250)=SIGN(L30250:P30250)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30251","v":50409570},null,{"$f":"Calcs!BT30251","v":13083.872656214971},null,{"$f":"Calcs!BJ30251","v":8987.9657037260258},null,4095.9069524889455,true,null,null,3197.1103821163415,4994.7035228615478,5404.2942181104445,2787.5196868674484,1888.7231164948444,null,{"$f":"IF(I30251,AND(SIGN(I30251)=SIGN(L30251:P30251)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30252","v":50411705},null,{"$f":"Calcs!BT30252","v":488.93166192913236},null,{"$f":"Calcs!BJ30252","v":5486.5938798984344},null,-4997.6622179693022,false,null,null,-5546.3216059591459,-4449.0028299794585,-4948.7690517763886,-5046.555384162215,-5595.2147721520587,null,{"$f":"IF(I30252,AND(SIGN(I30252)=SIGN(L30252:P30252)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30253","v":50414620},null,{"$f":"Calcs!BT30253","v":1602.7176076656074},null,{"$f":"Calcs!BJ30253","v":27079.0375874985},null,-25476.319979832893,false,null,null,-28184.223738582747,-22768.416221083044,-25316.048219066332,-25636.591740599455,-28344.495499349308,null,{"$f":"IF(I30253,AND(SIGN(I30253)=SIGN(L30253:P30253)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30254","v":50415215},null,{"$f":"Calcs!BT30254","v":246.72167451505152},null,{"$f":"Calcs!BJ30254","v":5104.6278649745755},null,-4857.9061904595237,false,null,null,-5368.3689769569819,-4347.4434039620664,-4833.234023008019,-4882.5783579110293,-5393.0411444084875,null,{"$f":"IF(I30254,AND(SIGN(I30254)=SIGN(L30254:P30254)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30255","v":50419254},null,{"$f":"Calcs!BT30255","v":11.075114956930065},null,{"$f":"Calcs!BJ30255","v":15996.516436273891},null,-15985.441321316961,false,null,null,-17585.09296494435,-14385.789677689572,-15984.333809821268,-15986.548832812654,-17586.200476440041,null,{"$f":"IF(I30255,AND(SIGN(I30255)=SIGN(L30255:P30255)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30256","v":50419281},null,{"$f":"Calcs!BT30256","v":5.0807527402191681},null,{"$f":"Calcs!BJ30256","v":8916.3783641007158},null,-8911.2976113604964,false,null,null,-9802.9354477705692,-8019.6597749504253,-8910.789536086475,-8911.8056866345178,-9803.4435230445906,null,{"$f":"IF(I30256,AND(SIGN(I30256)=SIGN(L30256:P30256)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30257","v":50419351},null,{"$f":"Calcs!BT30257","v":14.458596244972796},null,{"$f":"Calcs!BJ30257","v":19293.538945171051},null,-19279.08034892608,false,null,null,-21208.434243443182,-17349.72645440897,-19277.634489301581,-19280.526208550575,-21209.88010306768,null,{"$f":"IF(I30257,AND(SIGN(I30257)=SIGN(L30257:P30257)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30258","v":50419521},null,{"$f":"Calcs!BT30258","v":12.26249338208504},null,{"$f":"Calcs!BJ30258","v":17195.979833072794},null,-17183.717339690709,false,null,null,-18903.315322997991,-15464.119356383429,-17182.491090352501,-17184.943589028917,-18904.541572336198,null,{"$f":"IF(I30258,AND(SIGN(I30258)=SIGN(L30258:P30258)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30259","v":50419627},null,{"$f":"Calcs!BT30259","v":1.4523212759649198},null,{"$f":"Calcs!BJ30259","v":3095.9772250263582},null,-3094.5249037503932,false,null,null,-3404.1226262530295,-2784.9271812477573,-3094.3796716227966,-3094.6701358779897,-3404.267858380626,null,{"$f":"IF(I30259,AND(SIGN(I30259)=SIGN(L30259:P30259)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30260","v":50419637},null,{"$f":"Calcs!BT30260","v":1.8081060684376666},null,{"$f":"Calcs!BJ30260","v":3761.9897889250487},null,-3760.1816828566111,false,null,null,-4136.3806617491155,-3383.9827039641063,-3760.0008722497673,-3760.3624934634549,-4136.5614723559593,null,{"$f":"IF(I30260,AND(SIGN(I30260)=SIGN(L30260:P30260)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30261","v":50419666},null,{"$f":"Calcs!BT30261","v":22.52918831278248},null,{"$f":"Calcs!BJ30261","v":26020.746426883779},null,-25998.217238570996,false,null,null,-28600.291881259378,-23396.142595882618,-25995.96431973972,-26000.470157402277,-28602.544800090658,null,{"$f":"IF(I30261,AND(SIGN(I30261)=SIGN(L30261:P30261)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30262","v":50419708},null,{"$f":"Calcs!BT30262","v":4.3548127331582691},null,{"$f":"Calcs!BJ30262","v":7888.6244602492316},null,-7884.2696475160737,false,null,null,{"$f":"(1+L$7)*$D30262-(1+L$6)*$F30262","v":-8673.1320935409967},-7095.4072014911508,-7883.8341662427574,-7884.7051287893892,-8673.5675748143112,null,{"$f":"IF(I30262,AND(SIGN(I30262)=SIGN(L30262:P30262)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30263","v":50429011},null,{"$f":"Calcs!BT30263","v":2.9247115911881565},null,{"$f":"Calcs!BJ30263","v":3925.4892653000588},null,-3922.5645537088708,false,null,null,-4315.1134802388769,-3530.0156271788651,-3922.2720825497518,-3922.8570248679894,-4315.4059513979964,null,{"$f":"IF(I30263,AND(SIGN(I30263)=SIGN(L30263:P30263)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30264","v":50429030},null,{"$f":"Calcs!BT30264","v":4.9211028251370408},null,{"$f":"Calcs!BJ30264","v":6264.6431333645705},null,-6259.722030539433,false,null,null,-6886.1863438758919,-5633.257717202976,-6259.2299202569202,-6260.2141408219468,-6886.6784541584047,null,{"$f":"IF(I30264,AND(SIGN(I30264)=SIGN(L30264:P30264)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30265","v":50429041},null,{"$f":"Calcs!BT30265","v":3.6201057463825919},null,{"$f":"Calcs!BJ30265","v":4765.8144981325477},null,-4762.1943923861654,false,null,null,-5238.7758421994204,-4285.6129425729105,-4761.8323818115268,-4762.5564029608031,-5239.137852774058,null,{"$f":"IF(I30265,AND(SIGN(I30265)=SIGN(L30265:P30265)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30266","v":50429065},null,{"$f":"Calcs!BT30266","v":13.362041722320782},null,{"$f":"Calcs!BJ30266","v":14419.592521450621},null,-14406.2304797283,false,null,null,-15848.189731873363,-12964.271227583238,-14404.894275556067,-14407.566683900532,-15849.525936045595,null,{"$f":"IF(I30266,AND(SIGN(I30266)=SIGN(L30266:P30266)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30267","v":50429098},null,{"$f":"Calcs!BT30267","v":1.7269312206530856},null,{"$f":"Calcs!BJ30267","v":2402.8315575773745},null,-2401.1046263567214,false,null,null,-2641.3877821144592,-2160.821470598984,-2400.9319332346563,-2401.2773194787869,-2641.5604752365248,null,{"$f":"IF(I30267,AND(SIGN(I30267)=SIGN(L30267:P30267)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30268","v":50429238},null,{"$f":"Calcs!BT30268","v":29.99321837557045},null,{"$f":"Calcs!BJ30268","v":26435.252141637324},null,-26405.258923261754,false,null,null,-29048.784137425489,-23761.733709098022,-26402.259601424197,-26408.25824509931,-29051.783459263046,null,{"$f":"IF(I30268,AND(SIGN(I30268)=SIGN(L30268:P30268)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30269","v":50429309},null,{"$f":"Calcs!BT30269","v":6.5118901120454211},null,{"$f":"Calcs!BJ30269","v":7986.7441705049005},null,-7980.2322803928546,false,null,null,-8778.9066974433445,-7181.5578633423647,-7979.5810913816504,-7980.8834694040597,-8779.5578864545496,null,{"$f":"IF(I30269,AND(SIGN(I30269)=SIGN(L30269:P30269)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30270","v":50429472},null,{"$f":"Calcs!BT30270","v":61.160176400122509},null,{"$f":"Calcs!BJ30270","v":43021.488060978445},null,-42960.327884578321,false,null,null,-47262.476690676172,-38658.179078480476,-42954.211866938313,-42966.443902218336,-47268.592708316188,null,{"$f":"IF(I30270,AND(SIGN(I30270)=SIGN(L30270:P30270)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30271","v":50429562},null,{"$f":"Calcs!BT30271","v":9.2055987173753238},null,{"$f":"Calcs!BJ30271","v":10680.030094869726},null,-10670.824496152351,false,null,null,-11738.827505639325,-9602.821486665378,-10669.903936280612,-10671.745056024089,-11739.748065511063,null,{"$f":"IF(I30271,AND(SIGN(I30271)=SIGN(L30271:P30271)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30272","v":50429601},null,{"$f":"Calcs!BT30272","v":12.296743280259307},null,{"$f":"Calcs!BJ30272","v":13501.472375486852},null,-13489.175632206592,false,null,null,-14839.322869755279,-12139.028394657907,-13487.945957878566,-13490.405306534618,-14840.552544083304,null,{"$f":"IF(I30272,AND(SIGN(I30272)=SIGN(L30272:P30272)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30273","v":50433162},null,{"$f":"Calcs!BT30273","v":42.131808928930923},null,{"$f":"Calcs!BJ30273","v":12211.899040698041},null,-12169.76723176911,false,null,null,-13390.957135838915,-10948.577327699306,-12165.554050876217,-12173.980412662004,-13395.170316731808,null,{"$f":"IF(I30273,AND(SIGN(I30273)=SIGN(L30273:P30273)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30274","v":50433178},null,{"$f":"Calcs!BT30274","v":17.24345389967209},null,{"$f":"Calcs!BJ30274","v":5598.0298365459457},null,-5580.7863826462735,false,null,null,-6140.5893663008683,-5020.9833989916788,-5579.0620372563062,-5582.5107280362408,-6142.3137116908356,null,{"$f":"IF(I30274,AND(SIGN(I30274)=SIGN(L30274:P30274)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30275","v":50433184},null,{"$f":"Calcs!BT30275","v":18.857792907585463},null,{"$f":"Calcs!BJ30275","v":6070.1057894597043},null,-6051.2479965521188,false,null,null,-6658.2585754980901,-5444.2374176061485,-6049.3622172613605,-6053.1337758428772,-6660.1443547888484,null,{"$f":"IF(I30275,AND(SIGN(I30275)=SIGN(L30275:P30275)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30276","v":50433205},null,{"$f":"Calcs!BT30276","v":51.768640544702635},null,{"$f":"Calcs!BJ30276","v":5318.4887844706063},null,-5266.7201439259034,false,null,null,-5798.5690223729644,-4734.8712654788433,-5261.5432798714337,-5271.8970079803739,-5803.7458864274349,null,{"$f":"IF(I30276,AND(SIGN(I30276)=SIGN(L30276:P30276)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30277","v":50491701},null,{"$f":"Calcs!BT30277","v":3.552781731279822},null,{"$f":"Calcs!BJ30277","v":6687.5591089971722},null,-6684.0063272658927,false,null,null,-7352.7622381656101,-6015.2504163661752,-6683.651049092764,-6684.3616054390204,-7353.1175163387379,null,{"$f":"IF(I30277,AND(SIGN(I30277)=SIGN(L30277:P30277)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30278","v":50491736},null,{"$f":"Calcs!BT30278","v":13.387142293392571},null,{"$f":"Calcs!BJ30278","v":18288.312525817037},null,-18274.925383523645,false,null,null,-20103.75663610535,-16446.094130941943,-18273.586669294305,-18276.264097752985,-20105.09535033469,null,{"$f":"IF(I30278,AND(SIGN(I30278)=SIGN(L30278:P30278)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30279","v":50491778},null,{"$f":"Calcs!BT30279","v":13.406043744322915},null,{"$f":"Calcs!BJ30279","v":18306.334513415022},null,-18292.9284696707,false,null,null,-20123.561921012202,-16462.295018329198,-18291.587865296267,-18294.269074045133,-20124.902525386635,null,{"$f":"IF(I30279,AND(SIGN(I30279)=SIGN(L30279:P30279)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30280","v":50491805},null,{"$f":"Calcs!BT30280","v":5.9730577497510922},null,{"$f":"Calcs!BJ30280","v":10114.339928599788},null,-10108.366870850037,false,null,null,-11119.800863710017,-9096.9328779900588,-10107.769565075061,-10108.964176625012,-11120.398169484992,null,{"$f":"IF(I30280,AND(SIGN(I30280)=SIGN(L30280:P30280)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30281","v":50511726},null,{"$f":"Calcs!BT30281","v":815.11919349398659},null,{"$f":"Calcs!BJ30281","v":16060.594614400043},null,-15245.475420906056,false,null,null,-16851.534882346063,-13639.415959466052,-15163.963501556658,-15326.987340255455,-16933.046801695458,null,{"$f":"IF(I30281,AND(SIGN(I30281)=SIGN(L30281:P30281)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30282","v":50511763},null,{"$f":"Calcs!BT30282","v":735.02840113261254},null,{"$f":"Calcs!BJ30282","v":14770.020058078013},null,-14034.9916569454,false,null,null,-15511.993662753202,-12557.989651137599,-13961.488816832139,-14108.494497058662,-15585.496502866465,null,{"$f":"IF(I30282,AND(SIGN(I30282)=SIGN(L30282:P30282)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30283","v":50511785},null,{"$f":"Calcs!BT30283","v":496.13560960482027},null,{"$f":"Calcs!BJ30283","v":10644.987341206986},null,-10148.851731602166,false,null,null,-11213.350465722866,-9084.3529974814683,-10099.238170641684,-10198.465292562649,-11262.964026683348,null,{"$f":"IF(I30283,AND(SIGN(I30283)=SIGN(L30283:P30283)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30284","v":50511880},null,{"$f":"Calcs!BT30284","v":134.5289837598516},null,{"$f":"Calcs!BJ30284","v":9958.3496137239381},null,-9823.820629964086,false,null,null,-10819.655591336481,-8827.985668591693,-9810.3677315881014,-9837.2735283400725,-10833.108489712467,null,{"$f":"IF(I30284,AND(SIGN(I30284)=SIGN(L30284:P30284)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30285","v":50511972},null,{"$f":"Calcs!BT30285","v":108.01376577824578},null,{"$f":"Calcs!BJ30285","v":6592.2428190345199},null,-6484.2290532562738,false,null,null,-7143.4533351597265,-5825.004771352822,-6473.4276766784496,-6495.0304298340989,-7154.2547117375516,null,{"$f":"IF(I30285,AND(SIGN(I30285)=SIGN(L30285:P30285)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30286","v":50512042},null,{"$f":"Calcs!BT30286","v":47.310307080827329},null,{"$f":"Calcs!BJ30286","v":3894.3512756168807},null,{"$f":"D30286-F30286","v":-3847.0409685360532},{"$f":"H30286>0","v":false},null,null,-4236.4760960977419,-3457.605840974365,-3842.3099378279708,-3851.7719992441362,-4241.2071268058244,null,{"$f":"IF(I30286,AND(SIGN(I30286)=SIGN(L30286:P30286)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30287","v":50512781},null,{"$f":"Calcs!BT30287","v":18.373793859285115},null,{"$f":"Calcs!BJ30287","v":5929.3340418888138},null,-5910.9602480295289,false,null,null,-6503.8936522184104,-5318.0268438406474,-5909.1228686435998,-5912.7976274154571,-6505.7310316043386,null,{"$f":"IF(I30287,AND(SIGN(I30287)=SIGN(L30287:P30287)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30288","v":50613174},null,{"$f":"Calcs!BT30288","v":4692.3876503166875},null,{"$f":"Calcs!BJ30288","v":10292.557361513149},null,-5600.1697111964613,false,null,null,-6629.4254473477768,-4570.9139750451459,-5130.9309461647917,-6069.40847622813,-7098.6642123794454,null,{"$f":"IF(I30288,AND(SIGN(I30288)=SIGN(L30288:P30288)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30289","v":50627023},null,{"$f":"Calcs!BT30289","v":24.65175353756149},null,{"$f":"Calcs!BJ30289","v":22947.997541428143},null,-22923.345787890583,false,null,null,-25218.145542033399,-20628.546033747771,-22920.880612536825,-22925.810963244337,-25220.610717387153,null,{"$f":"IF(I30289,AND(SIGN(I30289)=SIGN(L30289:P30289)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30290","v":50627089},null,{"$f":"Calcs!BT30290","v":3.4255236770596866},null,{"$f":"Calcs!BJ30290","v":4533.6312245785684},null,-4530.2057009015089,false,null,null,-4983.5688233593664,-4076.8425784436522,-4529.8631485338028,-4530.5482532692149,-4983.9113757270725,null,{"$f":"IF(I30290,AND(SIGN(I30290)=SIGN(L30290:P30290)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30291","v":50629420},null,{"$f":"Calcs!BT30291","v":8.3002722766786974},null,{"$f":"Calcs!BJ30291","v":12969.823741346434},null,-12961.523469069754,false,null,null,-14258.505843204399,-11664.541094935114,-12960.693441842088,-12962.353496297423,-14259.335870432067,null,{"$f":"IF(I30291,AND(SIGN(I30291)=SIGN(L30291:P30291)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30292","v":50629551},null,{"$f":"Calcs!BT30292","v":3.9780399122037124},null,{"$f":"Calcs!BJ30292","v":5187.228641465319},null,-5183.2506015531153,false,null,null,-5701.9734656996479,-4664.5277374065836,-5182.8527975618945,-5183.6484055443361,-5702.3712696908678,null,{"$f":"IF(I30292,AND(SIGN(I30292)=SIGN(L30292:P30292)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30293","v":50635173},null,{"$f":"Calcs!BT30293","v":139.75672678575194},null,{"$f":"Calcs!BJ30293","v":3403.3522357252423},null,-3263.5955089394902,false,null,null,-3603.9307325120149,-2923.2602853669659,-3249.6198362609152,-3277.5711816180656,-3617.9064051905902,null,{"$f":"IF(I30293,AND(SIGN(I30293)=SIGN(L30293:P30293)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30294","v":50641416},null,{"$f":"Calcs!BT30294","v":7179.0988906331995},null,{"$f":"Calcs!BJ30294","v":6748.9339889836274},null,430.16490164957213,true,null,null,-244.72849724879143,1105.0583005479348,1148.0747907128925,-287.74498741374737,-962.63838631211092,null,{"$f":"IF(I30294,AND(SIGN(I30294)=SIGN(L30294:P30294)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30295","v":50641698},null,{"$f":"Calcs!BT30295","v":8246.9579713339117},null,{"$f":"Calcs!BJ30295","v":8708.2244073440434},null,-461.26643601013166,false,null,null,-1332.0888767445376,409.5560047242725,363.42936112326061,-1285.962233143523,-2156.784673877929,null,{"$f":"IF(I30295,AND(SIGN(I30295)=SIGN(L30295:P30295)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30296","v":86825432},null,{"$f":"Calcs!BT30296","v":1237.3915356696625},null,{"$f":"Calcs!BJ30296","v":4754.4005726538262},null,-3517.0090369841637,false,null,null,-3992.4490942495468,-3041.5689797187815,-3393.2698834171974,-3640.7481905511299,-4116.1882478165135,null,{"$f":"IF(I30296,AND(SIGN(I30296)=SIGN(L30296:P30296)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30297","v":86825448},null,{"$f":"Calcs!BT30297","v":1430.2639963774714},null,{"$f":"Calcs!BJ30297","v":5437.2336583106317},null,-4006.9696619331603,false,null,null,-4550.6930277642241,-3463.2462961020969,-3863.9432622954128,-4149.9960615709078,-4693.7194274019712,null,{"$f":"IF(I30297,AND(SIGN(I30297)=SIGN(L30297:P30297)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30298","v":86825451},null,{"$f":"Calcs!BT30298","v":4088.4248516477137},null,{"$f":"Calcs!BJ30298","v":13763.792417190783},null,-9675.3675655430707,false,null,null,-11051.746807262149,-8298.9883238239927,-9266.5250803782983,-10084.210050707841,-11460.589292426921,null,{"$f":"IF(I30298,AND(SIGN(I30298)=SIGN(L30298:P30298)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30299","v":87531048},null,{"$f":"Calcs!BT30299","v":741027.4369376679},null,{"$f":"Calcs!BJ30299","v":150293.36435182288},null,590734.07258584502,true,null,null,575704.73615066265,605763.40902102727,664836.8162796119,516631.32889207825,501601.99245689594,null,{"$f":"IF(I30299,AND(SIGN(I30299)=SIGN(L30299:P30299)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30300","v":87820454},null,{"$f":"Calcs!BT30300","v":879.8218286776937},null,{"$f":"Calcs!BJ30300","v":5586.8161553738692},null,-4706.9943266961754,false,null,null,-5265.6759422335626,-4148.3127111587883,-4619.0121438284059,-4794.976509563945,-5353.6581251013322,null,{"$f":"IF(I30300,AND(SIGN(I30300)=SIGN(L30300:P30300)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30301","v":92441126},null,{"$f":"Calcs!BT30301","v":157.95580860568543},null,{"$f":"Calcs!BJ30301","v":20547.0683047639},null,-20389.112496158214,false,null,null,-22443.819326634606,-18334.405665681825,-20373.316915297644,-20404.908077018783,-22459.614907495175,null,{"$f":"IF(I30301,AND(SIGN(I30301)=SIGN(L30301:P30301)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30302","v":93751399},null,{"$f":"Calcs!BT30302","v":5.0021648058873325E-4},null,{"$f":"Calcs!BJ30302","v":5494.2031635509147},null,-5494.202663334434,false,null,null,-6043.6229796895259,-4944.7823469793429,-5494.2026133127865,-5494.2027133560823,-6043.6230297111742,null,{"$f":"IF(I30302,AND(SIGN(I30302)=SIGN(L30302:P30302)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30303","v":93753332},null,{"$f":"Calcs!BT30303","v":1.763521055977435E-4},null,{"$f":"Calcs!BJ30303","v":2102.5652197643594},null,-2102.565043412254,false,null,null,-2312.82156538869,-1892.308521435818,-2102.565025777043,-2102.5650610474645,-2312.8215830239005,null,{"$f":"IF(I30303,AND(SIGN(I30303)=SIGN(L30303:P30303)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30304","v":93810335},null,{"$f":"Calcs!BT30304","v":45319.020881786928},null,{"$f":"Calcs!BJ30304","v":31875.889953160899},null,13443.130928626029,true,null,null,10255.541933309934,16630.719923942117,17975.033016804729,8911.2288404473366,5723.6398451312416,null,{"$f":"IF(I30304,AND(SIGN(I30304)=SIGN(L30304:P30304)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30305","v":93814044},null,{"$f":"Calcs!BT30305","v":2489.4093222747792},null,{"$f":"Calcs!BJ30305","v":8971.5456705811976},null,-6482.1363483064179,false,null,null,-7379.2909153645378,-5584.9817812482979,-6233.1954160789401,-6731.0772805338966,-7628.2318475920165,null,{"$f":"IF(I30305,AND(SIGN(I30305)=SIGN(L30305:P30305)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30306","v":93815681},null,{"$f":"Calcs!BT30306","v":7.0764156157565594E-4},null,{"$f":"Calcs!BJ30306","v":4375.1378558696651},null,-4375.1371482281038,false,null,null,-4812.6509338150709,-3937.6233626411367,-4375.1370774639472,-4375.1372189922595,-4812.6510045792265,null,{"$f":"IF(I30306,AND(SIGN(I30306)=SIGN(L30306:P30306)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30307","v":94224998},null,{"$f":"Calcs!BT30307","v":22686.742387912971},null,{"$f":"Calcs!BJ30307","v":24839.305017682851},null,-2152.56262976988,false,null,null,-4636.4931315381691,331.36787199840546,116.11160902142001,-4421.2368685611764,-6905.1673703294655,null,{"$f":"IF(I30307,AND(SIGN(I30307)=SIGN(L30307:P30307)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30308","v":94225017},null,{"$f":"Calcs!BT30308","v":15845.453853147566},null,{"$f":"Calcs!BJ30308","v":19426.701409089459},null,-3581.2475559418926,false,null,null,-5523.91769685084,-1638.5774150329489,-1996.7021706271335,-5165.7929412566482,-7108.4630821655956,null,{"$f":"IF(I30308,AND(SIGN(I30308)=SIGN(L30308:P30308)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30309","v":94310892},null,{"$f":"Calcs!BT30309","v":845.39184632933211},null,{"$f":"Calcs!BJ30309","v":2276.1770336249019},null,-1430.7851872955698,false,null,null,-1658.4028906580602,-1203.1674839330799,-1346.2460026626366,-1515.3243719285028,-1742.9420752909932,null,{"$f":"IF(I30309,AND(SIGN(I30309)=SIGN(L30309:P30309)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30310","v":94310916},null,{"$f":"Calcs!BT30310","v":16293.097508059102},null,{"$f":"Calcs!BJ30310","v":27356.375952200757},null,-11063.278444141655,false,null,null,-13798.916039361735,-8327.6408489215792,-9433.9686933357443,-12692.588194947564,-15428.225790167644,null,{"$f":"IF(I30310,AND(SIGN(I30310)=SIGN(L30310:P30310)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30311","v":94472326},null,{"$f":"Calcs!BT30311","v":84.876532878614256},null,{"$f":"Calcs!BJ30311","v":5427.8221758983545},null,-5342.9456430197406,false,null,null,-5885.727860609577,-4800.1634254299051,-5334.457989731879,-5351.4332963076013,-5894.2155138974376,null,{"$f":"IF(I30311,AND(SIGN(I30311)=SIGN(L30311:P30311)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30312","v":94546143},null,{"$f":"Calcs!BT30312","v":4155.8125154429608},null,{"$f":"Calcs!BJ30312","v":4308.756868217105},null,-152.94435277414414,false,null,null,-583.82003959585472,277.93133404756645,262.63689877015258,-568.52560431843995,-999.40129114015053,null,{"$f":"IF(I30312,AND(SIGN(I30312)=SIGN(L30312:P30312)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30313","v":94841538},null,{"$f":"Calcs!BT30313","v":27.437234536281267},null,{"$f":"Calcs!BJ30313","v":29583.092642084539},null,-29555.655407548256,false,null,null,{"$f":"(1+L$7)*$D30313-(1+L$6)*$F30313","v":-32513.964671756712},-26597.346143339804,-29552.91168409463,-29558.399131001886,-32516.708395210342,null,{"$f":"IF(I30313,AND(SIGN(I30313)=SIGN(L30313:P30313)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30314","v":94873148},null,{"$f":"Calcs!BT30314","v":4.5162206637543818},null,{"$f":"Calcs!BJ30314","v":5807.6856256024494},null,-5803.1694049386952,false,null,null,-6383.9379674989405,-5222.4008423784508,-5802.7177828723197,-5803.6210270050706,-6384.3895895653159,null,{"$f":"IF(I30314,AND(SIGN(I30314)=SIGN(L30314:P30314)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30315","v":95354360},null,{"$f":"Calcs!BT30315","v":8.2698025655407719},null,{"$f":"Calcs!BJ30315","v":9772.4227750047739},null,-9764.1529724392331,false,null,null,-10741.395249939711,-8786.9106949387551,-9763.3259921826793,-9764.9799526957868,-10742.222230196265,null,{"$f":"IF(I30315,AND(SIGN(I30315)=SIGN(L30315:P30315)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30316","v":95354392},null,{"$f":"Calcs!BT30316","v":4.3037726181784137},null,{"$f":"Calcs!BJ30316","v":5564.5890373363618},null,-5560.2852647181835,false,null,null,-6116.7441684518199,-5003.8263609845471,-5559.8548874563658,-5560.7156419800012,-6117.1745457136376,null,{"$f":"IF(I30316,AND(SIGN(I30316)=SIGN(L30316:P30316)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30317","v":95354408},null,{"$f":"Calcs!BT30317","v":644.74743520369634},null,{"$f":"Calcs!BJ30317","v":6142.2938620049472},null,-5497.5464268012511,false,null,null,-6111.7758130017464,-4883.3170406007566,-5433.0716832808812,-5562.021170321621,-6176.2505565221163,null,{"$f":"IF(I30317,AND(SIGN(I30317)=SIGN(L30317:P30317)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30318","v":95354419},null,{"$f":"Calcs!BT30318","v":11.642510072605091},null,{"$f":"Calcs!BJ30318","v":12924.768772351483},null,-12913.126262278878,false,null,null,-14205.603139514027,-11620.649385043731,-12911.962011271617,-12914.290513286138,-14206.767390521287,null,{"$f":"IF(I30318,AND(SIGN(I30318)=SIGN(L30318:P30318)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30319","v":95357258},null,{"$f":"Calcs!BT30319","v":6.8195612939758803},null,{"$f":"Calcs!BJ30319","v":8307.5355497489509},null,-8300.7159884549746,false,null,null,-9131.4695434298701,-7469.9624334800801,-8300.0340323255768,-8301.3979445843725,-9132.1514995592679,null,{"$f":"IF(I30319,AND(SIGN(I30319)=SIGN(L30319:P30319)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30320","v":95358063},null,{"$f":"Calcs!BT30320","v":5.9914641953612318},null,{"$f":"Calcs!BJ30320","v":10138.3692453971},null,-10132.377781201738,false,null,null,-11146.21470574145,-9118.5408566620281,-10131.778634782202,-10132.976927621276,-11146.813852160987,null,{"$f":"IF(I30320,AND(SIGN(I30320)=SIGN(L30320:P30320)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30321","v":95358081},null,{"$f":"Calcs!BT30321","v":1.8374974188969304},null,{"$f":"Calcs!BJ30321","v":3815.7553852590236},null,-3813.9178878401267,false,null,null,-4195.4934263660289,-3432.3423493142245,-3813.7341380982371,-3814.1016375820163,-4195.677176107919,null,{"$f":"IF(I30321,AND(SIGN(I30321)=SIGN(L30321:P30321)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30322","v":95358099},null,{"$f":"Calcs!BT30322","v":8.9404182257511593},null,{"$f":"Calcs!BJ30322","v":13699.71423906463},null,-13690.773820838878,false,null,null,-15060.745244745342,-12320.802396932415,-13689.879779016303,-13691.667862661454,-15061.639286567917,null,{"$f":"IF(I30322,AND(SIGN(I30322)=SIGN(L30322:P30322)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30323","v":95391464},null,{"$f":"Calcs!BT30323","v":50308.066173486652},null,{"$f":"Calcs!BJ30323","v":18200.20503089358},null,32107.861142593072,true,null,null,30287.840639503713,33927.881645682428,37138.667759941745,27077.054525244406,25257.034022155047,null,{"$f":"IF(I30323,AND(SIGN(I30323)=SIGN(L30323:P30323)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30324","v":95391484},null,{"$f":"Calcs!BT30324","v":12613.6528409395},null,{"$f":"Calcs!BJ30324","v":5580.2080932546096},null,7033.44474768489,true,null,null,6475.4239383594286,7591.4655570103505,8294.8100317788412,5772.0794635909397,5214.0586542654783,null,{"$f":"IF(I30324,AND(SIGN(I30324)=SIGN(L30324:P30324)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30325","v":95413171},null,{"$f":"Calcs!BT30325","v":98.861821809128685},null,{"$f":"Calcs!BJ30325","v":2450.990313325311},null,-2352.1284915161823,false,null,null,-2597.2275228487138,-2107.0294601836513,-2342.2423093352695,-2362.0146736970951,-2607.1137050296265,null,{"$f":"IF(I30325,AND(SIGN(I30325)=SIGN(L30325:P30325)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30326","v":95434386},null,{"$f":"Calcs!BT30326","v":1.9456221173515473},null,{"$f":"Calcs!BJ30326","v":4011.9948057703637},null,-4010.0491836530123,false,null,null,-4411.2486642300491,-3608.8497030759759,-4009.8546214412768,-4010.2437458647473,-4411.4432264417837,null,{"$f":"IF(I30326,AND(SIGN(I30326)=SIGN(L30326:P30326)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30327","v":95521312},null,{"$f":"Calcs!BT30327","v":5936.7814191955113},null,{"$f":"Calcs!BJ30327","v":27803.921977550599},null,-21867.140558355088,false,null,null,-24647.532756110151,-19086.748360600028,-21273.462416435537,-22460.818700274638,-25241.210898029702,null,{"$f":"IF(I30327,AND(SIGN(I30327)=SIGN(L30327:P30327)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30328","v":96743956},null,{"$f":"Calcs!BT30328","v":3781.4969755547531},null,{"$f":"Calcs!BJ30328","v":3944.8128408912257},null,-163.3158653364726,false,null,null,-557.79714942559576,231.16541875265011,214.8338322190034,-541.46556289194768,-935.94684698107085,null,{"$f":"IF(I30328,AND(SIGN(I30328)=SIGN(L30328:P30328)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30329","v":99326920},null,{"$f":"Calcs!BT30329","v":3623.2529897050526},null,{"$f":"Calcs!BJ30329","v":3579.1667369588713},null,44.086252746181344,true,null,null,-313.83042094970597,402.0029264420682,406.41155171668697,-318.23904622432383,-676.15571992021114,null,{"$f":"IF(I30329,AND(SIGN(I30329)=SIGN(L30329:P30329)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30330","v":100916563},null,{"$f":"Calcs!BT30330","v":212116.75453656996},null,{"$f":"Calcs!BJ30330","v":81160.018704437476},null,130956.73583213249,true,null,null,122840.73396168873,139072.73770257621,152168.41128578951,109745.06037847549,101629.05850803174,null,{"$f":"IF(I30330,AND(SIGN(I30330)=SIGN(L30330:P30330)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30331","v":103835789},null,{"$f":"Calcs!BT30331","v":238.71909513766832},null,{"$f":"Calcs!BJ30331","v":5246.9014448452981},null,-5008.1823497076293,false,null,null,-5532.872494192161,-4483.4922052230995,-4984.3104401938626,-5032.0542592213969,-5556.7444037059277,null,{"$f":"IF(I30331,AND(SIGN(I30331)=SIGN(L30331:P30331)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30332","v":104900569},null,{"$f":"Calcs!BT30332","v":2.0458698684963679},null,{"$f":"Calcs!BJ30332","v":4191.8141931368782},null,-4189.7683232683821,false,null,null,-4608.94974258207,-3770.5869039546938,-4189.5637362815323,-4189.9729102552319,-4609.1543295689198,null,{"$f":"IF(I30332,AND(SIGN(I30332)=SIGN(L30332:P30332)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30333","v":106626451},null,{"$f":"Calcs!BT30333","v":3.6750490846770845E-4},null,{"$f":"Calcs!BJ30333","v":4165.0815781998735},null,-4165.0812106949652,false,null,null,-4581.5893685149531,-3748.5730528749777,-4165.0811739444744,-4165.081247445456,-4581.5894052654439,null,{"$f":"IF(I30333,AND(SIGN(I30333)=SIGN(L30333:P30333)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30334","v":107609251},null,{"$f":"Calcs!BT30334","v":8938.5940884015927},null,{"$f":"Calcs!BJ30334","v":12102.76589357694},null,-3164.1718051753469,false,null,null,-4374.4483945330412,-1953.8952158176526,-2270.3123963351863,-4058.0312140155056,-5268.3078033731999,null,{"$f":"IF(I30334,AND(SIGN(I30334)=SIGN(L30334:P30334)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30335","v":107843318},null,{"$f":"Calcs!BT30335","v":10846.938597839397},null,{"$f":"Calcs!BJ30335","v":20734.296731476246},null,-9887.3581336368497,false,null,null,-11960.787806784478,-7813.9284604892255,-8802.6642738529099,-10972.05199342079,-13045.481666568417,null,{"$f":"IF(I30335,AND(SIGN(I30335)=SIGN(L30335:P30335)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30336","v":115256847},null,{"$f":"Calcs!BT30336","v":62.235792391468294},null,{"$f":"Calcs!BJ30336","v":16792.487555184682},null,-16730.251762793214,false,null,null,-18409.500518311685,-15051.003007274747,-16724.028183554066,-16736.475342032361,-18415.724097550832,null,{"$f":"IF(I30336,AND(SIGN(I30336)=SIGN(L30336:P30336)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30337","v":116281448},null,{"$f":"Calcs!BT30337","v":2.6727594858577959},null,{"$f":"Calcs!BJ30337","v":3613.5086355483563},null,-3610.8358760624988,false,null,null,-3972.1867396173348,-3249.4850125076628,-3610.5686001139129,-3611.1031520110841,-3972.4540155659201,null,{"$f":"IF(I30337,AND(SIGN(I30337)=SIGN(L30337:P30337)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30338","v":116281458},null,{"$f":"Calcs!BT30338","v":2.1720850641528386},null,{"$f":"Calcs!BJ30338","v":2980.7366265526061},null,-2978.5645414884534,false,null,null,-3276.6382041437141,-2680.4908788331927,-2978.3473329820381,-2978.7817499948687,-3276.8554126501294,null,{"$f":"IF(I30338,AND(SIGN(I30338)=SIGN(L30338:P30338)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30339","v":116749579},null,{"$f":"Calcs!BT30339","v":2448.6435722469187},null,{"$f":"Calcs!BJ30339","v":12174.85384396886},null,-9726.2102717219423,false,null,null,-10943.695656118827,-8508.7248873250574,-9481.3459144972494,-9971.0746289466333,-11188.56001334352,null,{"$f":"IF(I30339,AND(SIGN(I30339)=SIGN(L30339:P30339)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30340","v":117886099},null,{"$f":"Calcs!BT30340","v":4231.4964135549044},null,{"$f":"Calcs!BJ30340","v":5546.7672940450248},null,-1315.2708804901204,false,null,null,-1869.9476098946234,-760.59415108561825,-892.12123913462983,-1738.4205218456109,-2293.0972512501139,null,{"$f":"IF(I30340,AND(SIGN(I30340)=SIGN(L30340:P30340)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30341","v":118362555},null,{"$f":"Calcs!BT30341","v":1468.3783631306574},null,{"$f":"Calcs!BJ30341","v":9841.5070607970356},null,-8373.1286976663778,false,null,null,-9357.2794037460826,-7388.9779915866748,-8226.2908613533127,-8519.9665339794446,-9504.1172400591495,null,{"$f":"IF(I30341,AND(SIGN(I30341)=SIGN(L30341:P30341)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30342","v":118434474},null,{"$f":"Calcs!BT30342","v":10.647698637414805},null,{"$f":"Calcs!BJ30342","v":15551.974075523713},null,-15541.326376886298,false,null,null,-17096.523784438672,-13986.128969333928,-15540.261607022556,-15542.391146750038,-17097.588554302412,null,{"$f":"IF(I30342,AND(SIGN(I30342)=SIGN(L30342:P30342)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30343","v":119192662},null,{"$f":"Calcs!BT30343","v":3861.7574503305827},null,{"$f":"Calcs!BJ30343","v":1072.3082620798232},null,2789.4491882507596,true,null,null,2682.2183620427772,2896.6800144587419,3175.6249332838179,2403.2734432177012,2296.0426170097189,null,{"$f":"IF(I30343,AND(SIGN(I30343)=SIGN(L30343:P30343)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30344","v":119594335},null,{"$f":"Calcs!BT30344","v":3973.1379898282312},null,{"$f":"Calcs!BJ30344","v":5518.5328468081898},null,-1545.3948569799586,false,null,null,-2097.2481416607779,-993.54157229914017,-1148.0810579971348,-1942.7086559627814,-2494.5619406436008,null,{"$f":"IF(I30344,AND(SIGN(I30344)=SIGN(L30344:P30344)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30345","v":119754086},null,{"$f":"Calcs!BT30345","v":2283.7260809093896},null,{"$f":"Calcs!BJ30345","v":15771.241591299136},null,-13487.515510389747,false,null,null,-15064.639669519664,-11910.391351259834,-13259.142902298809,-13715.888118480685,-15293.012277610602,null,{"$f":"IF(I30345,AND(SIGN(I30345)=SIGN(L30345:P30345)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30346","v":120418201},null,{"$f":"Calcs!BT30346","v":2380.7330870250262},null,{"$f":"Calcs!BJ30346","v":8658.7640636029209},null,-6278.0309765778948,false,null,null,-7143.9073829381869,-5412.1545702176027,-6039.957667875392,-6516.1042852803967,-7381.9806916406887,null,{"$f":"IF(I30346,AND(SIGN(I30346)=SIGN(L30346:P30346)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30347","v":120458546},null,{"$f":"Calcs!BT30347","v":46735.843457178227},null,{"$f":"Calcs!BJ30347","v":18617.71441024679},null,28118.129046931437,true,null,null,26256.357605906756,29979.900487956114,32791.713392649268,23444.544701213617,21582.773260188937,null,{"$f":"IF(I30347,AND(SIGN(I30347)=SIGN(L30347:P30347)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30348","v":120522724},null,{"$f":"Calcs!BT30348","v":6045.129717963383},null,{"$f":"Calcs!BJ30348","v":2612.7877130938441},null,3432.3420048695389,true,null,null,3171.063233560154,3693.6207761789233,4036.854976665878,2827.8290330732007,2566.5502617638158,null,{"$f":"IF(I30348,AND(SIGN(I30348)=SIGN(L30348:P30348)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30349","v":120601022},null,{"$f":"Calcs!BT30349","v":32.369989707579975},null,{"$f":"Calcs!BJ30349","v":1291.675900008571},null,-1259.3059103009909,false,null,null,-1388.4735003018482,-1130.1383203001342,-1256.068911330233,-1262.5429092717491,-1391.7104992726063,null,{"$f":"IF(I30349,AND(SIGN(I30349)=SIGN(L30349:P30349)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30350","v":120955816},null,{"$f":"Calcs!BT30350","v":7201.1871002132939},null,{"$f":"Calcs!BJ30350","v":10245.499949451756},null,{"$f":"D30350-F30350","v":-3044.3128492384621},{"$f":"H30350>0","v":false},null,null,-4068.862844183639,-2019.7628542932871,-2324.194139217132,-3764.4315592597914,-4788.9815542049682,null,{"$f":"IF(I30350,AND(SIGN(I30350)=SIGN(L30350:P30350)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30351","v":121039944},null,{"$f":"Calcs!BT30351","v":5025.1076835058648},null,{"$f":"Calcs!BJ30351","v":6831.6348876276916},null,-1806.5272041218268,false,null,null,-2489.6906928845965,-1123.363715359058,-1304.0164357712401,-2309.0379724724135,-2992.2014612351832,null,{"$f":"IF(I30351,AND(SIGN(I30351)=SIGN(L30351:P30351)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30352","v":121063120},null,{"$f":"Calcs!BT30352","v":3577.6035017961931},null,{"$f":"Calcs!BJ30352","v":5011.1137737717227},null,-1433.5102719755296,false,null,null,-1934.6216493527027,-932.3988945983574,-1075.7499217959098,-1791.2706221551489,-2292.381999532322,null,{"$f":"IF(I30352,AND(SIGN(I30352)=SIGN(L30352:P30352)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30353","v":121111845},null,{"$f":"Calcs!BT30353","v":8527.4178830283654},null,{"$f":"Calcs!BJ30353","v":7752.1579652711935},null,775.25991775717193,true,null,null,4.4121230052041938E-2,1550.4757142842909,1628.0017060600094,-77.481870545664606,-852.6976670727845,null,{"$f":"IF(I30353,AND(SIGN(I30353)=SIGN(L30353:P30353)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30354","v":123381716},null,{"$f":"Calcs!BT30354","v":16.944678621174944},null,{"$f":"Calcs!BJ30354","v":9410.2809464386955},null,-9393.3362678175199,false,null,null,-10334.364362461391,-8452.3081731736511,-9391.6417999554033,-9395.0307356796384,-10336.058830323509,null,{"$f":"IF(I30354,AND(SIGN(I30354)=SIGN(L30354:P30354)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30355","v":123631250},null,{"$f":"Calcs!BT30355","v":2231.0728468809411},null,{"$f":"Calcs!BJ30355","v":3591.9823725841024},null,-1360.9095257031613,false,null,null,-1720.107762961572,-1001.7112884447511,-1137.802241015067,-1584.0168103912554,-1943.2150476496661,null,{"$f":"IF(I30355,AND(SIGN(I30355)=SIGN(L30355:P30355)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30356","v":124886890},null,{"$f":"Calcs!BT30356","v":89167.975747426375},null,{"$f":"Calcs!BJ30356","v":37861.192278756782},null,51306.783468669593,true,null,null,47520.664240793914,55092.902696545272,60223.581043412232,42389.985893926954,38603.866666051275,null,{"$f":"IF(I30356,AND(SIGN(I30356)=SIGN(L30356:P30356)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30357","v":124886896},null,{"$f":"Calcs!BT30357","v":43638.534602490807},null,{"$f":"Calcs!BJ30357","v":19436.713624421664},null,24201.820978069143,true,null,null,22258.149615626975,26145.492340511308,28565.674438318227,19837.967517820067,17894.296155377899,null,{"$f":"IF(I30357,AND(SIGN(I30357)=SIGN(L30357:P30357)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30358","v":124886902},null,{"$f":"Calcs!BT30358","v":10824.990745008308},null,{"$f":"Calcs!BJ30358","v":5013.716949758099},null,5811.2737952502093,true,null,null,5309.9021002743993,6312.6454902260193,6893.772869751042,4728.7747207493785,4227.4030257735685,null,{"$f":"IF(I30358,AND(SIGN(I30358)=SIGN(L30358:P30358)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30359","v":125161720},null,{"$f":"Calcs!BT30359","v":18.354066349526192},null,{"$f":"Calcs!BJ30359","v":18427.482318934777},null,-18409.128252585251,false,null,null,-20251.876484478729,-16566.380020691773,-18407.292845950298,-18410.963659220204,-20253.711891113682,null,{"$f":"IF(I30359,AND(SIGN(I30359)=SIGN(L30359:P30359)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30360","v":125209467},null,{"$f":"Calcs!BT30360","v":9016.0831474738225},null,{"$f":"Calcs!BJ30360","v":10883.278066113611},null,-1867.1949186397887,false,null,null,-2955.5227252511504,-778.86711202842707,-965.58660389240504,-2768.8032333871706,-3857.1310399985323,null,{"$f":"IF(I30360,AND(SIGN(I30360)=SIGN(L30360:P30360)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30361","v":125496225},null,{"$f":"Calcs!BT30361","v":4626.6986900104021},null,{"$f":"Calcs!BJ30361","v":9147.0598053548601},null,-4520.3611153444581,false,null,null,-5435.0670958799456,-3605.6551348089724,-4057.6912463434173,-4983.0309843454979,-5897.7369648809854,null,{"$f":"IF(I30361,AND(SIGN(I30361)=SIGN(L30361:P30361)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30362","v":128643012},null,{"$f":"Calcs!BT30362","v":6973.9397962566863},null,{"$f":"Calcs!BJ30362","v":9970.1640278159484},null,-2996.2242315592621,false,null,null,-3993.2406343408575,-1999.2078287776667,-2298.830251933593,-3693.6182111849303,-4690.6346139665256,null,{"$f":"IF(I30362,AND(SIGN(I30362)=SIGN(L30362:P30362)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30363","v":129972420},null,{"$f":"Calcs!BT30363","v":6809.7539296221539},null,{"$f":"Calcs!BJ30363","v":16509.141861283104},null,-9699.3879316609491,false,null,null,-11350.302117789262,-8048.4737455326404,-9018.4125386987344,-10380.363324623166,-12031.277510751479,null,{"$f":"IF(I30363,AND(SIGN(I30363)=SIGN(L30363:P30363)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30364","v":130608556},null,{"$f":"Calcs!BT30364","v":2872.6198589332807},null,{"$f":"Calcs!BJ30364","v":9436.1124619957973},null,-6563.4926030625165,false,null,null,{"$f":"(1+L$7)*$D30364-(1+L$6)*$F30364","v":-7507.1038492620964},-5619.8813568629366,-6276.230617169188,-6850.7545889558442,-7794.3658351554241,null,{"$f":"IF(I30364,AND(SIGN(I30364)=SIGN(L30364:P30364)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30365","v":132395280},null,{"$f":"Calcs!BT30365","v":154.16245973190695},null,{"$f":"Calcs!BJ30365","v":460.52185642038785},null,-306.3593966884809,false,null,null,-352.41158233051971,-260.30721104644215,-290.94315071529019,-321.77564266167155,-367.82782830371036,null,{"$f":"IF(I30365,AND(SIGN(I30365)=SIGN(L30365:P30365)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30366","v":132719885},null,{"$f":"Calcs!BT30366","v":25.210437064300095},null,{"$f":"Calcs!BJ30366","v":28006.168727261269},null,-27980.95829019697,false,null,null,-30781.575162923098,-25180.341417470845,-27978.437246490539,-27983.4793339034,-30784.096206629529,null,{"$f":"IF(I30366,AND(SIGN(I30366)=SIGN(L30366:P30366)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30367","v":132720767},null,{"$f":"Calcs!BT30367","v":3594.842654892364},null,{"$f":"Calcs!BJ30367","v":8800.837399166996},null,-5205.9947442746325,false,null,null,-6086.0784841913337,-4325.9110043579331,-4846.5104787853952,-5565.4790097638688,-6445.5627496805701,null,{"$f":"IF(I30367,AND(SIGN(I30367)=SIGN(L30367:P30367)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30368","v":133251867},null,{"$f":"Calcs!BT30368","v":1248.4113149320735},null,{"$f":"Calcs!BJ30368","v":1842.2476211268674},null,-593.83630619479391,false,null,null,-778.06106830748081,-409.61154408210723,-468.99517470158639,-718.67743768800119,-902.90219980068809,null,{"$f":"IF(I30368,AND(SIGN(I30368)=SIGN(L30368:P30368)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30369","v":133424014},null,{"$f":"Calcs!BT30369","v":8281.5096394099983},null,{"$f":"Calcs!BJ30369","v":10610.945809077468},null,-2329.4361696674696,false,null,null,-3390.5307505752171,-1268.3415887597239,-1501.2852057264681,-3157.5871336084692,-4218.6817145162167,null,{"$f":"IF(I30369,AND(SIGN(I30369)=SIGN(L30369:P30369)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30370","v":133424089},null,{"$f":"Calcs!BT30370","v":5894.5830526413447},null,{"$f":"Calcs!BJ30370","v":7880.2141993701771},null,-1985.6311467288324,false,null,null,-2773.6525666658508,-1197.6097267918149,-1396.1728414646977,-2575.089451992967,-3363.1108719299855,null,{"$f":"IF(I30370,AND(SIGN(I30370)=SIGN(L30370:P30370)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30371","v":133575413},null,{"$f":"Calcs!BT30371","v":1238.7991873045955},null,{"$f":"Calcs!BJ30371","v":1667.6345857331028},null,-428.83539842850723,false,null,null,-595.59885700181758,-262.07193985519689,-304.95547969804761,-552.71531715896685,-719.4787757322772,null,{"$f":"IF(I30371,AND(SIGN(I30371)=SIGN(L30371:P30371)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30372","v":133604674},null,{"$f":"Calcs!BT30372","v":29.775165577397729},null,{"$f":"Calcs!BJ30372","v":26298.084791586036},null,-26268.309626008639,false,null,null,-28898.118105167243,-23638.501146850034,-26265.332109450897,-26271.287142566376,-28901.09562172498,null,{"$f":"IF(I30372,AND(SIGN(I30372)=SIGN(L30372:P30372)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30373","v":133615491},null,{"$f":"Calcs!BT30373","v":1757.760094163822},null,{"$f":"Calcs!BJ30373","v":2870.9026243582489},null,-1113.1425301944269,false,null,null,-1400.2327926302519,-826.05226775860183,-937.36652077804456,-1288.9185396108089,-1576.0088020466339,null,{"$f":"IF(I30373,AND(SIGN(I30373)=SIGN(L30373:P30373)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30374","v":140986040},null,{"$f":"Calcs!BT30374","v":2.134937213802317},null,{"$f":"Calcs!BJ30374","v":2933.0784815712814},null,-2930.9435443574789,false,null,null,-3224.2513925146072,-2637.635696200351,-2930.7300506360989,-2931.1570380788594,-3224.4648862359877,null,{"$f":"IF(I30374,AND(SIGN(I30374)=SIGN(L30374:P30374)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30375","v":156391615},null,{"$f":"Calcs!BT30375","v":370.01556297170094},null,{"$f":"Calcs!BJ30375","v":2472.9170649028529},null,-2102.9015019311519,false,null,null,-2350.1932084214372,-1855.6097954408665,-2065.8999456339816,-2139.9030582283222,-2387.1947647186075,null,{"$f":"IF(I30375,AND(SIGN(I30375)=SIGN(L30375:P30375)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30376","v":49317512},null,{"$f":"Calcs!BT30376","v":232294.02064026688},null,{"$f":"Calcs!BJ30376","v":109303.35478175004},null,122990.66585851685,true,null,null,112060.33038034184,133921.00133669184,146220.06792254356,99761.263794490165,88830.928316315156,null,{"$f":"IF(I30376,AND(SIGN(I30376)=SIGN(L30376:P30376)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30377","v":49327456},null,{"$f":"Calcs!BT30377","v":21507.483853360809},null,{"$f":"Calcs!BJ30377","v":17073.830806019818},null,4433.6530473409912,true,null,null,2726.2699667390079,6141.0361279429726,6584.4014326770739,2282.9046620049121,575.52158140292886,null,{"$f":"IF(I30377,AND(SIGN(I30377)=SIGN(L30377:P30377)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30378","v":49346876},null,{"$f":"Calcs!BT30378","v":71552.752844145085},null,{"$f":"Calcs!BJ30378","v":59382.449135344839},null,12170.303708800246,true,null,null,6232.0587952657588,18108.548622334725,19325.57899321476,5015.0284243857386,-923.21648914874822,null,{"$f":"IF(I30378,AND(SIGN(I30378)=SIGN(L30378:P30378)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30379","v":50354227},null,{"$f":"Calcs!BT30379","v":47946.445565766138},null,{"$f":"Calcs!BJ30379","v":117012.76058755271},null,-69066.315021786577,false,null,null,-80767.591080541839,-57365.038963031308,-64271.670465209951,-73860.959578363181,-85562.235637118458,null,{"$f":"IF(I30379,AND(SIGN(I30379)=SIGN(L30379:P30379)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30380","v":50354378},null,{"$f":"Calcs!BT30380","v":817.63422095337398},null,{"$f":"Calcs!BJ30380","v":9563.3677188682032},null,-8745.7334979148291,false,null,null,-9702.0702698016503,-7789.3967260280097,-8663.9700758194922,-8827.4969200101659,-9783.8336918969871,null,{"$f":"IF(I30380,AND(SIGN(I30380)=SIGN(L30380:P30380)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30381","v":50354394},null,{"$f":"Calcs!BT30381","v":38905.998295156081},null,{"$f":"Calcs!BJ30381","v":104547.55249894972},null,-65641.554203793639,false,null,null,-76096.30945368862,-55186.798953898673,-61750.95437427803,-69532.154033309256,-79986.909283204237,null,{"$f":"IF(I30381,AND(SIGN(I30381)=SIGN(L30381:P30381)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30382","v":50354435},null,{"$f":"Calcs!BT30382","v":1635.1882053316103},null,{"$f":"Calcs!BJ30382","v":15714.17196390553},null,-14078.983758573919,false,null,null,-15650.400954964472,-12507.566562183369,-13915.464938040759,-14242.50257910708,-15813.919775497634,null,{"$f":"IF(I30382,AND(SIGN(I30382)=SIGN(L30382:P30382)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30383","v":50368542},null,{"$f":"Calcs!BT30383","v":10816.66367504723},null,{"$f":"Calcs!BJ30383","v":20816.396897200379},null,-9999.7332221531487,false,null,null,-12081.372911873188,-7918.0935324331131,-8918.0668546484249,-11081.399589657871,-13163.03927937791,null,{"$f":"IF(I30383,AND(SIGN(I30383)=SIGN(L30383:P30383)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30384","v":50385911},null,{"$f":"Calcs!BT30384","v":1224.068622186508},null,{"$f":"Calcs!BJ30384","v":11258.736141071533},null,-10034.667518885024,false,null,null,-11160.541132992181,-8908.7939047778709,-9912.2606566663744,-10157.074381103675,-11282.94799521083,null,{"$f":"IF(I30384,AND(SIGN(I30384)=SIGN(L30384:P30384)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30385","v":50399915},null,{"$f":"Calcs!BT30385","v":25638.034746300214},null,{"$f":"Calcs!BJ30385","v":16326.919542236858},null,9311.1152040633569,true,null,null,7678.4232498396705,10943.807158287042,11874.918678693382,6747.3117294333351,5114.6197752096487,null,{"$f":"IF(I30385,AND(SIGN(I30385)=SIGN(L30385:P30385)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30386","v":50400037},null,{"$f":"Calcs!BT30386","v":67359.380589645676},null,{"$f":"Calcs!BJ30386","v":34555.158776060642},null,32804.221813585034,true,null,null,29348.705935978964,36259.737691191098,39540.159872549608,26068.283754620468,22612.767877014398,null,{"$f":"IF(I30386,AND(SIGN(I30386)=SIGN(L30386:P30386)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30387","v":50405362},null,{"$f":"Calcs!BT30387","v":72753.648169503169},null,{"$f":"Calcs!BJ30387","v":146168.33163495184},null,-73414.683465448674,false,null,null,-88031.516628943878,-58797.850301953498,-66139.318648498345,-80690.048282398988,-95306.881445894192,null,{"$f":"IF(I30387,AND(SIGN(I30387)=SIGN(L30387:P30387)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30388","v":50405412},null,{"$f":"Calcs!BT30388","v":568.33580524604281},null,{"$f":"Calcs!BJ30388","v":7241.0343725618095},null,-6672.6985673157669,false,null,null,-7396.8020045719486,-5948.5951300595862,-6615.8649867911627,-6729.5321478403712,-7453.6355850965529,null,{"$f":"IF(I30388,AND(SIGN(I30388)=SIGN(L30388:P30388)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30389","v":50419241},null,{"$f":"Calcs!BT30389","v":4.6164064166339358},null,{"$f":"Calcs!BJ30389","v":8264.9836345870553},null,-8260.3672281704221,false,null,null,-9086.8655916291282,-7433.868864711716,-8259.9055875287577,-8260.8288688120847,-9087.3272322707908,null,{"$f":"IF(I30389,AND(SIGN(I30389)=SIGN(L30389:P30389)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30390","v":50438276},null,{"$f":"Calcs!BT30390","v":733.12422897251145},null,{"$f":"Calcs!BJ30390","v":19375.639110895179},null,-18642.514881922667,false,null,null,-20580.078793012188,-16704.95097083315,-18569.202459025415,-18715.827304819919,-20653.39121590944,null,{"$f":"IF(I30390,AND(SIGN(I30390)=SIGN(L30390:P30390)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30391","v":50438693},null,{"$f":"Calcs!BT30391","v":3894.5969175316241},null,{"$f":"Calcs!BJ30391","v":25772.443486644945},null,-21877.846569113321,false,null,null,-24455.090917777816,-19300.602220448825,-21488.386877360157,-22267.306260866484,-24844.550609530979,null,{"$f":"IF(I30391,AND(SIGN(I30391)=SIGN(L30391:P30391)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30392","v":50438743},null,{"$f":"Calcs!BT30392","v":518.76416254291848},null,{"$f":"Calcs!BJ30392","v":5622.8601305698285},null,-5104.0959680269098,false,null,null,-5666.3819810838932,-4541.8099549699273,-5052.2195517726177,-5155.9723842812018,-5718.2583973381852,null,{"$f":"IF(I30392,AND(SIGN(I30392)=SIGN(L30392:P30392)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30393","v":50438763},null,{"$f":"Calcs!BT30393","v":221.25218109899612},null,{"$f":"Calcs!BJ30393","v":8017.2814272681453},null,-7796.0292461691488,false,null,null,-8597.7573888959632,-6994.3011034423344,-7773.9040280592499,-7818.1544642790486,-8619.882607005864,null,{"$f":"IF(I30393,AND(SIGN(I30393)=SIGN(L30393:P30393)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30394","v":50468413},null,{"$f":"Calcs!BT30394","v":7322.0137832778546},null,{"$f":"Calcs!BJ30394","v":5447.6463622561332},null,1874.3674210217214,true,null,null,1329.6027847961077,2419.1320572473342,2606.5687993495076,1142.1660426939361,597.40140646832242,null,{"$f":"IF(I30394,AND(SIGN(I30394)=SIGN(L30394:P30394)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30395","v":50643754},null,{"$f":"Calcs!BT30395","v":5494.2158949080913},null,{"$f":"Calcs!BJ30395","v":8597.7896722297519},null,-3103.5737773216606,false,null,null,-3963.3527445446362,-2243.794810098686,-2554.1521878308513,-3652.9953668124699,-4512.7743340354455,null,{"$f":"IF(I30395,AND(SIGN(I30395)=SIGN(L30395:P30395)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30396","v":88571931},null,{"$f":"Calcs!BT30396","v":312.57166347061775},null,{"$f":"Calcs!BJ30396","v":4459.3405868135615},null,-4146.7689233429437,false,null,null,-4592.7029820243006,-3700.8348646615877,-4115.511756995882,-4178.0260896900054,-4623.9601483713623,null,{"$f":"IF(I30396,AND(SIGN(I30396)=SIGN(L30396:P30396)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30397","v":94183342},null,{"$f":"Calcs!BT30397","v":142.12930238351771},null,{"$f":"Calcs!BJ30397","v":2241.7350128820958},null,-2099.605710498578,false,null,null,-2323.779211786788,-1875.4322092103685,-2085.3927802602261,-2113.8186407369299,-2337.9921420251399,null,{"$f":"IF(I30397,AND(SIGN(I30397)=SIGN(L30397:P30397)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30398","v":95297647},null,{"$f":"Calcs!BT30398","v":160.48991996922194},null,{"$f":"Calcs!BJ30398","v":6185.6467543934223},null,-6025.1568344242005,false,null,null,-6643.7215098635434,-5406.5921589848585,-6009.1078424272782,-6041.2058264211228,-6659.7705018604656,null,{"$f":"IF(I30398,AND(SIGN(I30398)=SIGN(L30398:P30398)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30399","v":97029174},null,{"$f":"Calcs!BT30399","v":12095.168690641362},null,{"$f":"Calcs!BJ30399","v":18616.713188713569},null,-6521.5444980722077,false,null,null,-8383.2158169435661,-4659.873179200853,-5312.027629008071,-7731.0613671363444,-9592.7326860077028,null,{"$f":"IF(I30399,AND(SIGN(I30399)=SIGN(L30399:P30399)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30400","v":97029185},null,{"$f":"Calcs!BT30400","v":10479.850349164717},null,{"$f":"Calcs!BJ30400","v":16915.637803770878},null,-6435.7874546061612,false,null,null,-8127.351234983249,-4744.2236742290734,-5387.8024196896877,-7483.7724895226329,-9175.3362698997207,null,{"$f":"IF(I30400,AND(SIGN(I30400)=SIGN(L30400:P30400)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30401","v":99271719},null,{"$f":"Calcs!BT30401","v":8377.06848570086},null,{"$f":"Calcs!BJ30401","v":18629.72906864544},null,-10252.66058294458,false,null,null,-12115.633489809126,-8389.6876760800369,-9414.9537343744923,-11090.367431514665,-12953.340338379212,null,{"$f":"IF(I30401,AND(SIGN(I30401)=SIGN(L30401:P30401)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30402","v":99271740},null,{"$f":"Calcs!BT30402","v":63105.79044994447},null,{"$f":"Calcs!BJ30402","v":43206.714044624365},null,19899.076405320106,true,null,null,15578.405000857667,24219.747809782544,26209.655450314553,13588.497360325659,9267.8259558632199,null,{"$f":"IF(I30402,AND(SIGN(I30402)=SIGN(L30402:P30402)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30403","v":99431960},null,{"$f":"Calcs!BT30403","v":292.22539047122314},null,{"$f":"Calcs!BJ30403","v":4213.6408225610985},null,-3921.4154320898751,false,null,null,-4342.7795143459853,-3500.0513498337659,-3892.192893042753,-3950.6379711369977,-4372.0020533931074,null,{"$f":"IF(I30403,AND(SIGN(I30403)=SIGN(L30403:P30403)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30404","v":116877981},null,{"$f":"Calcs!BT30404","v":42200.156627170712},null,{"$f":"Calcs!BJ30404","v":50308.378379761794},null,-8108.2217525910819,false,null,null,-13139.059590567267,-3077.3839146149039,-3888.2060898740092,-12328.237415308155,-17359.07525328434,null,{"$f":"IF(I30404,AND(SIGN(I30404)=SIGN(L30404:P30404)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30405","v":118667205},null,{"$f":"Calcs!BT30405","v":27090.876301595425},null,{"$f":"Calcs!BJ30405","v":38825.368615248728},null,-11734.492313653303,false,null,null,-15617.029175178177,-7851.9554521284299,-9025.4046834937581,-14443.579943812845,-18326.116805337719,null,{"$f":"IF(I30405,AND(SIGN(I30405)=SIGN(L30405:P30405)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30406","v":118763088},null,{"$f":"Calcs!BT30406","v":177898.59813587033},null,{"$f":"Calcs!BJ30406","v":94358.120955358347},null,83540.477180511982,true,null,null,74104.665084976135,92976.289276047813,101330.33699409902,65750.61736692494,56314.805271389094,null,{"$f":"IF(I30406,AND(SIGN(I30406)=SIGN(L30406:P30406)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30407","v":120522693},null,{"$f":"Calcs!BT30407","v":9457.8866593308194},null,{"$f":"Calcs!BJ30407","v":10983.400219435727},null,-1525.5135601049078,false,null,null,-2623.8535820484813,-427.17353816133618,-579.72489417182442,-2471.3022260379894,-3569.6422479815628,null,{"$f":"IF(I30407,AND(SIGN(I30407)=SIGN(L30407:P30407)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30408","v":120522752},null,{"$f":"Calcs!BT30408","v":1615.181306488683},null,{"$f":"Calcs!BJ30408","v":3495.4646167815868},null,-1880.2833102929037,false,null,null,-2229.8297719710627,-1530.736848614745,-1718.7651796440352,-2041.8014409417719,-2391.3479026199311,null,{"$f":"IF(I30408,AND(SIGN(I30408)=SIGN(L30408:P30408)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30409","v":123739276},null,{"$f":"Calcs!BT30409","v":26498.891363636183},null,{"$f":"Calcs!BJ30409","v":38318.750519438843},null,-11819.85915580266,false,null,null,-15651.734207746551,-7987.9841038587765,-9169.9700194390389,-14469.748292166278,-18301.623344110169,null,{"$f":"IF(I30409,AND(SIGN(I30409)=SIGN(L30409:P30409)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30410","v":129502443},null,{"$f":"Calcs!BT30410","v":63057.072718020521},null,{"$f":"Calcs!BJ30410","v":63219.130050648164},null,-162.05733262764261,false,null,null,-6483.9703376924663,6159.8556724371738,6143.6499391744146,-6467.7646044296926,-12789.677609494516,null,{"$f":"IF(I30410,AND(SIGN(I30410)=SIGN(L30410:P30410)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30411","v":129716721},null,{"$f":"Calcs!BT30411","v":16121.469908537925},null,{"$f":"Calcs!BJ30411","v":32588.759684814355},null,-16467.28977627643,false,null,null,-19726.165744757869,-13208.413807794994,-14855.142785422635,-18079.436767130224,-21338.31273561166,null,{"$f":"IF(I30411,AND(SIGN(I30411)=SIGN(L30411:P30411)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30412","v":131351843},null,{"$f":"Calcs!BT30412","v":21233.829037609263},null,{"$f":"Calcs!BJ30412","v":32617.795109277762},null,-11383.966071668499,false,null,null,-14645.745582596275,-8122.1865607407235,-9260.5831679075709,-13507.348975429424,-16769.1284863572,null,{"$f":"IF(I30412,AND(SIGN(I30412)=SIGN(L30412:P30412)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30413","v":131558726},null,{"$f":"Calcs!BT30413","v":8253.8339642430783},null,{"$f":"Calcs!BJ30413","v":18447.506749599201},null,-10193.672785356122,false,null,null,-12038.423460316046,-8348.9221103962027,-9368.2893889318129,-11019.05618178043,-12863.806856740353,null,{"$f":"IF(I30413,AND(SIGN(I30413)=SIGN(L30413:P30413)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30414","v":131909990},null,{"$f":"Calcs!BT30414","v":1872.4413818950802},null,{"$f":"Calcs!BJ30414","v":6283.5662203424481},null,{"$f":"D30414-F30414","v":-4411.1248384473674},{"$f":"H30414>0","v":false},null,null,-5039.4814604816129,-3782.7682164131234,-4223.8807002578596,-4598.3689766368761,-5226.7255986711216,null,{"$f":"IF(I30414,AND(SIGN(I30414)=SIGN(L30414:P30414)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30415","v":49209755},null,{"$f":"Calcs!BT30415","v":4583.6276484132486},null,{"$f":"Calcs!BJ30415","v":10613.949473677128},null,-6030.3218252638799,false,null,null,{"$f":"(1+L$7)*$D30415-(1+L$6)*$F30415","v":-7091.7167726315929},-4968.9268778961668,-5571.959060422555,-6488.6845901052047,-7550.0795374729178,null,{"$f":"IF(I30415,AND(SIGN(I30415)=SIGN(L30415:P30415)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30416","v":49295797},null,{"$f":"Calcs!BT30416","v":4418.6736805289838},null,{"$f":"Calcs!BJ30416","v":12363.083492214435},null,-7944.4098116854511,false,null,null,-9180.7181609068957,-6708.1014624640084,-7502.542443632552,-8386.2771797383502,-9622.585528959793,null,{"$f":"IF(I30416,AND(SIGN(I30416)=SIGN(L30416:P30416)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30417","v":49295803},null,{"$f":"Calcs!BT30417","v":2225.4377431564121},null,{"$f":"Calcs!BJ30417","v":4315.1646860297196},null,-2089.7269428733075,false,null,null,-2521.2434114762796,-1658.2104742703355,-1867.1831685576662,-2312.2707171889488,-2743.7871857919208,null,{"$f":"IF(I30417,AND(SIGN(I30417)=SIGN(L30417:P30417)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30418","v":49295815},null,{"$f":"Calcs!BT30418","v":1808.9366056400243},null,{"$f":"Calcs!BJ30418","v":3560.4438942876368},null,-1751.5072886476125,false,null,null,-2107.5516780763764,-1395.4628992188489,-1570.6136280836099,-1932.4009492116149,-2288.4453386403793,null,{"$f":"IF(I30418,AND(SIGN(I30418)=SIGN(L30418:P30418)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30419","v":49314252},null,{"$f":"Calcs!BT30419","v":5144.5494166472663},null,{"$f":"Calcs!BJ30419","v":5047.8586040409373},null,96.690812606329018,true,null,null,-408.09504779776489,601.47667301042293,611.14575427105592,-417.76412905839788,-922.54998946249179,null,{"$f":"IF(I30419,AND(SIGN(I30419)=SIGN(L30419:P30419)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30420","v":49314449},null,{"$f":"Calcs!BT30420","v":2144.8706253168116},null,{"$f":"Calcs!BJ30420","v":2773.3836470225124},null,-628.51302170570079,false,null,null,-905.8513864079523,-351.17465700344974,-414.02595917401959,-843.000084237382,-1120.3384489396335,null,{"$f":"IF(I30420,AND(SIGN(I30420)=SIGN(L30420:P30420)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30421","v":94261848},null,{"$f":"Calcs!BT30421","v":3049.1877194317167},null,{"$f":"Calcs!BJ30421","v":3352.4901818376106},null,-303.30246240589395,false,null,null,-638.55148058965551,31.946555777867161,1.6163095372780845,-608.22123434906553,-943.47025253282709,null,{"$f":"IF(I30421,AND(SIGN(I30421)=SIGN(L30421:P30421)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30422","v":94545347},null,{"$f":"Calcs!BT30422","v":3368.1559746590442},null,{"$f":"Calcs!BJ30422","v":4265.9045865952412},null,-897.74861193619699,false,null,null,-1324.3390705957213,-471.15815327667315,-560.93301447029216,-1234.5642094021014,-1661.1546680616257,null,{"$f":"IF(I30422,AND(SIGN(I30422)=SIGN(L30422:P30422)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30423","v":95290602},null,{"$f":"Calcs!BT30423","v":971.91120047339632},null,{"$f":"Calcs!BJ30423","v":3576.3633166658524},null,-2604.4521161924558,false,null,null,-2962.0884478590415,-2246.8157845258711,-2507.2609961451162,-2701.6432362397954,-3059.2795679063811,null,{"$f":"IF(I30423,AND(SIGN(I30423)=SIGN(L30423:P30423)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30424","v":95290624},null,{"$f":"Calcs!BT30424","v":5732.1306768814075},null,{"$f":"Calcs!BJ30424","v":9996.8966427529504},null,-4264.7659658715429,false,null,null,-5264.4556301468392,-3265.0763015962484,-3691.5528981834013,-4837.9790335596836,-5837.6686978349799,null,{"$f":"IF(I30424,AND(SIGN(I30424)=SIGN(L30424:P30424)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30425","v":95619429},null,{"$f":"Calcs!BT30425","v":17.981901860476853},null,{"$f":"Calcs!BJ30425","v":4328.1805659615939},null,-4310.1986641011172,false,null,null,-4743.0167206972774,-3877.3806075049579,-4308.4004739150696,-4311.9968542871648,-4744.814910883325,null,{"$f":"IF(I30425,AND(SIGN(I30425)=SIGN(L30425:P30425)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30426","v":107608839},null,{"$f":"Calcs!BT30426","v":6866.3903754514968},null,{"$f":"Calcs!BJ30426","v":8417.0691854833403},null,-1550.6788100318436,false,null,null,-2392.3857285801778,-708.97189148350935,-864.03977248669344,-2237.3178475769928,-3079.024766125327,null,{"$f":"IF(I30426,AND(SIGN(I30426)=SIGN(L30426:P30426)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30427","v":114986196},null,{"$f":"Calcs!BT30427","v":20901.44895970455},null,{"$f":"Calcs!BJ30427","v":24094.39619696634},null,-3192.9472372617893,false,null,null,-5602.3868569584265,-783.50761756515567,-1102.8023412913317,-5283.0921332322432,-7692.5317529288805,null,{"$f":"IF(I30427,AND(SIGN(I30427)=SIGN(L30427:P30427)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30428","v":116827180},null,{"$f":"Calcs!BT30428","v":5927.2112254105486},null,{"$f":"Calcs!BJ30428","v":4653.6776864117819},null,1273.5335389987667,true,null,null,808.16577035758837,1738.9013076399451,1866.2546615398223,680.81241645771206,215.44464781653369,null,{"$f":"IF(I30428,AND(SIGN(I30428)=SIGN(L30428:P30428)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30429","v":116869689},null,{"$f":"Calcs!BT30429","v":3009.8532690391562},null,{"$f":"Calcs!BJ30429","v":4030.4172819816336},null,-1020.5640129424773,false,null,null,-1423.6057411406414,-617.52228474431422,-719.5786860385615,-1321.5493398463927,-1724.5910680445568,null,{"$f":"IF(I30429,AND(SIGN(I30429)=SIGN(L30429:P30429)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30430","v":154769014},null,{"$f":"Calcs!BT30430","v":3325.0056668751167},null,{"$f":"Calcs!BJ30430","v":4214.2415554810314},null,-889.23588860591462,false,null,null,-1310.6600441540186,-467.81173305781158,-556.73532191840286,-1221.7364552934264,-1643.1606108415303,null,{"$f":"IF(I30430,AND(SIGN(I30430)=SIGN(L30430:P30430)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30431","v":50437320},null,{"$f":"Calcs!BT30431","v":308661.66530297516},null,{"$f":"Calcs!BJ30431","v":97802.32302963901},null,210859.34227333614,true,null,null,201079.10997037223,220639.57457630005,241725.50880363368,179993.17574303865,170212.94344007474,null,{"$f":"IF(I30431,AND(SIGN(I30431)=SIGN(L30431:P30431)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30432","v":50955491},null,{"$f":"Calcs!BT30432","v":91.965760097096791},null,{"$f":"Calcs!BJ30432","v":6738.4211628848052},null,-6646.4554027877084,false,null,null,-7320.2975190761899,-5972.6132864992278,-6637.2588267779984,-6655.6519787974185,-7329.4940950859,null,{"$f":"IF(I30432,AND(SIGN(I30432)=SIGN(L30432:P30432)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30433","v":77679992},null,{"$f":"Calcs!BT30433","v":14.208116593484931},null,{"$f":"Calcs!BJ30433","v":1067.2020322603958},null,-1052.9939156669109,false,null,null,-1159.7141188929506,-946.27371244087135,-1051.5731040075623,-1054.4147273262593,-1161.134930552299,null,{"$f":"IF(I30433,AND(SIGN(I30433)=SIGN(L30433:P30433)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30434","v":93676088},null,{"$f":"Calcs!BT30434","v":153578.05878202707},null,{"$f":"Calcs!BJ30434","v":69541.844032939567},null,84036.214749087507,true,null,null,77082.030345793537,90990.399152381462,99394.020627290229,68678.408870884814,61724.224467590844,null,{"$f":"IF(I30434,AND(SIGN(I30434)=SIGN(L30434:P30434)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30435","v":106703729},null,{"$f":"Calcs!BT30435","v":62.834382712305228},null,{"$f":"Calcs!BJ30435","v":4464.0463280197009},null,-4401.2119453073956,false,null,null,-4847.6165781093659,-3954.8073125054257,-4394.9285070361648,-4407.4953835786264,-4853.9000163805968,null,{"$f":"IF(I30435,AND(SIGN(I30435)=SIGN(L30435:P30435)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30436","v":116484415},null,{"$f":"Calcs!BT30436","v":33842.696128967298},null,{"$f":"Calcs!BJ30436","v":32045.096392275271},null,1797.5997366920274,true,null,null,-1406.9099025355026,5002.1093759195537,5181.8693495887637,-1586.6698762047017,-4791.1795154322317,null,{"$f":"IF(I30436,AND(SIGN(I30436)=SIGN(L30436:P30436)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30437","v":50398607},null,{"$f":"Calcs!BT30437","v":19.172813166031801},null,{"$f":"Calcs!BJ30437","v":2753.3592163580902},null,-2734.1864031920586,false,null,null,-3009.522324827868,-2458.8504815562492,-2732.2691218754553,-2736.1036845086614,-3011.4396061444709,null,{"$f":"IF(I30437,AND(SIGN(I30437)=SIGN(L30437:P30437)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30438","v":50430000},null,{"$f":"Calcs!BT30438","v":1036.3647860233739},null,{"$f":"Calcs!BJ30438","v":8771.2012417836522},null,-7734.8364557602781,false,null,null,-8611.9565799386437,-6857.7163315819134,-7631.1999771579412,-7838.4729343626159,-8715.5930585409806,null,{"$f":"IF(I30438,AND(SIGN(I30438)=SIGN(L30438:P30438)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30439","v":50510022},null,{"$f":"Calcs!BT30439","v":3146.372552945983},null,{"$f":"Calcs!BJ30439","v":5614.9504804573826},null,-2468.5779275113996,false,null,null,-3030.0729755571388,-1907.0828794656613,-2153.940672216801,-2783.2151828059978,-3344.7102308517369,null,{"$f":"IF(I30439,AND(SIGN(I30439)=SIGN(L30439:P30439)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30440","v":50510059},null,{"$f":"Calcs!BT30440","v":19699.121779973506},null,{"$f":"Calcs!BJ30440","v":7718.5169217549619},null,11980.604858218543,true,null,null,11208.753166043047,12752.456550394039,13950.517036215897,10010.692680221193,9238.8409880456966,null,{"$f":"IF(I30440,AND(SIGN(I30440)=SIGN(L30440:P30440)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30441","v":50527990},null,{"$f":"Calcs!BT30441","v":1258.2666600685727},null,{"$f":"Calcs!BJ30441","v":2619.7962638263912},null,-1361.5296037578184,false,null,null,-1623.5092301404577,-1099.5499773751792,-1235.7029377509612,-1487.3562697646757,-1749.335896147315,null,{"$f":"IF(I30441,AND(SIGN(I30441)=SIGN(L30441:P30441)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30442","v":50527996},null,{"$f":"Calcs!BT30442","v":1888.1318583673869},null,{"$f":"Calcs!BJ30442","v":3904.8641017157033},null,-2016.7322433483164,false,null,null,-2407.2186535198866,-1626.2458331767461,-1827.9190575115776,-2205.5454291850551,-2596.0318393566254,null,{"$f":"IF(I30442,AND(SIGN(I30442)=SIGN(L30442:P30442)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30443","v":50528002},null,{"$f":"Calcs!BT30443","v":1730.2660992042865},null,{"$f":"Calcs!BJ30443","v":3584.3730889316216},null,-1854.1069897273351,false,null,null,-2212.5442986204976,-1495.6696808341731,-1681.0803798069062,-2027.1335996477637,-2385.5709085409262,null,{"$f":"IF(I30443,AND(SIGN(I30443)=SIGN(L30443:P30443)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30444","v":50528032},null,{"$f":"Calcs!BT30444","v":3296.1472487978663},null,{"$f":"Calcs!BJ30444","v":6718.1964879137367},null,-3422.0492391158705,false,null,null,-4093.8688879072452,-2750.2295903244967,-3092.4345142360835,-3751.663963995657,-4423.4836127870312,null,{"$f":"IF(I30444,AND(SIGN(I30444)=SIGN(L30444:P30444)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30445","v":50528064},null,{"$f":"Calcs!BT30445","v":128647.1461749236},null,{"$f":"Calcs!BJ30445","v":26719.599057072122},null,101927.54711785149,true,null,null,99255.587212144266,104599.50702355869,114792.26173534385,89062.832500359131,86390.872594651912,null,{"$f":"IF(I30445,AND(SIGN(I30445)=SIGN(L30445:P30445)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30446","v":50528189},null,{"$f":"Calcs!BT30446","v":5283.7329605475716},null,{"$f":"Calcs!BJ30446","v":10198.442537390361},null,-4914.7095768427898,false,null,null,-5934.5538305818263,-3894.8653231037533,-4386.3362807880321,-5443.0828728975466,-6462.9271266365831,null,{"$f":"IF(I30446,AND(SIGN(I30446)=SIGN(L30446:P30446)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30447","v":50528296},null,{"$f":"Calcs!BT30447","v":46857.928976330579},null,{"$f":"Calcs!BJ30447","v":10181.421771325604},null,36676.507205004978,true,null,null,35658.365027872416,37694.649382137533,41362.300102638037,31990.714307371916,30972.572130239358,null,{"$f":"IF(I30447,AND(SIGN(I30447)=SIGN(L30447:P30447)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30448","v":77680468},null,{"$f":"Calcs!BT30448","v":16.56971048065526},null,{"$f":"Calcs!BJ30448","v":4450.229470861249},null,-4433.659760380594,false,null,null,-4878.682707466719,-3988.6368132944685,-4432.0027893325278,-4435.3167314286593,-4880.3396785147843,null,{"$f":"IF(I30448,AND(SIGN(I30448)=SIGN(L30448:P30448)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30449","v":84499709},null,{"$f":"Calcs!BT30449","v":7.8878652552784274},null,{"$f":"Calcs!BJ30449","v":2209.9962902789857},null,-2202.1084250237072,false,null,null,-2423.1080540516059,-1981.1087959958088,-2201.3196384981793,-2202.8972115492352,-2423.8968405771338,null,{"$f":"IF(I30449,AND(SIGN(I30449)=SIGN(L30449:P30449)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30450","v":84499874},null,{"$f":"Calcs!BT30450","v":429.59035030223606},null,{"$f":"Calcs!BJ30450","v":9489.1772032565186},null,-9059.5868529542822,false,null,null,-10008.504573279935,-8110.6691326286309,-9016.627817924058,-9102.5458879845064,-10051.46360831016,null,{"$f":"IF(I30450,AND(SIGN(I30450)=SIGN(L30450:P30450)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30451","v":85976846},null,{"$f":"Calcs!BT30451","v":801.66921547632455},null,{"$f":"Calcs!BJ30451","v":14512.706124040184},null,-13711.036908563859,false,null,null,-15162.307520967879,-12259.766296159842,-13630.869987016227,-13791.203830111492,-15242.474442515511,null,{"$f":"IF(I30451,AND(SIGN(I30451)=SIGN(L30451:P30451)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30452","v":85976909},null,{"$f":"Calcs!BT30452","v":1278.1792612520067},null,{"$f":"Calcs!BJ30452","v":12345.061504616449},null,-11066.882243364442,false,null,null,-12301.388393826088,-9832.3760929027994,-10939.064317239241,-11194.700169489643,-12429.206319951289,null,{"$f":"IF(I30452,AND(SIGN(I30452)=SIGN(L30452:P30452)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30453","v":85976925},null,{"$f":"Calcs!BT30453","v":599.31519996250768},null,{"$f":"Calcs!BJ30453","v":6176.9361270544005},null,-5577.6209270918926,false,null,null,-6195.3145397973331,-4959.927314386453,-5517.6894070956423,-5637.5524470881437,-6255.2460597935842,null,{"$f":"IF(I30453,AND(SIGN(I30453)=SIGN(L30453:P30453)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30454","v":89957018},null,{"$f":"Calcs!BT30454","v":861.81383652448335},null,{"$f":"Calcs!BJ30454","v":8649.6529476506057},null,-7787.8391111261226,false,null,null,-8652.8044058911837,-6922.8738163610624,-7701.6577274736737,-7874.0204947785705,-8738.9857895436326,null,{"$f":"IF(I30454,AND(SIGN(I30454)=SIGN(L30454:P30454)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30455","v":89957026},null,{"$f":"Calcs!BT30455","v":1760.474999632936},null,{"$f":"Calcs!BJ30455","v":16337.932979102294},null,-14577.457979469358,false,null,null,-16211.251277379588,-12943.664681559128,-14401.410479506063,-14753.505479432652,-16387.298777342879,null,{"$f":"IF(I30455,AND(SIGN(I30455)=SIGN(L30455:P30455)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30456","v":89957501},null,{"$f":"Calcs!BT30456","v":445.27567640291966},null,{"$f":"Calcs!BJ30456","v":9008.6909894637029},null,-8563.4153130607829,false,null,null,-9464.2844120071532,-7662.5462141144126,-8518.8877454204921,-8607.9428807010754,-9508.8119796474457,null,{"$f":"IF(I30456,AND(SIGN(I30456)=SIGN(L30456:P30456)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30457","v":89957517},null,{"$f":"Calcs!BT30457","v":687.5763468496034},null,{"$f":"Calcs!BJ30457","v":12854.683265026004},null,-12167.1069181764,false,null,null,-13452.575244679003,-10881.6385916738,-12098.34928349144,-12235.864552861362,-13521.332879363963,null,{"$f":"IF(I30457,AND(SIGN(I30457)=SIGN(L30457:P30457)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30458","v":94539628},null,{"$f":"Calcs!BT30458","v":3653.1196357713407},null,{"$f":"Calcs!BJ30458","v":16725.405712458873},null,-13072.286076687531,false,null,null,-14744.82664793342,-11399.745505441646,-12706.974113110398,-13437.598040264666,-15110.138611510554,null,{"$f":"IF(I30458,AND(SIGN(I30458)=SIGN(L30458:P30458)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30459","v":94847588},null,{"$f":"Calcs!BT30459","v":18.004120118571052},null,{"$f":"Calcs!BJ30459","v":4804.0611607015935},null,-4786.0570405830222,false,null,null,-5266.4631566531816,-4305.6509245128627,-4784.2566285711655,-4787.8574525948798,-5268.2635686650392,null,{"$f":"IF(I30459,AND(SIGN(I30459)=SIGN(L30459:P30459)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30460","v":94848232},null,{"$f":"Calcs!BT30460","v":4.4538172500097062E-4},null,{"$f":"Calcs!BJ30460","v":3566.451223486964},null,-3566.4507781052389,false,null,null,-3923.0959004539354,-3209.8056557565424,-3566.4507335670664,-3566.4508226434114,-3923.0959449921079,null,{"$f":"IF(I30460,AND(SIGN(I30460)=SIGN(L30460:P30460)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30461","v":95290874},null,{"$f":"Calcs!BT30461","v":319.86038586797599},null,{"$f":"Calcs!BJ30461","v":3399.447471745681},null,-3079.5870858777052,false,null,null,-3419.5318330522732,-2739.6423387031373,-3047.6010472909074,-3111.5731244645026,-3451.517871639071,null,{"$f":"IF(I30461,AND(SIGN(I30461)=SIGN(L30461:P30461)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30462","v":102115107},null,{"$f":"Calcs!BT30462","v":1119.2471746971858},null,{"$f":"Calcs!BJ30462","v":2121.6885510488823},null,-1002.4413763516966,false,null,null,-1214.6102314565849,-790.27252124680831,-890.51665888197795,-1114.3660938214152,-1326.5349489263035,null,{"$f":"IF(I30462,AND(SIGN(I30462)=SIGN(L30462:P30462)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30463","v":105532335},null,{"$f":"Calcs!BT30463","v":177874.19018638722},null,{"$f":"Calcs!BJ30463","v":36046.978860560106},null,141827.21132582711,true,null,null,138222.51343977111,145431.90921188312,159614.63034446584,124039.79230718839,120435.09442113238,null,{"$f":"IF(I30463,AND(SIGN(I30463)=SIGN(L30463:P30463)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30464","v":105828780},null,{"$f":"Calcs!BT30464","v":92.481682353012275},null,{"$f":"Calcs!BJ30464","v":19447.727061287103},null,-19355.245378934091,false,null,null,-21300.018085062802,-17410.472672805379,-19345.997210698792,-19364.493547169393,-21309.266253298105,null,{"$f":"IF(I30464,AND(SIGN(I30464)=SIGN(L30464:P30464)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30465","v":105828874},null,{"$f":"Calcs!BT30465","v":97.28875454072795},null,{"$f":"Calcs!BJ30465","v":20229.681078732803},null,-20132.392324192075,false,null,null,-22155.360432065358,-18109.424216318796,-20122.663448738003,-20142.12119964615,-22165.089307519433,null,{"$f":"IF(I30465,AND(SIGN(I30465)=SIGN(L30465:P30465)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30466","v":106640175},null,{"$f":"Calcs!BT30466","v":3.522261155239903E-4},null,{"$f":"Calcs!BJ30466","v":2854.8830798267109},null,-2854.8827276005954,false,null,null,{"$f":"(1+L$7)*$D30466-(1+L$6)*$F30466","v":-3140.3710355832668},-2569.3944196179245,-2854.8826923779839,-2854.882762823207,-3140.3710708058784,null,{"$f":"IF(I30466,AND(SIGN(I30466)=SIGN(L30466:P30466)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30467","v":108384787},null,{"$f":"Calcs!BT30467","v":472.00211738669702},null,{"$f":"Calcs!BJ30467","v":3018.9832891216538},null,-2546.9811717349567,false,null,null,-2848.8795006471223,-2245.0828428227915,-2499.780959996287,-2594.1813834736263,-2896.0797123857919,null,{"$f":"IF(I30467,AND(SIGN(I30467)=SIGN(L30467:P30467)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30468","v":108402480},null,{"$f":"Calcs!BT30468","v":870.34479788902468},null,{"$f":"Calcs!BJ30468","v":9519.3139714064746},null,-8648.9691735174492,false,null,null,-9600.9005706580974,-7697.0377763768038,-8561.9346937285482,-8736.0036533063521,-9687.9350504470003,null,{"$f":"IF(I30468,AND(SIGN(I30468)=SIGN(L30468:P30468)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30469","v":112992502},null,{"$f":"Calcs!BT30469","v":30111.307878418615},null,{"$f":"Calcs!BJ30469","v":6608.562730026023},null,23502.745148392591,true,null,null,22841.888875389988,24163.601421395193,26513.875936234457,20491.614360550731,19830.758087548129,null,{"$f":"IF(I30469,AND(SIGN(I30469)=SIGN(L30469:P30469)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30470","v":112993723},null,{"$f":"Calcs!BT30470","v":3208.7011447313234},null,{"$f":"Calcs!BJ30470","v":5722.9822838919417},null,-2514.2811391606183,false,null,null,-3086.5793675498126,-1941.982910771424,-2193.4110246874857,-2835.1512536337505,-3407.4494820229447,null,{"$f":"IF(I30470,AND(SIGN(I30470)=SIGN(L30470:P30470)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30471","v":116367869},null,{"$f":"Calcs!BT30471","v":18936.775464807008},null,{"$f":"Calcs!BJ30471","v":5697.551256948127},null,13239.224207858881,true,null,null,12669.469082164067,13808.979333553692,15132.901754339584,11345.546661378181,10775.791535683367,null,{"$f":"IF(I30471,AND(SIGN(I30471)=SIGN(L30471:P30471)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30472","v":116522996},null,{"$f":"Calcs!BT30472","v":22379.070732790799},null,{"$f":"Calcs!BJ30472","v":6708.1842725815286},null,15670.886460209269,true,null,null,15000.068032951116,16341.704887467422,17908.793533488351,13432.97938693019,12762.160959672037,null,{"$f":"IF(I30472,AND(SIGN(I30472)=SIGN(L30472:P30472)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30473","v":116523006},null,{"$f":"Calcs!BT30473","v":32500.98339395622},null,{"$f":"Calcs!BJ30473","v":9638.2590895531466},null,22862.724304403073,true,null,null,21898.898395447759,23826.550213358387,26112.822643798696,19612.62596500745,18648.800056052132,null,{"$f":"IF(I30473,AND(SIGN(I30473)=SIGN(L30473:P30473)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30474","v":116866805},null,{"$f":"Calcs!BT30474","v":47847.930798918562},null,{"$f":"Calcs!BJ30474","v":13969.042831501118},null,33878.887967417446,true,null,null,32481.983684267332,35275.792250567552,38663.681047309306,29094.094887525593,27697.190604375479,null,{"$f":"IF(I30474,AND(SIGN(I30474)=SIGN(L30474:P30474)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30475","v":117622573},null,{"$f":"Calcs!BT30475","v":470.8122903381086},null,{"$f":"Calcs!BJ30475","v":2506.5581084190826},null,-2035.745818080974,false,null,null,-2286.4016289228825,-1785.0900072390659,-1988.6645890471632,-2082.8270471147848,-2333.4828579566934,null,{"$f":"IF(I30475,AND(SIGN(I30475)=SIGN(L30475:P30475)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30476","v":117622649},null,{"$f":"Calcs!BT30476","v":383.47914438979376},null,{"$f":"Calcs!BJ30476","v":2057.4101286160867},null,-1673.9309842262928,false,null,null,-1879.6719970879017,-1468.1899713646844,-1635.5830697873134,-1712.2788986652722,-1918.0199115268811,null,{"$f":"IF(I30476,AND(SIGN(I30476)=SIGN(L30476:P30476)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30477","v":119751588},null,{"$f":"Calcs!BT30477","v":23390.190793231392},null,{"$f":"Calcs!BJ30477","v":30435.132166855721},null,-7044.9413736243296,false,null,null,-10088.454590309906,-4001.4281569387567,-4705.9222943011882,-9383.9604529474673,-12427.473669633044,null,{"$f":"IF(I30477,AND(SIGN(I30477)=SIGN(L30477:P30477)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30478","v":120176592},null,{"$f":"Calcs!BT30478","v":2137.2087092015759},null,{"$f":"Calcs!BJ30478","v":4721.6606285174958},null,{"$f":"D30478-F30478","v":-2584.4519193159199},{"$f":"H30478>0","v":false},null,null,-3056.6179821676701,-2112.2858564641706,-2370.7310483957622,-2798.1727902360772,-3270.3388530878274,null,{"$f":"IF(I30478,AND(SIGN(I30478)=SIGN(L30478:P30478)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30479","v":120176598},null,{"$f":"Calcs!BT30479","v":2991.0596723694821},null,{"$f":"Calcs!BJ30479","v":6331.4246096304196},null,-3340.3649372609375,false,null,null,-3973.5073982239796,-2707.2224762978954,-3041.2589700239891,-3639.4709044978858,-4272.6133654609275,null,{"$f":"IF(I30479,AND(SIGN(I30479)=SIGN(L30479:P30479)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30480","v":120559827},null,{"$f":"Calcs!BT30480","v":7323.0381550957045},null,{"$f":"Calcs!BJ30480","v":6239.3122285740774},null,1083.7259265216271,true,null,null,459.79470366421901,1707.6571493790343,1816.0297420311981,351.42211101205703,-272.50911184535107,null,{"$f":"IF(I30480,AND(SIGN(I30480)=SIGN(L30480:P30480)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30481","v":120954103},null,{"$f":"Calcs!BT30481","v":8288.2350223091344},null,{"$f":"Calcs!BJ30481","v":4118.5247769050911},null,4169.7102454040432,true,null,null,3757.8577677135336,4581.562723094552,4998.5337476349578,3340.8867431731296,2929.03426548262,null,{"$f":"IF(I30481,AND(SIGN(I30481)=SIGN(L30481:P30481)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30482","v":121063370},null,{"$f":"Calcs!BT30482","v":1267.8330132390897},null,{"$f":"Calcs!BJ30482","v":8566.3513160866114},null,-7298.5183028475221,false,null,null,-8155.1534344561842,-6441.8831712388601,-7171.7350015236125,-7425.3016041714309,-8281.9367357800929,null,{"$f":"IF(I30482,AND(SIGN(I30482)=SIGN(L30482:P30482)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30483","v":122540896},null,{"$f":"Calcs!BT30483","v":70078.961504815845},null,{"$f":"Calcs!BJ30483","v":20024.430664422471},null,50054.530840393374,true,null,null,48052.087773951127,52056.973906835621,57062.42699087497,43046.634689911793,41044.191623469545,null,{"$f":"IF(I30483,AND(SIGN(I30483)=SIGN(L30483:P30483)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30484","v":123792251},null,{"$f":"Calcs!BT30484","v":19989.576798387679},null,{"$f":"Calcs!BJ30484","v":6007.4293214800618},null,13982.147476907618,true,null,null,13381.404544759611,14582.890409055624,15981.105156746386,11983.18979706885,11382.446864920843,null,{"$f":"IF(I30484,AND(SIGN(I30484)=SIGN(L30484:P30484)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30485","v":126999255},null,{"$f":"Calcs!BT30485","v":673.95366236838754},null,{"$f":"Calcs!BJ30485","v":2407.2369323235471},null,-1733.2832699551595,false,null,null,-1974.0069631875144,-1492.5595767228051,-1665.8879037183206,-1800.6786361919983,-2041.4023294243532,null,{"$f":"IF(I30485,AND(SIGN(I30485)=SIGN(L30485:P30485)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30486","v":127857836},null,{"$f":"Calcs!BT30486","v":19916.706208699416},null,{"$f":"Calcs!BJ30486","v":5986.0031806691304},null,13930.703028030286,true,null,null,13332.102709963372,14529.303346097198,15922.373648900229,11939.032407160346,11340.432089093432,null,{"$f":"IF(I30486,AND(SIGN(I30486)=SIGN(L30486:P30486)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30487","v":129715742},null,{"$f":"Calcs!BT30487","v":1451.4426806780184},null,{"$f":"Calcs!BJ30487","v":4005.0863771911395},null,-2553.6436965131211,false,null,null,-2954.1523342322353,-2153.1350587940074,-2408.4994284453192,-2698.7879645809226,-3099.2966023000372,null,{"$f":"IF(I30487,AND(SIGN(I30487)=SIGN(L30487:P30487)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30488","v":129953945},null,{"$f":"Calcs!BT30488","v":18308.499467257319},null,{"$f":"Calcs!BJ30488","v":44198.924584046494},null,-25890.425116789174,false,null,null,-30310.317575193829,-21470.532658384527,-24059.575170063439,-27721.275063514906,-32141.16752191956,null,{"$f":"IF(I30488,AND(SIGN(I30488)=SIGN(L30488:P30488)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30489","v":130096498},null,{"$f":"Calcs!BT30489","v":626.47825656019529},null,{"$f":"Calcs!BJ30489","v":4628.5470259279318},null,-4002.0687693677364,false,null,null,-4464.9234719605302,-3539.2140667749436,-3939.420943711717,-4064.7165950237559,-4527.5712976165496,null,{"$f":"IF(I30489,AND(SIGN(I30489)=SIGN(L30489:P30489)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30490","v":133358924},null,{"$f":"Calcs!BT30490","v":42335.248234789775},null,{"$f":"Calcs!BJ30490","v":37637.919876848471},null,4697.3283579413037,true,null,null,933.53637025645003,8461.1203456261501,8930.853181420287,463.80353446232766,-3299.988453222526,null,{"$f":"IF(I30490,AND(SIGN(I30490)=SIGN(L30490:P30490)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30491","v":149430543},null,{"$f":"Calcs!BT30491","v":3186.2245917913297},null,{"$f":"Calcs!BJ30491","v":39191.815696407655},null,-36005.591104616324,false,null,null,-39924.772674257096,-32086.409534975559,-35686.968645437191,-36324.213563795456,-40243.395133436228,null,{"$f":"IF(I30491,AND(SIGN(I30491)=SIGN(L30491:P30491)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30492","v":87489898},null,{"$f":"Calcs!BT30492","v":24980.291142096419},null,{"$f":"Calcs!BJ30492","v":27450.490776323542},null,-2470.1996342271232,false,null,null,-5215.24871185948,274.84944340522998,27.829479982519842,-4968.2287484367662,-7713.277826069123,null,{"$f":"IF(I30492,AND(SIGN(I30492)=SIGN(L30492:P30492)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30493","v":87489969},null,{"$f":"Calcs!BT30493","v":60.040371238613261},null,{"$f":"Calcs!BJ30493","v":11872.48494093608},null,-11812.444569697465,false,null,null,-12999.693063791074,-10625.196075603857,-11806.440532573604,-11818.448606821328,-13005.697100914937,null,{"$f":"IF(I30493,AND(SIGN(I30493)=SIGN(L30493:P30493)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30494","v":77679934},null,{"$f":"Calcs!BT30494","v":3.6800832939157431},null,{"$f":"Calcs!BJ30494","v":4285.1280400330861},null,-4281.44795673917,false,null,null,-4709.9607607424787,-3852.9351527358617,-4281.0799484097788,-4281.815965068562,-4710.3287690718707,null,{"$f":"IF(I30494,AND(SIGN(I30494)=SIGN(L30494:P30494)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30495","v":77679973},null,{"$f":"Calcs!BT30495","v":176.03886415352576},null,{"$f":"Calcs!BJ30495","v":14033.121009627266},null,-13857.08214547374,false,null,null,-15260.394246436468,-12453.770044511013,-13839.478259058387,-13874.686031889092,-15277.998132851821,null,{"$f":"IF(I30495,AND(SIGN(I30495)=SIGN(L30495:P30495)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30496","v":83954175},null,{"$f":"Calcs!BT30496","v":1934.5125997716586},null,{"$f":"Calcs!BJ30496","v":29998.599578371312},null,-28064.086978599655,false,null,null,-31063.946936436783,-25064.227020762519,-27870.635718622485,-28257.538238576817,-31257.398196413949,null,{"$f":"IF(I30496,AND(SIGN(I30496)=SIGN(L30496:P30496)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30497","v":83954481},null,{"$f":"Calcs!BT30497","v":367.1789444730266},null,{"$f":"Calcs!BJ30497","v":6536.3746574807838},null,-6169.1957130077571,false,null,null,-6822.8331787558363,-5515.5582472596789,-6132.4778185604546,-6205.9136074550597,-6859.5510732031389,null,{"$f":"IF(I30497,AND(SIGN(I30497)=SIGN(L30497:P30497)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30498","v":83954863},null,{"$f":"Calcs!BT30498","v":93095.17561952892},null,{"$f":"Calcs!BJ30498","v":86768.861733542217},null,6326.3138859867031,true,null,null,-2350.5722873675259,15003.200059340918,15635.831447939607,-2983.203675966186,-11660.089849320415,null,{"$f":"IF(I30498,AND(SIGN(I30498)=SIGN(L30498:P30498)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30499","v":84971195},null,{"$f":"Calcs!BT30499","v":65.1307866141685},null,{"$f":"Calcs!BJ30499","v":2704.6998498435428},null,-2639.5690632293745,false,null,null,-2910.0390482137291,-2369.0990782450203,-2633.0559845679572,-2646.0821418907913,-2916.5521268751459,null,{"$f":"IF(I30499,AND(SIGN(I30499)=SIGN(L30499:P30499)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30500","v":84971274},null,{"$f":"Calcs!BT30500","v":39.313126952590892},null,{"$f":"Calcs!BJ30500","v":3833.2767620903928},null,-3793.9636351378022,false,null,null,-4177.2913113468412,-3410.6359589287631,-3790.0323224425429,-3797.894947833061,-4181.2226240421005,null,{"$f":"IF(I30500,AND(SIGN(I30500)=SIGN(L30500:P30500)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30501","v":84971304},null,{"$f":"Calcs!BT30501","v":339.63419756435269},null,{"$f":"Calcs!BJ30501","v":23244.359115261606},null,-22904.724917697255,false,null,null,-25229.160829223416,-20580.289006171093,-22870.761497940817,-22938.688337453688,-25263.12424897985,null,{"$f":"IF(I30501,AND(SIGN(I30501)=SIGN(L30501:P30501)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30502","v":85362371},null,{"$f":"Calcs!BT30502","v":12.575366254804337},null,{"$f":"Calcs!BJ30502","v":1298.1838399745086},null,-1285.6084737197043,false,null,null,-1415.4268577171554,-1155.7900897222535,-1284.3509370942238,-1286.8660103451848,-1416.6843943426359,null,{"$f":"IF(I30502,AND(SIGN(I30502)=SIGN(L30502:P30502)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30503","v":92437783},null,{"$f":"Calcs!BT30503","v":36.260723971303662},null,{"$f":"Calcs!BJ30503","v":3557.1398632280061},null,-3520.8791392567023,false,null,null,-3876.5931255795031,-3165.1651529339019,-3517.2530668595718,-3524.5052116538327,-3880.2191979766335,null,{"$f":"IF(I30503,AND(SIGN(I30503)=SIGN(L30503:P30503)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30504","v":93705862},null,{"$f":"Calcs!BT30504","v":467.67211610536901},null,{"$f":"Calcs!BJ30504","v":15175.514779032566},null,-14707.842662927198,false,null,null,-16225.394140830456,-13190.291185023942,-14661.075451316661,-14754.609874537735,-16272.161352440993,null,{"$f":"IF(I30504,AND(SIGN(I30504)=SIGN(L30504:P30504)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30505","v":93706703},null,{"$f":"Calcs!BT30505","v":508.01903213391097},null,{"$f":"Calcs!BJ30505","v":12260.958895825877},null,-11752.939863691967,false,null,null,-12979.035753274555,-10526.843974109379,-11702.137960478576,-11803.741766905358,-13029.837656487945,null,{"$f":"IF(I30505,AND(SIGN(I30505)=SIGN(L30505:P30505)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30506","v":106703753},null,{"$f":"Calcs!BT30506","v":227.21773131912505},null,{"$f":"Calcs!BJ30506","v":17154.929750210726},null,-16927.712018891601,false,null,null,-18643.204993912677,-15212.219043870529,-16904.990245759687,-16950.433792023512,-18665.926767044588,null,{"$f":"IF(I30506,AND(SIGN(I30506)=SIGN(L30506:P30506)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30507","v":107829499},null,{"$f":"Calcs!BT30507","v":117.84387090216848},null,{"$f":"Calcs!BJ30507","v":4685.5165311682131},null,-4567.6726602660447,false,null,null,-5036.2243133828661,-4099.1210071492233,-4555.8882731758276,-4579.4570473562617,-5048.0087004730831,null,{"$f":"IF(I30507,AND(SIGN(I30507)=SIGN(L30507:P30507)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30508","v":107829527},null,{"$f":"Calcs!BT30508","v":672.24603467771794},null,{"$f":"Calcs!BJ30508","v":37665.954079778661},null,-36993.708045100946,false,null,null,-40760.303453078814,-33227.112637123078,-36926.483441633172,-37060.932648568712,-40827.52805654658,null,{"$f":"IF(I30508,AND(SIGN(I30508)=SIGN(L30508:P30508)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30509","v":107829549},null,{"$f":"Calcs!BT30509","v":124.49887881900634},null,{"$f":"Calcs!BJ30509","v":3578.7662483455833},null,-3454.2673695265771,false,null,null,-3812.1439943611358,-3096.3907446920189,-3441.8174816446763,-3466.7172574084775,-3824.5938822430362,null,{"$f":"IF(I30509,AND(SIGN(I30509)=SIGN(L30509:P30509)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30510","v":107829564},null,{"$f":"Calcs!BT30510","v":106.52525436047313},null,{"$f":"Calcs!BJ30510","v":9280.7228800398843},null,-9174.1976256794114,false,null,null,-10102.2699136834,-8246.125337675423,-9163.5451002433638,-9184.8501511154591,-10112.922439119448,null,{"$f":"IF(I30510,AND(SIGN(I30510)=SIGN(L30510:P30510)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30511","v":123735954},null,{"$f":"Calcs!BT30511","v":110923.99894637339},null,{"$f":"Calcs!BJ30511","v":59078.077789245617},null,51845.921157127777,true,null,null,45938.113378203212,57753.728936052335,62938.321051765124,40753.521262490445,34845.71348356588,null,{"$f":"IF(I30511,AND(SIGN(I30511)=SIGN(L30511:P30511)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30512","v":123735989},null,{"$f":"Calcs!BT30512","v":52635.491434562588},null,{"$f":"Calcs!BJ30512","v":33633.033743963984},null,19002.457690598603,true,null,null,15639.154316202199,22365.761064995,24266.006834054868,13738.908547142346,10375.605172745942,null,{"$f":"IF(I30512,AND(SIGN(I30512)=SIGN(L30512:P30512)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30513","v":127932201},null,{"$f":"Calcs!BT30513","v":60573.328393979391},null,{"$f":"Calcs!BJ30513","v":43251.769013619312},null,17321.559380360079,true,null,null,12996.382478998145,21646.736281722006,23378.892219758025,11264.22654096214,6939.0496396002054,null,{"$f":"IF(I30513,AND(SIGN(I30513)=SIGN(L30513:P30513)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30514","v":128906081},null,{"$f":"Calcs!BT30514","v":159782.90879744434},null,{"$f":"Calcs!BJ30514","v":84152.669867235425},null,75630.238930208914,true,null,null,67214.971943485361,84045.505916932452,91608.529809953368,59651.948050464489,51236.681063740936,null,{"$f":"IF(I30514,AND(SIGN(I30514)=SIGN(L30514:P30514)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30515","v":128906134},null,{"$f":"Calcs!BT30515","v":37855.333680033364},null,{"$f":"Calcs!BJ30515","v":30529.246990978492},null,7326.0866890548714,true,null,null,4273.1619899570214,10379.011388152721,11111.620057058208,3540.553321051535,487.62862195368507,null,{"$f":"IF(I30515,AND(SIGN(I30515)=SIGN(L30515:P30515)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30516","v":130222409},null,{"$f":"Calcs!BT30516","v":21588.220684729764},null,{"$f":"Calcs!BJ30516","v":19476.762485750518},null,2111.4581989792459,true,null,null,163.78195040419087,4059.1344475542974,4270.2802674522245,-47.363869493728998,-1995.0401180687841,null,{"$f":"IF(I30516,AND(SIGN(I30516)=SIGN(L30516:P30516)), TRUE)","v":false}]
[null,{"$f":"Calcs!B30517","v":128865296},null,{"$f":"Calcs!BT30517","v":96112.02039555485},null,{"$f":"Calcs!BJ30517","v":53226.939149101359},null,42885.08124645349,true,null,null,{"$f":"(1+L$7)*$D30517-(1+L$6)*$F30517","v":37562.387331543352},48207.775161363628,52496.283286008977,33273.879206898004,27951.185291987866,null,{"$f":"IF(I30517,AND(SIGN(I30517)=SIGN(L30517:P30517)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30518","v":128865298},null,{"$f":"Calcs!BT30518","v":8128.5026891602702},null,{"$f":"Calcs!BJ30518","v":6593.4442848743865},null,1535.0584042858836,true,null,null,875.71397579844415,2194.4028327733222,2347.9086732019105,722.20813536985679,62.863706882417318,null,{"$f":"IF(I30518,AND(SIGN(I30518)=SIGN(L30518:P30518)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30519","v":128865300},null,{"$f":"Calcs!BT30519","v":72679.903856858204},null,{"$f":"Calcs!BJ30519","v":43197.703050825381},null,29482.200806032823,true,null,null,25162.430500950279,33801.971111115359,36750.191191718652,22214.210420347001,17894.440115264457,null,{"$f":"IF(I30519,AND(SIGN(I30519)=SIGN(L30519:P30519)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30520","v":128865302},null,{"$f":"Calcs!BT30520","v":94096.089623844891},null,{"$f":"Calcs!BJ30520","v":52403.935048793595},null,41692.154575051296,true,null,null,36451.761070171931,46932.548079930653,51101.7635374358,32282.545612666807,27042.152107787442,null,{"$f":"IF(I30520,AND(SIGN(I30520)=SIGN(L30520:P30520)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30521","v":128865304},null,{"$f":"Calcs!BT30521","v":243412.20656511185},null,{"$f":"Calcs!BJ30521","v":101483.81460729308},null,141928.39195781876,true,null,null,131780.01049708945,152076.77341854805,166269.61261432999,117587.17130130759,107438.78984057828,null,{"$f":"IF(I30521,AND(SIGN(I30521)=SIGN(L30521:P30521)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30522","v":128865306},null,{"$f":"Calcs!BT30522","v":7692.2254586758754},null,{"$f":"Calcs!BJ30522","v":6260.337880771719},null,1431.8875779041564,true,null,null,805.85378982698421,2057.9213659813286,2201.1101237717439,662.66503203656885,36.63124395939667,null,{"$f":"IF(I30522,AND(SIGN(I30522)=SIGN(L30522:P30522)), TRUE)","v":true}]
[null,{"$f":"Calcs!B30523","v":128867083},null,{"$f":"Calcs!BT30523","v":89471.341023545567},null,{"$f":"Calcs!BJ30523","v":50489.599477274809},null,38981.741546270758,true,null,null,33932.781598543275,44030.70149399824,47928.875648625326,30034.607443916204,24985.647496188722,null,{"$f":"IF(I30523,AND(SIGN(I30523)=SIGN(L30523:P30523)), TRUE)","v":true}]

{"sheet":"Misc_calcs","index":7,"n_rows":29,"n_cols":31,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
[]
["ESCALATION & OTHER"]
[]
[null,"Year end",null,null,null,null,null,"2021-06-30",{"$f":"IF(EOMONTH(H6,12)>output_dollars, output_dollars, EOMONTH(H6,12))","v":"2022-06-30"},{"$f":"IF(EOMONTH(I6,12)>output_dollars, output_dollars, EOMONTH(I6,12))","v":"2023-06-30"},{"$f":"IF(EOMONTH(J6,12)>output_dollars, output_dollars, EOMONTH(J6,12))","v":"2024-06-30"},{"$f":"IF(EOMONTH(K6,12)>output_dollars, output_dollars, EOMONTH(K6,12))","v":"2025-06-30"},{"$f":"IF(EOMONTH(L6,12)>output_dollars, output_dollars, EOMONTH(L6,12))","v":"2026-06-30"}]
[]
[null,"Actual/forecast CPI (June to June)",null,null,null,null,null,0,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,0.03]
[]
[]
[null,"HY ending",null,null,null,null,null,{"$f":"H6","v":"2021-06-30"},{"$f":"EOMONTH(H11,6)","v":"2021-12-31"},{"$f":"EOMONTH(I11,6)","v":"2022-06-30"},{"$f":"EOMONTH(J11,6)","v":"2022-12-31"},"2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31",{"$f":"EOMONTH(Q11,6)","v":"2026-06-30"}]
[null,"FY ending",null,null,null,null,null,{"$f":"IF(MONTH(H11)=12, EOMONTH(H11,6), H11)","v":"2021-06-30"},"2022-06-30","2022-06-30","2023-06-30","2023-06-30","2024-06-30","2024-06-30","2025-06-30","2025-06-30","2026-06-30","2026-06-30"]
[null,"Actual/forecast CPI (June to June)",null,null,null,null,null,{"$f":"IF(output_dollars<H12,0,INDEX($H$8:$M$8,MATCH(H12,CY_years,0)))","v":0},8.6058519793459354E-3,8.6058519793459354E-3,3.4982935153583528E-2,3.4982935153583528E-2,7.8318219291014124E-2,7.8318219291014124E-2,4.0519877675840865E-2,4.0519877675840865E-2,0.03,0.03]
[]
[null,"Actual cumulative HY escalation",null,null,null,null,null,1,{"$f":"H15*(1+I$13)^0.5","v":1.0042937080253693},1.0086058519793457,1.0260961975293987,1.0438898450946641,1.0839971599793141,1.1256454388984505,1.1482244927118261,1.1712564543889838,1.1886954750508179,1.2063941480206535]
[null,"Convert from input dollars",{"$f":"input_dollars","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C16,hy_dates,0))","v":1.0839971599793141}]
[null,"To output dollars",{"$f":"output_dollars","v":"2026-06-30"},{"$f":"INDEX(hy_escalation, MATCH(C17,hy_dates,0))","v":1.2063941480206535}]
[]
[null,"Conversion from input dollars to output dollars",null,{"$f":"D17/D16","v":1.1129126464165968}]
[]
[null,"Convert from VCR date",{"$f":"vcr_date","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C21,hy_dates,0))","v":1.0839971599793141}]
[null,"To input dollars",{"$f":"input_dollars","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C22,hy_dates,0))","v":1.0839971599793141}]
[null,"VCR escalation",null,{"$f":"D22/D21","v":1}]
[]
[]
[null,null,null,null,null,{"$f":"E26+(F27=start)+IF(F27>start,1,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["DISCOUNT FACTOR",null,null,null,null,"2026-06-30","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","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"]
[]
[null,"Discount factor",null,null,null,{"$f":"IF(F$27=start,1,IF(E$27=start,E29/((1+real_disc)^(1/2)),E29/(1+real_disc)))","v":0},{"$f":"IF(G27=start,1/((1+real_disc)^(1/2)),F29/(1+real_disc))","v":0.98294637436598087},0.94970664189949849,0.91759095835700344,0.88656131242222558,0.85658097818572532,0.8276144716770294,0.79962750886669509,0.77258696508859437,0.74646083583439071,0.72121819887380756,0.69682917765585273,0.67326490594768384,0.6504974936692598,0.62849999388334288,0.60724637090178057,0.58671146947031949,0.56687098499547783,0.54770143477823952,0.52918013022052135,0.5112851499715183]

{"sheet":"Data","index":8,"n_rows":65,"n_cols":17,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"United Energy"}]
[{"$f":"proj","v":"Proactive replacement of HV conductor"}]
[]
[]
["DATA"]
[]
[]
[null,"No change to existing practices"]
[null,"Not applicable (compliance)"]
[null," "]
[]
[]
[]
["Benefits"]
[null,null,"Short categ","Flag to include","Units","Defined value"]
[1,"Unserved energy","Energy",false,"MWh",false]
[{"$f":"A16+1","v":2},"Safety","Safety",false,"$",true]
[{"$f":"A17+1","v":3},"Unplanned replacement","UnRepl",false,"$",true]
[4,"Bushfire","Fire",false,"$",true]
[5,"Reduction in CO2 emissions","Carbon",true,"MWh",false]
[6,"Reliability in worst-served areas","Other",true,"MWh",false]
[7,"Network resilience","Other",true,"MWh",false]
[8,"Enabling solar exports","Other",true,"MWh",false]
[9,"Aesthetics","Other",true,"Customers impacted",false]
[10,"Customer value of time - residential","Other",true,"Customer minutes",false]
[11,"Customer value of time - business","Other",true,"Customer minutes",false]
[12,"Communication","Other",true,"Customers impacted",false]
[13,"Information accessibility","Other",true,"Customers impacted",false]
[]
[]
["Conversions"]
[null,"thous_conv",1000]
[null,"mill_conv",1000000]
[]
[]
["Message"]
[null,"Message","Enter asset life"]
[]
[]
["Error message",null,"Remove inputs prior to start year"]
[]
[]
[]
[]
["Disproportionate factors applied to various bushfire and other risk valuations"]
[null,"- Select -",null,null,null,0]
[null,"Harm to property from network",null,null,null,1]
[null,"Harm to property from bushfire",null,null,null,1]
[null,"Harm to environment",null,null,null,1]
[null,"Safety - Public trespass",null,null,null,1]
[null,"Safety - Single fatality or serious injury ^",null,null,null,3]
[null,"Safety from bushfire in HBRA",null,null,null,3]
[null,"Safety - Multiple fatality or serious injury ^",null,null,null,6]
[null,"Safety from bushfire (REFCL declared areas)",null,null,null,6]
[null,"Safety from bushfire (electric line construction areas)",null,null,null,10]
[]
[]
[]
["DROPDOWN LISTS"]
[]
[null,"Business",null,null,"Type",null,"Include",null,"Dollar inputs - month",null,null,null,"Not used options",null,"Conversions",null,"Dollar inputs - year"]
[null,"CitiPower","CP",null,"- Select -",null,false,null,"June",6,"CY",null,"Not used",null,null,null,2023]
[null,"Powercor","PA",null,"Capex",null,true,null,"December",12,"FY",null,null,null,null,null,{"$f":"Q62-1","v":2022}]
[null,"United Energy","UE",null,"Opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q63-1","v":2021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q64-1","v":2020}]